OFF_MARKETRisky Deal192 days on market

390 Mohouli St

390 Mohouli St, Hilo, HI 96720, Hilo, HI 96720
$597,500
Zestimate®:$596,200

Listing Price

Property image 1
390 Mohouli St, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
192
Tax Assessed
$354k
Zestimate®
$596k
Market Rate
Lot Size
0.39 acres
Rent Estimate
$3,212/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.

5

Chiefess Kapiolani Elementary School

PK-6
0.7 mi away
8

Hilo Intermediate School

7-8
1 mi away
6

Hilo High School

9-12
1.1 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
4.89%
Total ROI
14.1%
Cash Flow
$-584/mo
DSCR
0.81
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
2025-11-05Price change$609,000$442
2025-09-09Listed for sale$650,000$472
2019-07-17Sold$370,000$269
2019-06-19Listed for sale$389,500$283

Tax History

YearProperty TaxTax Assessment
2025$0$353,800
2024$3,574.2$322,000
2023$3,282.27$295,700
2022$3,180.15$286,500
2021$2,960.37$266,700
2020$2,889.33$260,300
2019$3,006.99$270,900
2018$2,730.6$257,400
2017$1,764.49$246,000
2016$1,764.49$220,100
2015$1,764.49$192,900
2014$1,764.49$192,000
2012$0$187,900
2007$0$199,900
2005$0$153,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,378
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: $597,500Rent Basis: Observed Comp Model ($3,212/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $174/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.45%

NOI: $26,600/yr

Cash-on-Cash Yield
-7.7%

On $137,425 invested

DSCR Ratio
0.71x

Negative debt coverage

5-Yr Leveraged ROI
+55.6%

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)-$83/mo
Homeowner / Hazard Insurance-$174/mo
Vacancy Reserve (5% of rent)-$161/mo
Repairs & Maintenance (10% of rent)-$321/mo
Property Management (8% of rent)-$257/mo
Total Pure Operating Expenses-$995/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,212/mo
Less: Operating Expenses-$995/mo
Net Operating Income (NOI)+$2,217/mo
Less: Debt Service (30yr @ 6.75%)-$3,100/mo
Net Cash Flow
$-884/mo
$-10,603/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.