OFF_MARKETRisky Deal17 days on market

572 Kukuau St

572 Kukuau St, Hilo, HI 96720, Hilo, HI 96720
$2,400,000
Zestimate®:$2,292,400

Listing Price

Property image 1
572 Kukuau St, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
17
Tax Assessed
$892k
Zestimate®
$2292k
Market Rate
Lot Size
1.65 acres
Rent Estimate
$2,713/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
0.9 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
Risky
Confidence Score: 2/10
Exercise caution due to potential market volatility.
Cap Rate
0.53%
Total ROI
-7.7%
Cash Flow
$-11,085/mo
DSCR
0.09
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

572 Kukuau St presents a severe financial risk from a conservative investment standpoint. The property reports a staggering monthly cash flow deficit of -$11,084.91, indicating that the asset cannot service its own debt or operating expenses. A rental yield of 0.53% is fundamentally broken for a high-density 27-bedroom residential play, where management and maintenance costs are typically elevated. While 4% appreciation is a positive tailwind for Hawaii, it does not justify a negative carry of over $130,000 annually. Furthermore, the 27-bed configuration on a single-family title suggests significant zoning, permitting, and insurance complexities that further degrade the risk-adjusted return profile.

Strengths
  • High density configuration with 27 bedrooms potentially suitable for institutional care or student housing
  • Solid 4% projected annual appreciation in the constrained Hilo market
  • Large 7,200 sqft footprint provides significant underlying asset value
Considerations
  • Extreme negative monthly cash flow makes the property an immediate liability
  • Abysmally low rental yield fails to meet even basic inflation or risk-free rate benchmarks
  • Likely zoning and permitting issues associated with 27 beds in a single-family classification
  • High management intensity and utility overhead for a property of this scale
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-03-03Listed for sale$2,400,000$333
2024-06-04Listing removed$0
2024-05-09Listed for rent$1,800
2023-11-08Listing removed$0
2023-09-13Listed for rent$1,758
2022-03-10Listing removed$0
2022-03-01Listed for rent$1,623

Tax History

YearProperty TaxTax Assessment
2025$0$892,300
2024$5,154.49$866,300
2023$5,172.77$841,100
2022$5,022.09$816,600
2021$4,875.73$792,800
2020$4,733.66$769,700
2019$4,595.9$747,300
2018$4,332.07$725,500
2017$0$704,400
2016$0$683,900
2015$0$664,000
2014$0$644,700
2000$2,585.7$0
1999$0$304,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
27
Baths
9
Sq Ft
7,200
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: $2,400,000Rent Basis: Observed Comp Model ($2,713/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $700/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.59%

NOI: $14,170/yr

Cash-on-Cash Yield
-24.5%

On $552,000 invested

DSCR Ratio
0.09x

Negative debt coverage

5-Yr Leveraged ROI
+-28.3%

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)-$208/mo
Homeowner / Hazard Insurance-$700/mo
Vacancy Reserve (5% of rent)-$136/mo
Repairs & Maintenance (10% of rent)-$271/mo
Property Management (8% of rent)-$217/mo
Total Pure Operating Expenses-$1,532/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,713/mo
Less: Operating Expenses-$1,532/mo
Net Operating Income (NOI)+$1,181/mo
Less: Debt Service (30yr @ 6.75%)-$12,453/mo
Net Cash Flow
$-11,272/mo
$-135,267/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.