OFF_MARKETRisky Deal1 days on market

27935 S Oilwell Rd

27935 S Oilwell Rd, Trapper Creek, AK 99683, Trapper Creek, AK 99683
$425,000
Zestimate®:$413,300

Listing Price

Property image 1
27935 S Oilwell Rd, Trapper Creek, AK 99683
Loc: Trapper Creek, AK
Days Listed
1
Zestimate®
$413k
Market Rate
Lot Size
5.00 acres
Rent Estimate
$1,685/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.

9

Trapper Creek Elementary School

PK-5
5.1 mi away
4

Susitna Valley High School

6-12
15.2 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
4.65%
Total ROI
12.9%
Cash Flow
$-501/mo
DSCR
0.77
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
2026-07-22Pending sale$425,000$373
2026-06-24Listed for sale$425,000$373
2020-09-09Listing removed$265,000$232
2020-06-03Price change$265,000$232
2020-01-09Listed for sale$275,000$241
2019-03-24Listing removed$280,000$246
2019-01-24Listed for sale$280,000$246
2018-04-02Listing removed$240,000$211
2018-02-10Price change$240,000$211
2017-11-21Price change$255,000$224
2017-07-10Price change$265,000$232
2017-02-28Listed for sale$285,000$250
2012-05-20Listing removed$69,900$61
2012-01-20Listed for sale$69,900$61
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
1
Sq Ft
1,140
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: $425,000Rent Basis: Observed Comp Model ($1,685/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $124/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.12%

NOI: $9,024/yr

Cash-on-Cash Yield
-17.8%

On $97,750 invested

DSCR Ratio
0.34x

Negative debt coverage

5-Yr Leveraged ROI
+5.0%

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)-$421/mo
Homeowner / Hazard Insurance-$124/mo
Vacancy Reserve (5% of rent)-$84/mo
Repairs & Maintenance (10% of rent)-$169/mo
Property Management (8% of rent)-$135/mo
Total Pure Operating Expenses-$933/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,685/mo
Less: Operating Expenses-$933/mo
Net Operating Income (NOI)+$752/mo
Less: Debt Service (30yr @ 6.75%)-$2,205/mo
Net Cash Flow
$-1,453/mo
$-17,439/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Trapper Creek.