OFF_MARKETExcellent Deal29 days on market

23770 S Trapline Rd

23770 S Trapline Rd, Trapper Creek, AK 99683, Trapper Creek, AK 99683
$149,000
Zestimate®:$136,000

Listing Price

Property image 1
23770 S Trapline Rd, Trapper Creek, AK 99683
Loc: Trapper Creek, AK
Days Listed
29
Zestimate®
$136k
Market Rate
Lot Size
2.75 acres
Rent Estimate
$1,971/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
4.9 mi away
4

Susitna Valley High School

6-12
12.8 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
15.68%
Total ROI
68.1%
Cash Flow
$1,194/mo
DSCR
2.58
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
2026-08-28Sold$0
2026-08-17Pending sale$149,000$127
2026-05-26Listed for sale$149,000$127
2025-12-01Listing removed$149,000$127
2025-08-18Price change$149,000$127
2025-06-09Price change$155,000$132
2025-05-02Listed for sale$175,000$150
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,170
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: $149,000Rent Basis: Observed Comp Model ($1,971/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
10.23%

NOI: $15,239/yr

Cash-on-Cash Yield
17.4%

On $34,270 invested

DSCR Ratio
1.64x

Prime loan qualification

5-Yr Leveraged ROI
+181.2%

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)-$148/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$99/mo
Repairs & Maintenance (10% of rent)-$197/mo
Property Management (8% of rent)-$158/mo
Total Pure Operating Expenses-$701/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,971/mo
Less: Operating Expenses-$701/mo
Net Operating Income (NOI)+$1,270/mo
Less: Debt Service (30yr @ 6.75%)-$773/mo
Net Cash Flow
$497/mo
$5,961/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Trapper Creek.