OFF_MARKETNeutral Deal47 days on market

415 Lanikukia Pl

415 Lanikukia Pl, Hilo, HI 96720, Hilo, HI 96720
$525,000
Zestimate®:$514,500

Listing Price

Property image 1
415 Lanikukia Pl, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
47
Tax Assessed
$312k
Zestimate®
$515k
Market Rate
Lot Size
10,829 sqft
Rent Estimate
$2,975/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
5.03%
Total ROI
14.8%
Cash Flow
$-456/mo
DSCR
0.83
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
2026-05-09Contingent$459,000$435
2026-05-04Price change$459,000$435
2026-02-01Listed for sale$525,000$497

Tax History

YearProperty TaxTax Assessment
2025$0$312,300
2024$4,085.91$368,100
2023$1,810.56$294,400
2022$1,757.67$285,800
2021$1,706.63$277,500
2020$1,656.82$269,400
2019$0$261,600
2018$0$254,000
2017$1,472.32$246,600
2016$0$239,400
2015$0$232,400
2014$0$231,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,056
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: $525,000Rent Basis: Observed Comp Model ($2,975/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $153/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.72%

NOI: $24,779/yr

Cash-on-Cash Yield
-6.6%

On $120,750 invested

DSCR Ratio
0.76x

Negative debt coverage

5-Yr Leveraged ROI
+61.4%

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)-$73/mo
Homeowner / Hazard Insurance-$153/mo
Vacancy Reserve (5% of rent)-$149/mo
Repairs & Maintenance (10% of rent)-$298/mo
Property Management (8% of rent)-$238/mo
Total Pure Operating Expenses-$910/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,975/mo
Less: Operating Expenses-$910/mo
Net Operating Income (NOI)+$2,065/mo
Less: Debt Service (30yr @ 6.75%)-$2,724/mo
Net Cash Flow
$-659/mo
$-7,911/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.