OFF_MARKETRisky Deal1 days on market

10751 N Pilot Dr

10751 N Pilot Dr, Willow, AK 99688, Willow, AK 99688
$799,000
Zestimate®:$767,200

Listing Price

Property image 1
10751 N Pilot Dr, Willow, AK 99688
Loc: Willow, AK
Days Listed
1
Zestimate®
$767k
Market Rate
Lot Size
5.41 acres
Rent Estimate
$2,524/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
2.4 mi away
4

Houston Middle School

6-8
12.6 mi away
4

Houston High School

9-12
12.5 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
1.44%
Total ROI
-3.1%
Cash Flow
$-3,081/mo
DSCR
0.24
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
2026-08-31Sold$0
2026-07-25Pending sale$799,000$533
2026-06-09Listed for sale$799,000$533
2022-03-18Sold$0
2022-02-02Pending sale$179,900$120
2022-01-29Listed for sale$179,900$120
2021-10-26Listing removed$0
2021-06-18Price change$199,900$133
2021-01-13Listed for sale$220,000$147
2020-12-06Listing removed$220,000$147
2020-11-23Listed for sale$220,000$147
2020-10-27Pending sale$220,000$147
2020-08-27Price change$220,000$147
2020-06-27Listed for sale$297,000$198
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,500
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: $799,000Rent Basis: Observed Comp Model ($2,524/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $233/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.38%

NOI: $11,018/yr

Cash-on-Cash Yield
-21.1%

On $183,770 invested

DSCR Ratio
0.22x

Negative debt coverage

5-Yr Leveraged ROI
+-11.2%

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)-$792/mo
Homeowner / Hazard Insurance-$233/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-$1,606/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,524/mo
Less: Operating Expenses-$1,606/mo
Net Operating Income (NOI)+$918/mo
Less: Debt Service (30yr @ 6.75%)-$4,146/mo
Net Cash Flow
$-3,228/mo
$-38,732/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Willow.