FOR_SALEExcellent Deal258 days on market

1291 E Hickok Rd

1291 E Hickok Rd, Trapper Creek, AK 99683, Trapper Creek, AK 99683
$75,000

Listing Price

Property image 1
1291 E Hickok Rd, Trapper Creek, AK 99683
Loc: Trapper Creek, AK
Days Listed
258
Lot Size
0.93 acres
Rent Estimate
$1,301/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 mi away
4

Susitna Valley High School

6-12
18.1 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
23.06%
Total ROI
105.0%
Cash Flow
$1,062/mo
DSCR
3.80
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
2026-02-26Price change$75,000$89
2025-10-10Listed for sale$88,500$105
2021-12-06Sold$0
2021-10-14Pending sale$65,000$77
2021-09-18Price change$65,000$77
2021-09-01Listed for sale$75,000$89
2019-06-20Sold$0
2014-05-23Sold$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
1
Baths
1
Sq Ft
846
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: $75,000Rent Basis: Observed Comp Model ($1,301/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
13.24%

NOI: $9,929/yr

Cash-on-Cash Yield
30.5%

On $17,250 invested

DSCR Ratio
2.13x

Prime loan qualification

5-Yr Leveraged ROI
+246.6%

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)-$74/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$65/mo
Repairs & Maintenance (10% of rent)-$130/mo
Property Management (8% of rent)-$104/mo
Total Pure Operating Expenses-$474/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,301/mo
Less: Operating Expenses-$474/mo
Net Operating Income (NOI)+$827/mo
Less: Debt Service (30yr @ 6.75%)-$389/mo
Net Cash Flow
$438/mo
$5,259/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Trapper Creek.