OFF_MARKETNeutral Deal3 days on market

24780 W Long Lake Rd

24780 W Long Lake Rd, Willow, AK 99688, Willow, AK 99688
$389,000
Zestimate®:$391,200$2,200 Under Market

Listing Price

Property image 1
24780 W Long Lake Rd, Willow, AK 99688
Loc: Willow, AK
Days Listed
3
Tax Assessed
$341k
Zestimate®
$391k
1% Under Valued
Lot Size
5.00 acres
Rent Estimate
$2,272/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

Willow Elementary School

PK-5
1 mi away
4

Houston Middle School

6-8
14.1 mi away
4

Houston High School

9-12
14 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
5.79%
Total ROI
18.6%
Cash Flow
$-91/mo
DSCR
0.95
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
2026-05-06Sold$0
2026-04-16Pending sale$389,000$254
2026-04-05Listed for sale$389,000$254
2025-09-10Sold$0
2014-11-20Sold$0

Tax History

YearProperty TaxTax Assessment
2025$5,062.59$340,800
2024$4,905.26$324,100
2023$4,590.81$310,400
2022$4,323.78$282,600
2021$4,126.08$248,200
2020$3,997.42$234,000
2019$3,903$226,800
2018$3,842.03$224,300
2017$473.89$219,600
2016$473.89$221,400
2015$473.89$213,000
2006$0$30,200
2005$0$23,300
2004$0$20,900
2003$0$16,300
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,532
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: $389,000Rent Basis: Observed Comp Model ($2,272/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $113/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.01%

NOI: $15,582/yr

Cash-on-Cash Yield
-9.7%

On $89,470 invested

DSCR Ratio
0.64x

Negative debt coverage

5-Yr Leveraged ROI
+45.9%

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)-$338/mo
Homeowner / Hazard Insurance-$113/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-$974/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,272/mo
Less: Operating Expenses-$974/mo
Net Operating Income (NOI)+$1,298/mo
Less: Debt Service (30yr @ 6.75%)-$2,018/mo
Net Cash Flow
$-720/mo
$-8,639/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Willow.