OFF_MARKETNeutral Deal1 days on market

5090 W Northern Rose Ln

5090 W Northern Rose Ln, Wasilla, AK 99654, Wasilla, AK 99654
$387,000
Zestimate®:$387,100$100 Under Market

Listing Price

Property image 1
5090 W Northern Rose Ln, Wasilla, AK 99654
Loc: Wasilla, AK
Days Listed
1
Tax Assessed
$324k
Zestimate®
$387k
0% Under Valued
Lot Size
0.92 acres
Rent Estimate
$2,520/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

Knik Elementary School

K-5
1.3 mi away
6

Wasilla Middle School

6-8
5.4 mi away
10

American Charter Academy

K-12
2.9 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
5.12%
Total ROI
15.3%
Cash Flow
$-305/mo
DSCR
0.84
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
2026-09-04Pending sale$392,000$289
2026-08-30Price change$387,000$285
2026-07-04Price change$395,000$291
2026-06-07Listed for sale$405,000$298
2026-05-15Listing removed$405,000$298
2026-04-30Pending sale$405,000$298
2026-04-24Listed for sale$405,000$298
2024-11-07Sold$0
2024-09-27Pending sale$375,000$276
2024-09-17Listed for sale$375,000$276
2021-03-25Sold$0
2016-10-17Sold$0
2016-09-01Pending sale$209,900$155
2016-08-30Price change$209,900$155
2016-08-13Listed for sale$215,000$158
2008-06-26Sold$0

Tax History

YearProperty TaxTax Assessment
2025$4,146.22$324,000
2024$4,028.61$305,800
2023$3,745.09$290,700
2022$3,702.06$265,000
2021$3,644.78$236,000
2020$3,530.47$222,000
2019$3,425.4$213,700
2018$3,362.05$210,800
2017$2,900.53$206,600
2016$2,900.53$206,300
2015$2,900.53$195,900
2014$2,900.53$192,200
2013$0$189,800
2012$0$188,400
2011$0$190,200
2010$0$199,900
2009$0$198,200
2008$0$198,200
2007$0$199,800
2006$0$142,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,358
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: $387,000Rent Basis: Observed Comp Model ($2,520/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $113/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.67%

NOI: $18,073/yr

Cash-on-Cash Yield
-6.8%

On $89,010 invested

DSCR Ratio
0.75x

Negative debt coverage

5-Yr Leveraged ROI
+60.4%

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)-$321/mo
Homeowner / Hazard Insurance-$113/mo
Vacancy Reserve (5% of rent)-$126/mo
Repairs & Maintenance (10% of rent)-$252/mo
Property Management (8% of rent)-$202/mo
Total Pure Operating Expenses-$1,014/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,520/mo
Less: Operating Expenses-$1,014/mo
Net Operating Income (NOI)+$1,506/mo
Less: Debt Service (30yr @ 6.75%)-$2,008/mo
Net Cash Flow
$-502/mo
$-6,024/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Wasilla.