OFF_MARKETRisky Deal189 days on market

136 Mauna Loa St

136 Mauna Loa St, Hilo, HI 96720, Hilo, HI 96720
$430,000
Zestimate®:$416,100

Listing Price

Property image 1
136 Mauna Loa St, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
189
Tax Assessed
$312k
Zestimate®
$416k
Market Rate
Lot Size
4,226 sqft
Rent Estimate
$2,382/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

5

Chiefess Kapiolani Elementary School

PK-6
0.2 mi away
8

Hilo Intermediate School

7-8
1 mi away
6

Hilo High School

9-12
1.1 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.94%
Total ROI
14.4%
Cash Flow
$-403/mo
DSCR
0.81
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-30Sold$420,000$307
2026-04-27Contingent$430,000$315
2026-01-09Price change$430,000$315
2025-11-10Price change$445,900$326
2025-10-07Listed for sale$459,000$336
2025-09-24Pending sale$459,000$336
2025-09-12Listed for sale$459,000$336
2021-07-16Sold$375,000$275
2021-01-06Sold$265,000$194
2020-12-29Contingent$249,000$182
2020-10-20Pending sale$249,000$182
2020-08-13Listed for sale$249,000$182
2015-09-21Sold$130,000$95
2015-08-28Listed for sale$150,000$110

Tax History

YearProperty TaxTax Assessment
2025$1,188.22$312,100
2024$1,144.78$303,000
2023$1,140.21$294,200
2022$3,265.62$294,200
2021$2,568.54$231,400
2020$1,290.27$209,800
2019$1,960.26$176,600
2018$1,679.43$172,600
2017$1,352.74$151,300
2016$50$134,600
2015$50$95,300
2014$50$95,300
2013$0$95,300
2012$0$95,300
2011$0$66,900
2010$0$66,900
2009$0$66,900
2008$0$66,900
2007$0$66,900
2006$0$66,900
2005$0$66,900
2004$0$66,900
2003$0$66,900
1999$0$65,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,366
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $430,000Rent Basis: Observed Comp Model ($2,382/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $125/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.57%

NOI: $19,636/yr

Cash-on-Cash Yield
-7.2%

On $98,900 invested

DSCR Ratio
0.73x

Negative debt coverage

5-Yr Leveraged ROI
+58.1%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.28% of basis)-$73/mo
Homeowner / Hazard Insurance-$125/mo
Vacancy Reserve (5% of rent)-$119/mo
Repairs & Maintenance (10% of rent)-$238/mo
Property Management (8% of rent)-$191/mo
Total Pure Operating Expenses-$746/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,382/mo
Less: Operating Expenses-$746/mo
Net Operating Income (NOI)+$1,636/mo
Less: Debt Service (30yr @ 6.75%)-$2,231/mo
Net Cash Flow
$-595/mo
$-7,138/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.