FOR_SALEGood Deal1 days on market

10753 N Crescent Ct

10753 N Crescent Ct, Willow, AK 99688, Willow, AK 99688
$349,000
Zestimate®:$345,000

Listing Price

Property image 1
10753 N Crescent Ct, Willow, AK 99688
Loc: Willow, AK
Days Listed
1
Tax Assessed
$273k
Zestimate®
$345k
Market Rate
Lot Size
2.27 acres
Rent Estimate
$2,395/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
3.3 mi away
4

Houston Middle School

6-8
14 mi away
4

Houston High School

9-12
13.9 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
7.02%
Total ROI
24.7%
Cash Flow
$276/mo
DSCR
1.16
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
2026-07-21Price change$349,000$197
2026-06-10Listed for sale$359,900$204
2020-08-05Sold$0

Tax History

YearProperty TaxTax Assessment
2025$4,047.99$272,500
2024$4,280.17$282,800
2023$4,036.19$272,900
2022$3,780.63$247,100
2021$3,652.29$219,700
2020$0$203,400
2019$0$198,300
2018$0$197,400
2017$0$195,700
2016$0$197,800
2015$0$171,300
2014$0$170,000
2013$0$163,900
2012$0$160,900
2011$0$157,200
2010$0$157,200
2009$0$152,100
2008$0$161,900
2007$0$161,900
2004$0$121,800
2003$0$108,800
2002$0$44,900
2001$0$46,300
2000$0$45,300
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,768
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: $349,000Rent Basis: Observed Comp Model ($2,395/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $102/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.06%

NOI: $17,663/yr

Cash-on-Cash Yield
-5.1%

On $80,270 invested

DSCR Ratio
0.81x

Negative debt coverage

5-Yr Leveraged ROI
+68.9%

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)-$270/mo
Homeowner / Hazard Insurance-$102/mo
Vacancy Reserve (5% of rent)-$120/mo
Repairs & Maintenance (10% of rent)-$240/mo
Property Management (8% of rent)-$192/mo
Total Pure Operating Expenses-$923/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,395/mo
Less: Operating Expenses-$923/mo
Net Operating Income (NOI)+$1,472/mo
Less: Debt Service (30yr @ 6.75%)-$1,811/mo
Net Cash Flow
$-339/mo
$-4,068/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Willow.