OFF_MARKETExcellent Deal21 days on market

26200 W Sharen Dr

26200 W Sharen Dr, Willow, AK 99688, Willow, AK 99688
$185,000
Zestimate®:$168,000

Listing Price

Property image 1
26200 W Sharen Dr, Willow, AK 99688
Loc: Willow, AK
Days Listed
21
Zestimate®
$168k
Market Rate
Lot Size
1.90 acres
Rent Estimate
$2,078/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
4.4 mi away
4

Susitna Valley High School

6-12
23.3 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
14.09%
Total ROI
60.1%
Cash Flow
$1,237/mo
DSCR
2.32
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
2026-08-28Sold$0
2026-07-31Pending sale$175,000$112
2026-07-28Listed for sale$175,000$112
2026-07-17Pending sale$175,000$112
2026-07-08Price change$175,000$112
2026-06-09Listed for sale$185,000$118
2025-12-12Listing removed$195,000$124
2025-11-07Pending sale$195,000$124
2025-09-26Price change$195,000$124
2025-07-30Listed for sale$205,000$131
2023-05-12Sold$0
2023-04-05Pending sale$185,000$118
2023-03-17Listed for sale$185,000$118
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,567
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: $185,000Rent Basis: Observed Comp Model ($2,078/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreExcellent
9/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
8.54%

NOI: $15,799/yr

Cash-on-Cash Yield
10.1%

On $42,550 invested

DSCR Ratio
1.37x

Prime loan qualification

5-Yr Leveraged ROI
+144.5%

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)-$183/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$104/mo
Repairs & Maintenance (10% of rent)-$208/mo
Property Management (8% of rent)-$166/mo
Total Pure Operating Expenses-$761/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,078/mo
Less: Operating Expenses-$761/mo
Net Operating Income (NOI)+$1,317/mo
Less: Debt Service (30yr @ 6.75%)-$960/mo
Net Cash Flow
$357/mo
$4,280/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Willow.