FOR_SALERisky Deal155 days on market

100 N Shulin Lake

100 N Shulin Lake, Trapper Creek, AK 99683, Trapper Creek, AK 99683
$2,495,000
Zestimate®:$2,357,400

Listing Price

Property image 1
100 N Shulin Lake, Trapper Creek, AK 99683
Loc: Trapper Creek, AK
Days Listed
155
Zestimate®
$2357k
Market Rate
Lot Size
9.15 acres
Rent Estimate
$4,764/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
21.7 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
0.81%
Total ROI
-6.3%
Cash Flow
$-10,923/mo
DSCR
0.13
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
2026-04-29Price change$2,495,000$227
2026-01-21Listed for sale$2,950,000$268
2022-09-22Sold$0
2022-09-04Pending sale$1,200,000$109
2022-05-19Listed for sale$1,200,000$109
2019-10-01Sold$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
18
Baths
4
Sq Ft
11,000
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: $2,495,000Rent Basis: Observed Comp Model ($4,764/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $728/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.22%

NOI: $5,593/yr

Cash-on-Cash Yield
-26.1%

On $573,850 invested

DSCR Ratio
0.04x

Negative debt coverage

5-Yr Leveraged ROI
+-36.3%

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)-$2,474/mo
Homeowner / Hazard Insurance-$728/mo
Vacancy Reserve (5% of rent)-$238/mo
Repairs & Maintenance (10% of rent)-$476/mo
Property Management (8% of rent)-$381/mo
Total Pure Operating Expenses-$4,298/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,764/mo
Less: Operating Expenses-$4,298/mo
Net Operating Income (NOI)+$466/mo
Less: Debt Service (30yr @ 6.75%)-$12,946/mo
Net Cash Flow
$-12,480/mo
$-149,759/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Trapper Creek.