OFF_MARKETRisky Deal0 days on market

3654 Arapaho Dr

3654 Arapaho Dr, North Pole, AK 99705, North Pole, AK 99705
$384,900
Zestimate®:$377,600

Listing Price

Property image 1
3654 Arapaho Dr, North Pole, AK 99705
Loc: North Pole, AK
Days Listed
0
Tax Assessed
$304k
Zestimate®
$378k
Market Rate
Lot Size
1.10 acres
Rent Estimate
$2,271/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

Badger Road Elementary School

PK-5
4.5 mi away
6

North Pole Middle School

6-8
3.2 mi away
3

North Pole High School

9-12
3.7 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
4.16%
Total ROI
49.3%
Cash Flow
$-662/mo
DSCR
0.67
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
2026-06-02Sold$0
2026-04-07Pending sale$379,900$240
2026-03-31Price change$379,900$240
2026-03-06Price change$384,900$243
2026-03-04Pending sale$390,000$247
2026-02-26Listed for sale$384,900$243
2026-02-17Listing removed$410,000$259
2025-11-10Listed for sale$410,000$259
2013-06-07Sold$0
2012-11-07Listing removed$244,500$155
2012-11-04Listing removed$1,950$1
2012-11-02Listed for rent$1,950$1
2012-08-29Listed for sale$244,500$155
2012-07-23Listing removed$244,500$155
2012-06-21Price change$244,500$155
2012-04-12Price change$249,500$158
2012-04-10Listed for sale$259,500$164

Tax History

YearProperty TaxTax Assessment
2025$4,062.72$303,799
2024$4,010.8$301,647
2023$3,970.8$302,312
2022$4,001.5$277,232
2021$3,630.56$242,124
2020$3,499.86$232,940
2018$3,278.1$233,185
2017$3,346.06$229,938
2016$3,346.06$230,728
2015$3,177.02$231,190
2014$3,177.02$232,006
2013$0$237,060
2012$0$235,722
2011$0$228,517
2010$0$222,463
2009$0$229,668
2008$0$230,351
2007$3,424.67$217,716
2005$3,251.94$191,516
2003$2,761.48$164,668
2002$2,762.96$164,668
2001$2,725.38$161,027
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,581
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: $384,900Rent Basis: Observed Comp Model ($2,271/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $112/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.16%

NOI: $16,025/yr

Cash-on-Cash Yield
-9.0%

On $88,527 invested

DSCR Ratio
0.67x

Negative debt coverage

5-Yr Leveraged ROI
+49.3%

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)-$301/mo
Homeowner / Hazard Insurance-$112/mo
Vacancy Reserve (5% of rent)-$114/mo
Repairs & Maintenance (10% of rent)-$227/mo
Property Management (8% of rent)-$182/mo
Total Pure Operating Expenses-$936/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,271/mo
Less: Operating Expenses-$936/mo
Net Operating Income (NOI)+$1,335/mo
Less: Debt Service (30yr @ 6.75%)-$1,997/mo
Net Cash Flow
$-662/mo
$-7,941/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in North Pole.