FOR_SALENeutral Deal132 days on market

203 Todd Ave

203 Todd Ave, Hilo, HI 96720, Hilo, HI 96720
$425,000
Zestimate®:$428,300$3,300 Under Market

Listing Price

Property image 1
203 Todd Ave, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
132
Tax Assessed
$373k
Zestimate®
$428k
1% Under Valued
Lot Size
0.49 acres
Rent Estimate
$2,856/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.

6

Keaukaha Elementary School

PK-6
0.2 mi away
8

Hilo Intermediate School

7-8
3.2 mi away
6

Hilo High School

9-12
3.3 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
5.92%
Total ROI
19.3%
Cash Flow
$-51/mo
DSCR
0.98
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
2025-11-08Listed for sale$450,000$224

Tax History

YearProperty TaxTax Assessment
2025$0$372,600
2024$604.52$361,700
2023$665.43$351,200
2022$676.5$341,000
2021$627.92$331,100
2020$580.56$321,500
2019$0$312,100
2018$0$303,000
2017$404.06$294,200
2016$0$285,600
2015$0$277,300
2014$0$269,200
2013$0$261,400
2012$0$253,800
2011$0$246,400
2010$0$239,200
2009$0$232,200
2008$0$225,500
2007$0$218,900
2006$0$212,500
2005$0$206,300
2004$0$120,900
2003$0$118,300
1999$0$114,400
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,011
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: $425,000Rent Basis: Observed Comp Model ($2,856/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $124/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.61%

NOI: $23,858/yr

Cash-on-Cash Yield
-2.7%

On $97,750 invested

DSCR Ratio
0.90x

Negative debt coverage

5-Yr Leveraged ROI
+80.9%

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)-$87/mo
Homeowner / Hazard Insurance-$124/mo
Vacancy Reserve (5% of rent)-$143/mo
Repairs & Maintenance (10% of rent)-$286/mo
Property Management (8% of rent)-$228/mo
Total Pure Operating Expenses-$868/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,856/mo
Less: Operating Expenses-$868/mo
Net Operating Income (NOI)+$1,988/mo
Less: Debt Service (30yr @ 6.75%)-$2,205/mo
Net Cash Flow
$-217/mo
$-2,605/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.