OFF_MARKETNeutral Deal35 days on market

10474 E Chief Nicolai Ln

10474 E Chief Nicolai Ln, Trapper Creek, AK 99683, Trapper Creek, AK 99683
$425,000
Zestimate®:$407,300

Listing Price

Property image 1
10474 E Chief Nicolai Ln, Trapper Creek, AK 99683
Loc: Trapper Creek, AK
Days Listed
35
Zestimate®
$407k
Market Rate
Lot Size
5.00 acres
Rent Estimate
$1,946/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

Talkeetna Elementary School

PK-5
17.1 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
5.51%
Total ROI
17.2%
Cash Flow
$-198/mo
DSCR
0.91
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
2026-08-27Pending sale$425,000$270
2026-08-10Price change$425,000$270
2026-07-06Price change$449,000$286
2026-05-20Listed for sale$499,000$317
2025-10-02Listing removed$625,000$398
2025-08-02Listed for sale$625,000$398
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,572
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 ($1,946/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $124/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.69%

NOI: $11,436/yr

Cash-on-Cash Yield
-15.4%

On $97,750 invested

DSCR Ratio
0.43x

Negative debt coverage

5-Yr Leveraged ROI
+17.3%

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)-$97/mo
Repairs & Maintenance (10% of rent)-$195/mo
Property Management (8% of rent)-$156/mo
Total Pure Operating Expenses-$993/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,946/mo
Less: Operating Expenses-$993/mo
Net Operating Income (NOI)+$953/mo
Less: Debt Service (30yr @ 6.75%)-$2,205/mo
Net Cash Flow
$-1,252/mo
$-15,027/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Trapper Creek.