FOR_SALENeutral Deal1045 days on market

126 W Kinai Pl

126 W Kinai Pl, Hilo, HI 96720, Hilo, HI 96720
$450,000

Listing Price

Property image 1
126 W Kinai Pl, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
1045
Tax Assessed
$317k
Lot Size
0.26 acres
Rent Estimate
$2,257/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

Waiakeawaena Elementary School

PK-5
0.5 mi away
6

Waiakea Intermediate School

6-8
1.5 mi away
9

Waiakea High School

9-12
1.6 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
5.04%
Total ROI
14.9%
Cash Flow
$-384/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
2024-07-20Price change$499,000$416
2023-09-15Price change$525,000$438
2023-07-19Price change$565,000$471
2023-06-14Price change$595,000$496
2023-05-10Listed for sale$620,000$517

Tax History

YearProperty TaxTax Assessment
2025$758.8$592,500
2024$5,292.81$507,100
2023$931.11$326,800
2022$945.87$317,300
2021$900.98$308,100
2020$856.7$299,100
2019$813.65$290,400
2018$731.86$281,900
2017$692.5$273,700
2016$460.5$265,700
2015$460.5$258,000
2014$460.5$250,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
3
Sq Ft
1,200
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: $450,000Rent Basis: Observed Comp Model ($2,257/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $131/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.09%

NOI: $18,394/yr

Cash-on-Cash Yield
-9.3%

On $103,500 invested

DSCR Ratio
0.66x

Negative debt coverage

5-Yr Leveraged ROI
+47.7%

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)-$74/mo
Homeowner / Hazard Insurance-$131/mo
Vacancy Reserve (5% of rent)-$113/mo
Repairs & Maintenance (10% of rent)-$226/mo
Property Management (8% of rent)-$181/mo
Total Pure Operating Expenses-$724/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,257/mo
Less: Operating Expenses-$724/mo
Net Operating Income (NOI)+$1,533/mo
Less: Debt Service (30yr @ 6.75%)-$2,335/mo
Net Cash Flow
$-802/mo
$-9,625/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.