OFF_MARKETRisky Deal1 days on market
1501 Pey Dr
1501 Pey Dr, Kenai, AK 99611, Kenai, AK 99611
1501 Pey Dr, Kenai, AK 99611
Loc: Kenai, AK
Days Listed
1
Tax Assessed
$651k
Zestimate®
$910k
2% Under Valued
Lot Size
0.92 acres
Rent Estimate
$2,994/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
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
2.62%
Total ROI
2.8%
Cash Flow
$-2,557/mo
DSCR
0.43
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $890,000Rent Basis: Observed Comp Model ($2,994/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $260/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
1.89%
NOI: $16,793/yr
Cash-on-Cash Yield
-18.9%
On $204,700 invested
DSCR Ratio
0.30x
Negative debt coverage
5-Yr Leveraged ROI
+-0.1%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (1.19% of basis)-$646/mo
Homeowner / Hazard Insurance-$260/mo
Vacancy Reserve (5% of rent)-$150/mo
Repairs & Maintenance (10% of rent)-$299/mo
Property Management (8% of rent)-$240/mo
Total Pure Operating Expenses-$1,595/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,994/mo
Less: Operating Expenses-$1,595/mo
Net Operating Income (NOI)+$1,399/mo
Less: Debt Service (30yr @ 6.75%)-$4,618/mo
Net Cash Flow
$-3,219/mo
$-38,623/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Kenai.