FOR_SALEExcellent Deal15 days on market

25129 S Homestead Rd

25129 S Homestead Rd, Trapper Creek, AK 99683, Trapper Creek, AK 99683
$150,000
Zestimate®:$149,300

Listing Price

Property image 1
25129 S Homestead Rd, Trapper Creek, AK 99683
Loc: Trapper Creek, AK
Days Listed
15
Zestimate®
$149k
Market Rate
Lot Size
5.00 acres
Rent Estimate
$1,240/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
1.8 mi away
4

Susitna Valley High School

6-12
14.9 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
9.01%
Total ROI
34.7%
Cash Flow
$368/mo
DSCR
1.48
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
2026-06-09Listed for sale$150,000$391
2026-05-29Listing removed$150,000$391
2026-01-27Price change$150,000$391
2025-05-30Listed for sale$170,000$443
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
0
Baths
0
Sq Ft
384
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: $150,000Rent Basis: Observed Comp Model ($1,240/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.65%

NOI: $8,473/yr

Cash-on-Cash Yield
-2.5%

On $34,500 invested

DSCR Ratio
0.91x

Negative debt coverage

5-Yr Leveraged ROI
+81.6%

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)-$149/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$62/mo
Repairs & Maintenance (10% of rent)-$124/mo
Property Management (8% of rent)-$99/mo
Total Pure Operating Expenses-$534/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,240/mo
Less: Operating Expenses-$534/mo
Net Operating Income (NOI)+$706/mo
Less: Debt Service (30yr @ 6.75%)-$778/mo
Net Cash Flow
$-72/mo
$-867/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Trapper Creek.