FOR_SALERisky Deal46 days on market

91 Kamalii St

91 Kamalii St, Hilo, HI 96720, Hilo, HI 96720
$925,000
Zestimate®:$925,800$800 Under Market

Listing Price

Property image 1
91 Kamalii St, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
46
Tax Assessed
$881k
Zestimate®
$926k
0% Under Valued
Lot Size
10,273 sqft
Rent Estimate
$3,728/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
0.4 mi away
6

Waiakea Intermediate School

6-8
1 mi away
9

Waiakea High School

9-12
1.2 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
3.08%
Total ROI
5.1%
Cash Flow
$-2,303/mo
DSCR
0.51
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
2026-05-12Listed for sale$925,000$438
2026-05-03Listing removed$950,000$450
2026-02-02Listed for sale$950,000$450

Tax History

YearProperty TaxTax Assessment
2025$0$881,300
2024$1,865.91$168,100
2023$2,176.71$196,100
2022$2,176.71$196,100
2021$1,472.97$132,700
2020$1,472.97$132,700
2019$1,227.66$110,600
2018$905.76$100,500
2017$745.71$81,600
2016$0$74,200
2015$0$88,200
2014$0$80,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,112
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: $925,000Rent Basis: Observed Comp Model ($3,728/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $270/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.11%

NOI: $28,739/yr

Cash-on-Cash Yield
-13.6%

On $212,750 invested

DSCR Ratio
0.50x

Negative debt coverage

5-Yr Leveraged ROI
+26.4%

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)-$206/mo
Homeowner / Hazard Insurance-$270/mo
Vacancy Reserve (5% of rent)-$186/mo
Repairs & Maintenance (10% of rent)-$373/mo
Property Management (8% of rent)-$298/mo
Total Pure Operating Expenses-$1,333/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,728/mo
Less: Operating Expenses-$1,333/mo
Net Operating Income (NOI)+$2,395/mo
Less: Debt Service (30yr @ 6.75%)-$4,800/mo
Net Cash Flow
$-2,405/mo
$-28,856/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.