FOR_SALERisky Deal0 days on market

4086 Elinwood Ln

4086 Elinwood Ln, Delta Junction, AK 99737, Delta Junction, AK 99737
$345,000
Zestimate®:$320,800

Listing Price

Property image 1
4086 Elinwood Ln, Delta Junction, AK 99737
Loc: Delta Junction, AK
Days Listed
0
Zestimate®
$321k
Market Rate
Lot Size
1.67 acres
Rent Estimate
$2,152/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.

9

Alaska Homeschool

PK-12
3.4 mi away
6

Delta Junction Sr. High School

9-12
3.4 mi away
9

Delta Junction Elementary School

PK-5
3.5 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
4.22%
Total ROI
50.6%
Cash Flow
$-576/mo
DSCR
0.68
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
2026-07-22Sold$0
2026-05-26Pending sale$330,000$206
2026-05-09Price change$330,000$206
2026-02-27Listed for sale$345,000$216
2025-09-12Sold$0
2025-08-11Pending sale$330,000$206
2025-07-24Price change$330,000$206
2025-07-15Listed for sale$340,000$213
2024-08-07Listing removed$275,000$172
2021-08-09Sold$0
2021-07-07Pending sale$275,000$172
2021-06-01Price change$265,000$166
2021-05-29Listed for sale$275,000$172
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,600
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: $345,000Rent Basis: Observed Comp Model ($2,152/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $101/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.22%

NOI: $14,567/yr

Cash-on-Cash Yield
-8.7%

On $79,350 invested

DSCR Ratio
0.68x

Negative debt coverage

5-Yr Leveraged ROI
+50.6%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.19% of basis)-$342/mo
Homeowner / Hazard Insurance-$101/mo
Vacancy Reserve (5% of rent)-$108/mo
Repairs & Maintenance (10% of rent)-$215/mo
Property Management (8% of rent)-$172/mo
Total Pure Operating Expenses-$938/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,152/mo
Less: Operating Expenses-$938/mo
Net Operating Income (NOI)+$1,214/mo
Less: Debt Service (30yr @ 6.75%)-$1,790/mo
Net Cash Flow
$-576/mo
$-6,915/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Delta Junction.