OFF_MARKETRisky Deal71 days on market

1354 Wailuku Dr

1354 Wailuku Dr, Hilo, HI 96720, Hilo, HI 96720
$875,000
Zestimate®:$784,400

Listing Price

Property image 1
1354 Wailuku Dr, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
71
Tax Assessed
$278k
Zestimate®
$784k
Market Rate
Lot Size
0.55 acres
Rent Estimate
$3,139/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
1.8 mi away
8

Hilo Intermediate School

7-8
1.6 mi away
6

Hilo High School

9-12
1.5 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
2.60%
Total ROI
2.6%
Cash Flow
$-2,531/mo
DSCR
0.43
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
2026-06-05Sold$795,000$428
2026-05-11Contingent$875,000$471
2026-03-14Listed for sale$875,000$471
2026-03-03Contingent$875,000$471
2026-01-08Listed for sale$875,000$471

Tax History

YearProperty TaxTax Assessment
2025$618.21$286,100
2024$578.34$277,800
2023$650.67$269,700
2022$672.81$261,800
2021$635.92$254,200
2020$599.02$246,800
2019$563.96$239,600
2018$495.69$232,600
2017$463.71$225,800
2016$284.72$219,200
2015$284.72$212,800
2014$284.72$206,600
2013$0$200,600
2012$0$194,800
2011$0$189,100
2010$0$183,600
2009$0$178,300
2008$0$173,100
2007$0$168,100
2006$0$163,200
2005$0$158,400
2004$0$153,700
2003$0$150,500
2002$208.26$47,300
2000$211.38$0
1999$0$147,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,858
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: $875,000Rent Basis: Observed Comp Model ($3,139/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $255/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.88%

NOI: $25,167/yr

Cash-on-Cash Yield
-14.6%

On $201,250 invested

DSCR Ratio
0.46x

Negative debt coverage

5-Yr Leveraged ROI
+21.4%

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)-$65/mo
Homeowner / Hazard Insurance-$255/mo
Vacancy Reserve (5% of rent)-$157/mo
Repairs & Maintenance (10% of rent)-$314/mo
Property Management (8% of rent)-$251/mo
Total Pure Operating Expenses-$1,042/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,139/mo
Less: Operating Expenses-$1,042/mo
Net Operating Income (NOI)+$2,097/mo
Less: Debt Service (30yr @ 6.75%)-$4,540/mo
Net Cash Flow
$-2,443/mo
$-29,316/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.