FOR_SALERisky Deal259 days on market

120 Woa Rd

120 Woa Rd, Hilo, HI 96720, Hilo, HI 96720
$7,999,999
Zestimate®:$7,207,800

Listing Price

Property image 1
120 Woa Rd, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
259
Tax Assessed
$1437k
Zestimate®
$7208k
Market Rate
Lot Size
9.63 acres
Rent Estimate
$5,306/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.

3

Prince Jonah Kalanianaole Elementary & Intermediate School

PK-6
1.7 mi away
8

Hilo Intermediate School

7-8
3.1 mi away
6

Hilo High School

9-12
3.1 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
0.49%
Total ROI
-7.9%
Cash Flow
$-37,214/mo
DSCR
0.08
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
2026-07-06Listed for sale$7,999,999$1,100
2026-06-04Listing removed$8,999,999$1,238
2026-03-24Price change$8,999,999$1,238
2025-10-17Price change$9,500,000$1,307
2025-07-04Listed for sale$10,000,000$1,376
2020-08-12Sold$688,800$95
2020-07-13Pending sale$819,900$113
2020-06-30Price change$819,900$113
2020-06-04Price change$850,000$117
2020-05-02Listed for sale$899,000$124
2020-01-21Sold$820,000$113
2019-07-30Listing removed$764,921$105
2019-07-24Price change$764,921$105
2019-07-23Price change$765,372$105
2019-07-21Price change$764,235$105
2019-07-19Price change$763,365$105
2019-07-15Price change$760,645$105
2019-07-11Price change$757,714$104
2019-07-03Price change$755,863$104
2019-07-01Price change$755,845$104
2019-06-28Listed for sale$0
2004-02-24Sold$135,000$19

Tax History

YearProperty TaxTax Assessment
2025$7,451.19$1,437,300
2024$4,567.82$952,700
2023$6,090.59$801,400
2022$6,371.09$801,400
2021$10,309.32$1,102,600
2020$5,769.93$1,058,200
2019$0$677,000
2018$0$629,900
2017$3,375.91$613,700
2016$3,375.91$606,800
2015$3,375.91$557,500
2014$3,375.91$557,100
2013$0$527,200
2012$0$522,400
2011$0$524,300
2010$0$586,600
2009$0$796,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
8
Baths
8
Sq Ft
7,270
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: $7,999,999Rent Basis: Observed Comp Model ($5,306/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $2,333/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.21%

NOI: $17,007/yr

Cash-on-Cash Yield
-26.1%

On $1,840,000 invested

DSCR Ratio
0.03x

Negative debt coverage

5-Yr Leveraged ROI
+-36.5%

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)-$335/mo
Homeowner / Hazard Insurance-$2,333/mo
Vacancy Reserve (5% of rent)-$265/mo
Repairs & Maintenance (10% of rent)-$531/mo
Property Management (8% of rent)-$424/mo
Total Pure Operating Expenses-$3,889/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,306/mo
Less: Operating Expenses-$3,889/mo
Net Operating Income (NOI)+$1,417/mo
Less: Debt Service (30yr @ 6.75%)-$41,510/mo
Net Cash Flow
$-40,093/mo
$-481,116/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.