OFF_MARKETRisky Deal25 days on market

84 N Kekela St

84 N Kekela St, Hilo, HI 96720, Hilo, HI 96720

$438,000

Zestimate®:$409,200

Listing Price

84 N Kekela St, Hilo, HI 96720

Loc: Hilo, HI

Days Listed

Tax Assessed

$238k

Zestimate®

$409k

Market Rate

Lot Size

8,000 sqft

Rent Estimate

$2,167/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.

Waiakea Elementary School

PK-5

0.5 mi away

Waiakea Intermediate School

6-8

0.6 mi away

Waiakea High School

9-12

0.6 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

4.42%

Total ROI

11.7%

Cash Flow

$-603/mo

DSCR

0.73

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

Date	Event	Price	Price/sqft
2026-06-03	Sold	$415,000	$472
2026-04-22	Price change	$420,000	$477
2026-02-23	Listed for sale	$438,000	$498

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

880

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: $438,000Rent Basis: Observed Comp Model ($2,167/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $128/mo

Haven ScoreRisky

1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

4.07%

NOI: $17,822/yr

Cash-on-Cash Yield

-9.4%

On $100,740 invested

DSCR Ratio

0.65x

Negative debt coverage

5-Yr Leveraged ROI

+47.3%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (0.28% of basis)-$55/mo

Homeowner / Hazard Insurance-$128/mo

Vacancy Reserve (5% of rent)-$108/mo

Repairs & Maintenance (10% of rent)-$217/mo

Property Management (8% of rent)-$173/mo

Total Pure Operating Expenses-$682/mo

Net Investor Cash Flow

Gross Scheduled Rent+$2,167/mo

Less: Operating Expenses-$682/mo

Net Operating Income (NOI)+$1,485/mo

Less: Debt Service (30yr @ 6.75%)-$2,273/mo

Net Cash Flow

$-788/mo

$-9,450/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.

84 N Kekela St | Hilo, HI | Haven AI Analysis | Haven by ScoutHavens