OFF_MARKETRisky Deal84 days on market

615 5th St

615 5th St, Douglas, AK 99824, Douglas, AK 99824
$670,500
Zestimate®:$670,000

Listing Price

Property image 1
615 5th St, Douglas, AK 99824
Loc: Douglas, AK
Days Listed
84
Tax Assessed
$625k
Zestimate®
$670k
Market Rate
Lot Size
7,200 sqft
Rent Estimate
$4,096/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

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
Risky
Confidence Score: 4/10
Exercise caution due to potential market volatility.
Cap Rate
5.30%
Total ROI
16.2%
Cash Flow
$-429/mo
DSCR
0.87
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This Douglas, AK property presents a challenging profile for conservative investors. While the 6-bedroom configuration and 2632 sqft size offer potential for high-density occupancy or house hacking, the current financials are prohibitive. A monthly cash flow of -$428.51 indicates that the property is an 'alligator'—consuming capital every month rather than producing it. The rental yield of 5.3% is currently lower than prevailing mortgage rates, resulting in negative leverage. Unless an investor can significantly increase the rent through a short-term rental strategy or provide a massive down payment to eliminate debt service, the negative carry makes this a speculative play on appreciation rather than a sound income investment.

Strengths
  • High bedroom count (6) provides options for multi-generational living or room-by-room leasing
  • Douglas is a desirable submarket with limited inventory
  • Stable 4% annual appreciation forecast provides a long-term equity hedge
  • Large square footage at $254/sqft is competitive for the Alaska panhandle region
Considerations
  • Negative monthly cash flow of -$428.51 creates immediate liquidity drain
  • 5.3% yield is insufficient to cover current financing costs (negative leverage)
  • 6-bedroom single-family homes have a smaller pool of traditional long-term tenants
  • High maintenance and utility overhead likely for a property of this size in a cold climate
Checking Access...

10-Year Price Projection

Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
3
Sq Ft
2,632
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: $670,500Rent Basis: Observed Comp Model ($4,096/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $196/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.19%

NOI: $28,063/yr

Cash-on-Cash Yield
-8.9%

On $154,215 invested

DSCR Ratio
0.67x

Negative debt coverage

5-Yr Leveraged ROI
+49.8%

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)-$619/mo
Homeowner / Hazard Insurance-$196/mo
Vacancy Reserve (5% of rent)-$205/mo
Repairs & Maintenance (10% of rent)-$410/mo
Property Management (8% of rent)-$328/mo
Total Pure Operating Expenses-$1,757/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,096/mo
Less: Operating Expenses-$1,757/mo
Net Operating Income (NOI)+$2,339/mo
Less: Debt Service (30yr @ 6.75%)-$3,479/mo
Net Cash Flow
$-1,140/mo
$-13,685/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Douglas.

615 5th St | Douglas, AK | Haven AI Analysis | Haven by ScoutHavens