OFF_MARKETExcellent Deal0 days on market
675 Derbyshire Dr
675 Derbyshire Dr, Fairbanks, AK 99709, Fairbanks, AK 99709
675 Derbyshire Dr, Fairbanks, AK 99709
Loc: Fairbanks, AK
Days Listed
0
Tax Assessed
$522k
Lot Size
1.50 acres
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
7.83%
Total ROI
28.8%
Cash Flow
$1,361/mo
DSCR
1.29
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: $849,000Rent Basis: Modeled Estimate ($6,792/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $248/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.31%
NOI: $53,575/yr
Cash-on-Cash Yield
0.4%
On $195,270 invested
DSCR Ratio
1.01x
Tight qualification
5-Yr Leveraged ROI
+96.0%
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)-$517/mo
Homeowner / Hazard Insurance-$248/mo
Vacancy Reserve (5% of rent)-$340/mo
Repairs & Maintenance (10% of rent)-$679/mo
Property Management (8% of rent)-$543/mo
Total Pure Operating Expenses-$2,327/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,792/mo
Less: Operating Expenses-$2,327/mo
Net Operating Income (NOI)+$4,465/mo
Less: Debt Service (30yr @ 6.75%)-$4,405/mo
Net Cash Flow
$59/mo
$712/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Fairbanks.