OFF_MARKETRisky Deal50 days on market
18960 E Future Rd
18960 E Future Rd, Talkeetna, AK 99676, Talkeetna, AK 99676
18960 E Future Rd, Talkeetna, AK 99676
Loc: Talkeetna, AK
Days Listed
50
Tax Assessed
$360k
Zestimate®
$625k
Market Rate
Lot Size
160.00 acres
Rent Estimate
$2,564/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
3.33%
Total ROI
6.3%
Cash Flow
$-1,529/mo
DSCR
0.55
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: $669,000Rent Basis: Observed Comp Model ($2,564/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $195/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
2.55%
NOI: $17,067/yr
Cash-on-Cash Yield
-16.0%
On $153,870 invested
DSCR Ratio
0.41x
Negative debt coverage
5-Yr Leveraged ROI
+14.3%
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)-$357/mo
Homeowner / Hazard Insurance-$195/mo
Vacancy Reserve (5% of rent)-$128/mo
Repairs & Maintenance (10% of rent)-$256/mo
Property Management (8% of rent)-$205/mo
Total Pure Operating Expenses-$1,142/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,564/mo
Less: Operating Expenses-$1,142/mo
Net Operating Income (NOI)+$1,422/mo
Less: Debt Service (30yr @ 6.75%)-$3,471/mo
Net Cash Flow
$-2,049/mo
$-24,588/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Talkeetna.