OFF_MARKETRisky Deal297 days on market

7 Luana Way

7 Luana Way, Hilo, HI 96720, Hilo, HI 96720
$700,000

Listing Price

Property image 1
7 Luana Way, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
297
Tax Assessed
$555k
Lot Size
10,232 sqft
Rent Estimate
$2,715/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.

10

Ernest Bowen Desilva Elementary School

PK-6
0.6 mi away
8

Hilo Intermediate School

7-8
1.6 mi away
6

Hilo 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
3.31%
Total ROI
6.2%
Cash Flow
$-1,609/mo
DSCR
0.55
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
2026-01-28Listed for sale$700,000$391
2025-09-24Listing removed$700,000$391
2025-05-27Listed for sale$700,000$391
2021-10-08Sold$475,000$265
2021-08-17Contingent$495,000$276
2021-08-11Listed for sale$495,000$276
2016-12-07Sold$230,000$128
2015-03-13Sold$206,100$115
1998-07-28Sold$117,600$66

Tax History

YearProperty TaxTax Assessment
2025$2,526.97$574,700
2024$6,156.06$554,600
2023$5,683.2$512,000
2022$5,609.94$505,400
2021$1,094.09$272,400
2020$1,055.34$264,500
2019$0$256,800
2018$2,640.69$249,300
2017$293.6$237,900
2016$293.6$201,300
2015$293.6$188,200
2014$293.6$186,900
2013$0$181,500
2012$0$185,400
2011$0$116,100
2010$0$112,700
2009$0$109,400
2008$0$106,200
2007$0$103,100
2006$0$100,100
2005$0$97,200
2004$0$94,400
2003$0$93,300
2002$225.62$51,000
2000$228.73$0
1999$0$91,400
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,792
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: $700,000Rent Basis: Observed Comp Model ($2,715/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $204/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.01%

NOI: $21,086/yr

Cash-on-Cash Yield
-14.0%

On $161,000 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+24.3%

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)-$129/mo
Homeowner / Hazard Insurance-$204/mo
Vacancy Reserve (5% of rent)-$136/mo
Repairs & Maintenance (10% of rent)-$272/mo
Property Management (8% of rent)-$217/mo
Total Pure Operating Expenses-$958/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,715/mo
Less: Operating Expenses-$958/mo
Net Operating Income (NOI)+$1,757/mo
Less: Debt Service (30yr @ 6.75%)-$3,632/mo
Net Cash Flow
$-1,875/mo
$-22,500/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.