OFF_MARKETRisky Deal149 days on market

2669 Kilauea Ave

2669 Kilauea Ave, Hilo, HI 96720, Hilo, HI 96720
$448,000
Zestimate®:$397,500

Listing Price

Property image 1
2669 Kilauea Ave, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
149
Tax Assessed
$295k
Zestimate®
$398k
Market Rate
Lot Size
0.39 acres
Rent Estimate
$2,153/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
1.4 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
3.87%
Total ROI
9.0%
Cash Flow
$-822/mo
DSCR
0.64
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
2026-07-31Sold$399,000$416
2026-06-04Contingent$399,000$416
2026-05-18Price change$399,000$416
2026-02-06Price change$448,000$467
2025-10-22Listed for sale$475,000$495
2021-09-10Sold$310,000$323
2021-07-20Contingent$319,000$332
2021-06-22Price change$319,000$332
2021-06-02Price change$329,000$343
2021-05-17Price change$334,000$348
2021-04-19Price change$339,000$353
2021-04-07Listed for sale$345,000$359
2015-05-19Sold$330,000$344

Tax History

YearProperty TaxTax Assessment
2025$1,754.66$294,900
2024$1,703.49$286,300
2023$1,982.15$322,300
2022$1,982.15$322,300
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
1
Sq Ft
960
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: $448,000Rent Basis: Observed Comp Model ($2,153/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $131/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.91%

NOI: $17,496/yr

Cash-on-Cash Yield
-10.1%

On $103,040 invested

DSCR Ratio
0.63x

Negative debt coverage

5-Yr Leveraged ROI
+43.7%

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)-$69/mo
Homeowner / Hazard Insurance-$131/mo
Vacancy Reserve (5% of rent)-$108/mo
Repairs & Maintenance (10% of rent)-$215/mo
Property Management (8% of rent)-$172/mo
Total Pure Operating Expenses-$695/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,153/mo
Less: Operating Expenses-$695/mo
Net Operating Income (NOI)+$1,458/mo
Less: Debt Service (30yr @ 6.75%)-$2,325/mo
Net Cash Flow
$-867/mo
$-10,399/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.