For SaleRisky Deal61 days on market

9900 Hillhaven Cir

9900 Hillhaven Cir, Anchorage, AK 99507, Anchorage, AK 99507
$2,990,000
Estimate®:$3,053,900$63,900 Under Market

Listing Price

Property image 1
9900 Hillhaven Cir, Anchorage, AK 99507
Loc: Anchorage, AK
Days Listed
61
Tax Assessed
$3015k
Estimate®
$3054k
2% Under Valued
Lot Size
4.51 acres
Rent Estimate
$5,609/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

O'Malley Elementary School

PK-6
1.9 mi away
5

Hanshew Middle School

6-8
3.8 mi away
9

Service High School

9-12
2.2 mi away

Property Overview

No property narrative or remarks were supplied in the source listing records. Underwriting and financial metrics are calculated directly from public record data and MLS attributes.

Features & Amenities

Single Family Residence1991Fireplace(s), Natural Gas, Radiant Floor18 Attached Garage spaces4.51 Acres130 Days$198

Haven AI Verdict

Recommendation
Risky
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
0.18%
Total ROI
-37.2%
Cash Flow
$-15,058/mo
DSCR
0.03
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-15,058/mo net cash flow with a 0.2% cap rate. Underwriting indicates risky fundamentals for long-term hold.

Strengths
  • Prime residential location in Anchorage, AK
  • Long-term capital appreciation corridor
Considerations
  • Verify historical operating expenses and local tax assessment
  • Confirm current lease terms and tenant estoppel certificates

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-02-05Listed for sale$3,295,000$198
2025-12-30Listing removed$3,495,000$210
2025-08-13Price change$3,495,000$210
2025-06-21Listed for sale$3,795,000$228
2013-12-13Sold$0
2001-12-24Sold$0

Tax History

YearProperty TaxTax Assessment
2025$45,802.41$3,015,300
2024$49,914.08$3,202,700
2023$46,075.95$2,853,000
2022$47,116.78$2,890,600
2021$0$2,642,100
2020$0$2,593,600
2019$0$2,536,200
2018$0$2,536,200
2017$37,306.29$2,726,800
2016$37,306.29$2,777,300
2015$37,306.29$2,674,000
2014$37,306.29$2,586,200
2013$0$2,553,400
2012$0$2,542,400
2011$0$2,607,100
2010$0$2,698,100
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
8
Sq Ft
16,609
Address-Level Value-Add Underwriting

ARV, Rehab & Maximum Allowable Offer (MAO)

Model contractor scopes, estimated after-repair value (ARV) projections, and determine your purchase price ceiling to protect target margins.

Modeled value-add projection (+18% baseline) for 5b/8ba in Anchorage
+18% vs. list
$
$747,405
75% Rule
Maximum Allowable Offer (MAO)
$1,898,745

Calculated as (75% × $3,528,200) − $747,405

Asking Price is $1,091,255 (36.5%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $1,898,745 based on $747,405 in required updates.
Current Asking Price:$2,990,000
Estimated ARV:$3,528,200
Estimated Renovation:$747,405
All-In Capital Basis (MAO + Rehab):$2,646,150
Projected Equity Margin:+$882,050
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 Provenance:[Observed] List Price: $2,990,000[Observed] Rent: $5,609/mo[Estimated] Tax Rate: 1.19% (AK)[Estimated] Hazard Ins: $872/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.18%

NOI: $5,481/yr

Cash-on-Cash Yield
-26.3%

On $687,700 invested

DSCR Ratio
0.03x

Negative debt coverage

5-Yr Leveraged ROI
+-37.2%

Equity + cumulative cash

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

Monthly Cash Flow Breakdown

Monthly Operating Deductions
[Estimated]Property Taxes (1.19% of basis)-$2,990/mo
[Estimated]Homeowner / Hazard Insurance-$872/mo
[Defaulted]Vacancy Reserve (5% of rent)-$280/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$561/mo
[Defaulted]Property Management (8% of rent)-$449/mo
Total Pure Operating Expenses-$5,152/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,609/mo
Less: Operating Expenses-$5,152/mo
Net Operating Income (NOI)+$457/mo
Less: Debt Service (30yr @ 6.75%)-$15,514/mo
Net Cash Flow
$-15,058/mo
$-180,693/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Anchorage.