OFF_MARKETRisky Deal4 days on market

1951 Kaiwiki Rd

1951 Kaiwiki Rd, Hilo, HI 96720, Hilo, HI 96720
$995,000
Zestimate®:$1,001,100$6,100 Under Market

Listing Price

Property image 1
1951 Kaiwiki Rd, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
4
Tax Assessed
$1177k
Zestimate®
$1001k
1% Under Valued
Lot Size
13.61 acres
Rent Estimate
$1,527/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

Haaheo Elementary School

PK-6
2.4 mi away
8

Hilo Intermediate School

7-8
2.9 mi away
6

Hilo High School

9-12
2.8 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
0.73%
Total ROI
-6.7%
Cash Flow
$-4,425/mo
DSCR
0.12
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
2026-03-16Listed for sale$995,000$2,591
2008-03-28Sold$468,000$1,219

Tax History

YearProperty TaxTax Assessment
2025$0$668,000
2024$3,287.38$552,500
2023$3,298.86$536,400
2022$4,632.93$495,500
2021$4,373$467,700
2020$4,016.76$429,600
2019$3,980.3$425,700
2018$1,050.01$115,600
2017$995.31$112,300
2016$0$107,600
2015$0$103,400
2014$0$106,700
2004$0$87,800
2003$0$62,000
2002$72.46$7,246
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
0
Baths
1
Sq Ft
384
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: $995,000Rent Basis: Observed Comp Model ($1,527/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $290/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.74%

NOI: $7,335/yr

Cash-on-Cash Yield
-23.9%

On $228,850 invested

DSCR Ratio
0.12x

Negative debt coverage

5-Yr Leveraged ROI
+-25.1%

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)-$275/mo
Homeowner / Hazard Insurance-$290/mo
Vacancy Reserve (5% of rent)-$76/mo
Repairs & Maintenance (10% of rent)-$153/mo
Property Management (8% of rent)-$122/mo
Total Pure Operating Expenses-$916/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,527/mo
Less: Operating Expenses-$916/mo
Net Operating Income (NOI)+$611/mo
Less: Debt Service (30yr @ 6.75%)-$5,163/mo
Net Cash Flow
$-4,552/mo
$-54,619/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.