OFF_MARKETRisky Deal399 days on market

2114 Kaumana Dr

2114 Kaumana Dr, Hilo, HI 96720, Hilo, HI 96720
$535,000

Listing Price

Property image 1
2114 Kaumana Dr, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
399
Tax Assessed
$286k
Lot Size
8,234 sqft
Rent Estimate
$2,379/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.

9

Kaumana Elementary School

PK-6
0.7 mi away
8

Hilo Intermediate School

7-8
4.1 mi away
6

Hilo High School

9-12
4 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
3.94%
Total ROI
9.3%
Cash Flow
$-950/mo
DSCR
0.65
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
2026-04-27Price change$545,000$488
2025-05-20Price change$555,000$497
2025-02-14Listed for sale$569,500$510
2024-10-10Listing removed$555,000$497
2024-09-23Price change$555,000$497
2024-05-21Price change$575,000$515
2024-02-05Price change$589,000$528
2023-11-30Price change$605,000$542
2023-07-26Listed for sale$629,000$564
2018-08-30Sold$168,000$151
2018-07-01Pending sale$179,000$160
2018-05-16Price change$179,000$160
2018-05-09Price change$189,000$169
2018-04-19Price change$195,000$175
2018-01-04Price change$204,000$183
2017-12-07Price change$209,000$187
2017-10-30Listed for sale$215,000$193

Tax History

YearProperty TaxTax Assessment
2025$0$305,200
2024$3,177.93$286,300
2023$2,974.8$268,000
2022$2,903.76$261,600
2021$2,427.57$218,700
2020$2,352.09$211,900
2019$0$217,300
2018$2,074.59$190,800
2017$1,676.75$186,900
2016$0$166,900
2015$0$154,000
2014$0$148,500
2002$152.64$34,600
2000$153.08$0
1999$0$74,400
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,116
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: $535,000Rent Basis: Observed Comp Model ($2,379/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $156/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.61%

NOI: $19,308/yr

Cash-on-Cash Yield
-11.4%

On $123,050 invested

DSCR Ratio
0.58x

Negative debt coverage

5-Yr Leveraged ROI
+37.3%

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)-$67/mo
Homeowner / Hazard Insurance-$156/mo
Vacancy Reserve (5% of rent)-$119/mo
Repairs & Maintenance (10% of rent)-$238/mo
Property Management (8% of rent)-$190/mo
Total Pure Operating Expenses-$770/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,379/mo
Less: Operating Expenses-$770/mo
Net Operating Income (NOI)+$1,609/mo
Less: Debt Service (30yr @ 6.75%)-$2,776/mo
Net Cash Flow
$-1,167/mo
$-14,004/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.

2114 Kaumana Dr | Hilo, HI | Haven AI Analysis | Haven by ScoutHavens