OFF_MARKETRisky Deal2 days on market

445 Lilly Dr

445 Lilly Dr, Soldotna, AK 99669, Soldotna, AK 99669
$415,000
Zestimate®:$417,100$2,100 Under Market

Listing Price

Property image 1
445 Lilly Dr, Soldotna, AK 99669
Loc: Soldotna, AK
Days Listed
2
Tax Assessed
$312k
Zestimate®
$417k
1% Under Valued
Lot Size
0.46 acres
Rent Estimate
$2,617/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.

6

Redoubt Elementary School

PK-6
0.2 mi away
7

Connections Homeschool

PK-12
1 mi away
5

Soldotna High School

9-12
0.5 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
3.76%
Total ROI
8.5%
Cash Flow
$-797/mo
DSCR
0.62
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
2026-06-08Sold$0
2026-04-26Pending sale$415,000$320
2026-04-20Listed for sale$415,000$320
2022-06-17Sold$0
2022-05-07Pending sale$360,000$278
2022-05-05Listed for sale$360,000$278
2013-01-11Sold$0
2012-09-24Listed for sale$190,000$147
2012-08-01Listing removed$199,900$154
2012-05-02Price change$199,900$154
2012-04-28Price change$199,500$154
2012-04-04Price change$214,500$166
2012-03-15Listed for sale$219,500$169

Tax History

YearProperty TaxTax Assessment
2025$2,282.92$312,300
2024$2,256.82$281,400
2023$2,130.12$265,600
2022$1,595.44$249,800
2021$1,540.28$238,000
2020$1,347.66$214,100
2019$1,347.66$214,700
2018$1,730.5$215,200
2017$1,734.52$215,800
2016$1,416.14$209,800
2015$1,416.14$186,200
2014$1,416.14$177,400
2013$0$173,400
2012$0$183,400
2011$0$174,400
2010$0$176,100
2009$0$183,100
2008$0$176,900
2007$0$174,600
2006$0$148,000
2005$0$141,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,296
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: $415,000Rent Basis: Observed Comp Model ($2,617/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $121/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.58%

NOI: $19,013/yr

Cash-on-Cash Yield
-7.2%

On $95,450 invested

DSCR Ratio
0.74x

Negative debt coverage

5-Yr Leveraged ROI
+58.4%

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)-$310/mo
Homeowner / Hazard Insurance-$121/mo
Vacancy Reserve (5% of rent)-$131/mo
Repairs & Maintenance (10% of rent)-$262/mo
Property Management (8% of rent)-$209/mo
Total Pure Operating Expenses-$1,033/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,617/mo
Less: Operating Expenses-$1,033/mo
Net Operating Income (NOI)+$1,584/mo
Less: Debt Service (30yr @ 6.75%)-$2,153/mo
Net Cash Flow
$-569/mo
$-6,827/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Soldotna.