Hilo CDP
Investment Analysis

Hilo CDP, HI
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
45
Investment Score
Buy
Cap Rate (Est.)
5.6%
Gross Yield
9.4%
P/R Ratio
17.6x
YoY Growth
+0.2%
Median Home Price
$455,100
Average Rent (1BR)
$3,570/mo
Median Income
$78,713
Population
48,223

Investment Breakdown

47
Value Score
52
Growth Score
77
Safety Score
0
Afford Score

Hilo CDP has a price-to-rent ratio of 17.6x, which indicates buying is moderately favorable.

The estimated cap rate of 5.6% is around the national average.

Year-over-year price growth of +0.2% indicates stable market conditions.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $3,570
Annual Gross $42,840

Est. Monthly Expenses

Property Tax (~1.5%) -$569
Insurance (~0.5%) -$190
Maintenance (~1%) -$379
Est. Net Cash Flow $2,432/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Hilo CDP Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$531K2027$576Kโ–ฒ 8.4%2028$600Kโ–ฒ 12.8%20232024Now
$630K$475K
Current
$455K
2026
Projected
$576K
โ†‘ 8.4% by 2027
Projected
$600K
โ†‘ 12.8% by 2028
5yr CAGR:+6.2%
Confidence:Moderate
Rยฒ:0.68
โ–ผ

For those tracking the Hilo CDP housing market forecast, the data suggests a period of stabilization rather than a dramatic shift. With the median home price at $455,100 and a stagnant 0.0% year-over-year price change, the market appears to be catching its breath after a strong five-year run that saw prices climb 36.7%. This plateau is likely a welcome sign for buyers who were priced out during the recent surge. The current price-to-rent ratio of 10.6x remains well below the national average of 18x, which continues to make purchasing a home a financially compelling alternative to renting in Hilo. This affordability anchor, combined with a modest 35 days on market, points to a balanced environment where well-priced properties move, but sellers must be realistic.

When asking if Hilo CDP home prices will drop, the local economic picture provides the context. Hiloโ€™s economy is deeply tied to agriculture, healthcare, and education, sectors that provide stable employment but may not see explosive growth that would fuel another price surge. The moderate risk grade of C and a market temperature of 50/100 reflect this steady, rather than hot, outlook. While the 5-year CAGR of 6.3% shows solid appreciation, the immediate lack of growth suggests a ceiling has been reached in the short term. Looking ahead to Hilo CDP real estate in 2027, the market is more likely to trend sideways with slight, incremental gains than experience a sharp correction, given the strong rental demand supporting values.

The verdict to BUY is supported by the strong value proposition relative to renting, but it comes with caveats. Affordability remains a key local factor, but rising insurance costs and the unique logistical challenges of island living could temper enthusiasm. For the Hilo CDP real estate outlook through 2028, investors and homeowners should anticipate a market defined by moderation. The high rental income potential provides a buffer against price stagnation, making it a viable long-term hold. Ultimately, while the era of rapid appreciation may be over, Hiloโ€™s fundamental desirability and below-average price-to-rent ratio suggest a floor under prices, leading to a balanced market where patience and careful selection will be rewarded.

Projected Cap Rate (2027)
4.6%
5yr CAGR
+6.2%

Job Market

Unemployment 2.9%
National avg: 3.7%
Job Growth (YoY) +2.1%

Healthcare

88
Score
Excellent

Risk Factors

Very High Cost of Living
Low Inventory

Market Position

Affordability Above Avg
Safety Very Safe

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Hilo CDP.

Total ROI
17%
on $91,020 invested
Annual ROI
3.2%
compounded
Total Return
$15,758
appreciation + cashflow
Mo. Cash Flow
-$120
year 1 estimate
Equity Growth Over 5 Years
Y196kY2100kY3105kY4111kY5116k
Appreciation
$3,882
Cash Flow
$11,877
Final Equity
$116,237

* Estimates based on 0.2% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Hilo CDP

Property

Purchase Price$455,100
Monthly Rent$3,570
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
$131
Monthly Cash Flow
$1,571/ year
1.7%
Cash-on-Cash
6.4%
Cap Rate

Monthly Breakdown

+ Rental Income$3,570
โˆ’ Mortgage (P&I)$2,301
โˆ’ Property Tax$455
โˆ’ Insurance$125
โˆ’ Maintenance$379
โˆ’ Vacancy Loss$179
= Net Cash Flow$131

Investment Summary

Down Payment
$91,020
Loan Amount
$364,080
Total Monthly Expenses
$3,439
Gross Yield
9.4%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026