OFF_MARKETRisky Deal102 days on market

347 Nohea St

347 Nohea St, Hilo, HI 96720, Hilo, HI 96720
$719,000
Zestimate®:$692,600

Listing Price

Property image 1
347 Nohea St, Hilo, HI 96720
Loc: Hilo, HI
Days Listed
102
Tax Assessed
$529k
Zestimate®
$693k
Market Rate
Lot Size
0.55 acres
Rent Estimate
$2,607/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

Waiakeawaena Elementary School

PK-5
0.4 mi away
6

Waiakea Intermediate School

6-8
0.7 mi away
9

Waiakea High School

9-12
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
Risky
Confidence Score: 3/10
Exercise caution due to potential market volatility.
Cap Rate
2.87%
Total ROI
4.0%
Cash Flow
$-1,919/mo
DSCR
0.47
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

347 Nohea St represents a significant financial risk from a conservative investment standpoint. While the 4-bedroom configuration and Hilo location offer utility and a steady 4% appreciation rate, the immediate cash flow metrics are disqualifying. A rental yield of 2.87% is critically low, failing to meet even basic cap rate expectations for residential assets. Most concerning is the projected monthly cash flow of negative $1,918.56. An investor would effectively be subsidizing this asset by over $23,000 annually. This 'alligator' property relies entirely on speculative appreciation to offset heavy operational losses, making it an unsustainable choice for those seeking income or capital preservation.

Strengths
  • Spacious 1,904 sqft 4-bedroom layout is ideal for local family demand
  • Consistent 4% annual appreciation forecast provides long-term equity growth
  • Hilo market offers more stability compared to more volatile mainland luxury markets
Considerations
  • Deeply negative monthly cash flow of -$1,918.56 requires heavy out-of-pocket subsidization
  • Rental yield of 2.87% is significantly below current risk-free interest rates
  • High entry price point relative to the local rental market's ability to service debt
  • Dependency on appreciation alone to achieve a positive internal rate of return
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2025-12-08Listed for sale$719,000$378

Tax History

YearProperty TaxTax Assessment
2025$0$529,200
2024$5,495.61$495,100
2023$5,123.76$461,600
2022$4,747.47$427,700
2021$505.53$227,700
2020$472.94$221,100
2019$441.57$214,700
2018$380.07$208,400
2017$351.17$202,300
2016$0$196,400
2015$0$190,700
2014$0$185,100
2004$0$137,800
2003$0$134,800
2002$140.62$32,000
2000$140.18$0
1999$0$131,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,904
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: $719,000Rent Basis: Observed Comp Model ($2,607/mo)State Tax Benchmark: 0.28% (HI)Hazard Reserve: $210/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.79%

NOI: $20,087/yr

Cash-on-Cash Yield
-14.9%

On $165,370 invested

DSCR Ratio
0.45x

Negative debt coverage

5-Yr Leveraged ROI
+19.6%

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)-$123/mo
Homeowner / Hazard Insurance-$210/mo
Vacancy Reserve (5% of rent)-$130/mo
Repairs & Maintenance (10% of rent)-$261/mo
Property Management (8% of rent)-$209/mo
Total Pure Operating Expenses-$933/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,607/mo
Less: Operating Expenses-$933/mo
Net Operating Income (NOI)+$1,674/mo
Less: Debt Service (30yr @ 6.75%)-$3,731/mo
Net Cash Flow
$-2,057/mo
$-24,682/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Hilo.