FOR_SALEExcellent Deal3 days on market

53900 Inlet Dr

53900 Inlet Dr, Kenai, AK 99611, Kenai, AK 99611
$135,000

Listing Price

Property image 1
53900 Inlet Dr, Kenai, AK 99611
Loc: Kenai, AK
Days Listed
3
Tax Assessed
$81k
Lot Size
1.00 acres
Rent Estimate
$2,266/mo
Est. Cash Flow base
Type
manufactured

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.

5

Nikiski North Star Elementary School

PK-5
4.5 mi away
5

Nikiski Middle/Senior High School

6-12
2 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
16.52%
Total ROI
72.3%
Cash Flow
$1,176/mo
DSCR
2.72
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
2026-06-19Listed for sale$135,000$147
2024-10-17Listing removed$90,000$98
2022-06-14Listing removed$0
2022-04-23Listed for sale$90,000$98

Tax History

YearProperty TaxTax Assessment
2025$0$80,900
2024$0$80,200
2023$301.4$79,900
2022$292.02$78,600
2021$298.3$79,800
2020$255.26$75,500
2019$255.26$75,400
2018$254.26$76,800
2017$268.28$78,200
2016$762.04$69,300
2015$762.04$78,000
2014$762.04$88,900
2013$0$87,200
2012$0$88,400
2011$0$95,300
2010$0$50,100
2009$0$50,500
2008$0$46,700
2007$0$46,700
2006$0$48,700
2005$0$48,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
918
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: $135,000Rent Basis: Observed Comp Model ($2,266/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
13.91%

NOI: $18,775/yr

Cash-on-Cash Yield
33.4%

On $31,050 invested

DSCR Ratio
2.23x

Prime loan qualification

5-Yr Leveraged ROI
+261.2%

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)-$80/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$113/mo
Repairs & Maintenance (10% of rent)-$227/mo
Property Management (8% of rent)-$181/mo
Total Pure Operating Expenses-$701/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,266/mo
Less: Operating Expenses-$701/mo
Net Operating Income (NOI)+$1,565/mo
Less: Debt Service (30yr @ 6.75%)-$700/mo
Net Cash Flow
$864/mo
$10,369/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kenai.

53900 Inlet Dr | Kenai, AK | Haven AI Analysis | Haven by ScoutHavens