Back to Dashboard

OFF_MARKETNeutral Deal14 days on market

L25&26 Wadleigh

L25&26 Wadleigh, Klawock, AK 99925, Klawock, AK 99925

$249,000

Zestimate®:$228,600

Listing Price

Log in to unlock AI Insights

Property image 1

L25&26 Wadleigh, Klawock, AK 99925

Loc: Klawock, AK

Days Listed

14

Zestimate®

$229k

Market Rate

Lot Size

1.66 acres

Rent Estimate

$1,510/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.

N/A

Hollis School

PK-12

20 mi away

4

Naukati School

PK-12

23.5 mi away

6

Thorne Bay School

PK-12

27 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

5.17%

Total ROI

15.5%

Cash Flow

$-186/mo

DSCR

0.85

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

Date	Event	Price	Price/sqft
2026-06-17	Listed for sale	$249,000	$277

Getzels Group

Haven Team

CalRE #01884947

Property Specs

Beds

2

Baths

1

Sq Ft

900

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: $249,000Rent Basis: Observed Comp Model ($1,510/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo

Haven ScoreRisky

0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

3.93%

NOI: $9,789/yr

Cash-on-Cash Yield

-10.0%

On $57,270 invested

DSCR Ratio

0.63x

Negative debt coverage

5-Yr Leveraged ROI

+44.3%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (1.19% of basis)-$247/mo

Homeowner / Hazard Insurance-$100/mo

Vacancy Reserve (5% of rent)-$76/mo

Repairs & Maintenance (10% of rent)-$151/mo

Property Management (8% of rent)-$121/mo

Total Pure Operating Expenses-$694/mo

Net Investor Cash Flow

Gross Scheduled Rent+$1,510/mo

Less: Operating Expenses-$694/mo

Net Operating Income (NOI)+$816/mo

Less: Debt Service (30yr @ 6.75%)-$1,292/mo

Net Cash Flow

$-476/mo

$-5,715/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Loan qualification

Rental Cash Flow

6-month reserves

10-year compounding

Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Klawock.