OFF_MARKETRisky Deal93 days on market

39 Laula Rd

39 Laula Rd, Hilo, HI 96720, Hilo, HI 96720
$735,000
Zestimate®:$720,800

Listing Price

Property image 1
39 Laula Rd, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
93
Tax Assessed
$490k
Zestimate®
$721k
Market Rate
Lot Size
0.28 acres
Rent Estimate
$2,864/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
0.9 mi away
6

Waiakea Intermediate School

6-8
1.5 mi away
9

Waiakea High School

9-12
1.8 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
3.25%
Total ROI
5.9%
Cash Flow
$-1,729/mo
DSCR
0.53
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
2026-03-04Price change$735,000$338
2026-01-27Price change$759,000$349
2026-01-14Price change$769,000$353
2025-12-17Listed for sale$780,000$358
2025-12-05Listing removed$0
2025-09-22Listed for sale$790,000$363
2013-04-09Sold$275,000$126

Tax History

YearProperty TaxTax Assessment
2025$0$489,600
2024$100$432,300
2023$100$379,600
2022$100$357,000
2021$100$258,900
2020$990.77$251,400
2019$0$244,100
2018$0$237,000
2017$853.01$230,100
2016$89.5$223,400
2015$89.5$216,900
2014$89.5$219,300
2010$0$152,300
2009$0$147,900
2008$0$143,600
2007$0$139,400
2006$0$135,300
2005$0$131,400
2004$0$127,600
2003$0$124,700
2002$92.12$20,600
2000$90.34$0
1999$0$120,300
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,176
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: $735,000Rent Basis: Observed Comp Model ($2,864/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $214/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.06%

NOI: $22,524/yr

Cash-on-Cash Yield
-13.7%

On $169,050 invested

DSCR Ratio
0.49x

Negative debt coverage

5-Yr Leveraged ROI
+25.5%

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)-$114/mo
Homeowner / Hazard Insurance-$214/mo
Vacancy Reserve (5% of rent)-$143/mo
Repairs & Maintenance (10% of rent)-$286/mo
Property Management (8% of rent)-$229/mo
Total Pure Operating Expenses-$987/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,864/mo
Less: Operating Expenses-$987/mo
Net Operating Income (NOI)+$1,877/mo
Less: Debt Service (30yr @ 6.75%)-$3,814/mo
Net Cash Flow
$-1,937/mo
$-23,241/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.