OFF_MARKETNeutral Deal41 days on market

433A Kukuau St

433A Kukuau St, Hilo, HI 96720, Hilo, HI 96720
$544,000
Zestimate®:$538,100

Listing Price

Property image 1
433A Kukuau St, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
41
Tax Assessed
$336k
Zestimate®
$538k
Market Rate
Lot Size
10,486 sqft
Rent Estimate
$2,703/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.

8

Hilo Union Elementary School

PK-6
0.8 mi away
8

Hilo Intermediate School

7-8
0.7 mi away
6

Hilo High School

9-12
0.8 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
5.30%
Total ROI
16.2%
Cash Flow
$-347/mo
DSCR
0.87
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
2026-06-12Sold$544,000$394
2026-04-28Contingent$544,000$394
2026-02-17Price change$544,000$394
2026-02-07Listed for sale$550,000$399
2016-09-09Sold$299,999$217
2016-06-03Price change$299,999$217
2016-03-05Price change$305,000$221
2016-01-13Listed for sale$315,000$228
2006-08-01Sold$280,000$203
2001-08-31Sold$122,700$89
2000-02-16Sold$78,400$57

Tax History

YearProperty TaxTax Assessment
2025$1,300.08$335,600
2024$1,253.07$325,800
2023$1,248.45$316,300
2022$1,265.06$307,100
2021$1,221.4$298,200
2020$1,178.35$289,500
2019$0$281,100
2018$0$272,900
2017$1,279.21$263,100
2016$0$253,300
2015$0$229,200
2014$0$228,600
2000$311.5$0
1999$0$110,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,380
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: $544,000Rent Basis: Observed Comp Model ($2,703/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $159/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.07%

NOI: $22,128/yr

Cash-on-Cash Yield
-9.4%

On $125,120 invested

DSCR Ratio
0.65x

Negative debt coverage

5-Yr Leveraged ROI
+47.3%

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)-$78/mo
Homeowner / Hazard Insurance-$159/mo
Vacancy Reserve (5% of rent)-$135/mo
Repairs & Maintenance (10% of rent)-$270/mo
Property Management (8% of rent)-$216/mo
Total Pure Operating Expenses-$859/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,703/mo
Less: Operating Expenses-$859/mo
Net Operating Income (NOI)+$1,844/mo
Less: Debt Service (30yr @ 6.75%)-$2,823/mo
Net Cash Flow
$-979/mo
$-11,744/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.