OFF_MARKETRisky Deal2 days on market

39728 S Leroy Davies Rd

39728 S Leroy Davies Rd, Talkeetna, AK 99676, Talkeetna, AK 99676
$498,500
Zestimate®:$487,100

Listing Price

Property image 1
39728 S Leroy Davies Rd, Talkeetna, AK 99676
Loc: Talkeetna, AK
Days Listed
2
Tax Assessed
$288k
Zestimate®
$487k
Market Rate
Lot Size
10.00 acres
Rent Estimate
$1,474/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.

10

Talkeetna Elementary School

PK-5
14.4 mi away
4

Susitna Valley High School

6-12
1.6 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
2.26%
Total ROI
1.0%
Cash Flow
$-1,582/mo
DSCR
0.37
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
2026-04-21Pending sale$498,500$445
2026-04-17Listed for sale$498,500$445
2026-03-29Pending sale$498,500$445
2026-03-02Listed for sale$498,500$445
2025-09-22Listing removed$525,000$469
2025-07-08Price change$525,000$469
2025-06-13Price change$559,700$500
2025-05-01Price change$599,999$536
2025-04-24Price change$630,600$563
2025-04-11Listed for sale$675,000$603
2022-05-23Sold$0
2022-04-27Pending sale$429,600$384
2022-04-25Listed for sale$429,600$384

Tax History

YearProperty TaxTax Assessment
2025$4,525.32$288,200
2024$4,307$267,200
2023$4,016.05$254,600
2022$3,789.29$232,700
2021$3,576.36$204,200
2020$3,484.96$193,900
2019$3,223.16$188,500
2018$3,157.02$185,500
2017$2,796.68$182,200
2016$2,796.68$184,100
2015$2,796.68$178,100
2014$2,796.68$172,300
2013$0$170,300
2012$0$170,700
2011$0$42,900
2010$0$42,900
2009$0$43,600
2008$0$44,000
2007$0$44,000
2006$0$44,000
2005$0$31,300
2004$0$30,600
2003$0$29,600
2002$0$26,300
2001$0$26,100
2000$0$25,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
1
Sq Ft
1,120
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: $498,500Rent Basis: Observed Comp Model ($1,474/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $145/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.70%

NOI: $8,450/yr

Cash-on-Cash Yield
-19.7%

On $114,655 invested

DSCR Ratio
0.27x

Negative debt coverage

5-Yr Leveraged ROI
+-4.3%

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)-$286/mo
Homeowner / Hazard Insurance-$145/mo
Vacancy Reserve (5% of rent)-$74/mo
Repairs & Maintenance (10% of rent)-$147/mo
Property Management (8% of rent)-$118/mo
Total Pure Operating Expenses-$770/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,474/mo
Less: Operating Expenses-$770/mo
Net Operating Income (NOI)+$704/mo
Less: Debt Service (30yr @ 6.75%)-$2,587/mo
Net Cash Flow
$-1,882/mo
$-22,589/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Talkeetna.