FOR_SALENeutral Deal268 days on market

25848 S Oilwell Rd

25848 S Oilwell Rd, Trapper Creek, AK 99683, Trapper Creek, AK 99683

$410,000

Zestimate®:$407,000

Listing Price

25848 S Oilwell Rd, Trapper Creek, AK 99683

Loc: Trapper Creek, AK

Days Listed

268

Zestimate®

$407k

Market Rate

Lot Size

4.49 acres

Rent Estimate

$2,285/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.

Trapper Creek Elementary School

PK-5

4.1 mi away

Susitna Valley High School

6-12

16.2 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

5.53%

Total ROI

17.3%

Cash Flow

$-183/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

Date	Event	Price	Price/sqft
2026-06-11	Listed for sale	$410,000	$237
2026-04-14	Pending sale	$410,000	$237
2025-09-30	Listed for sale	$410,000	$237
2020-02-24	Sold	$0	–

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

1,728

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: $410,000Rent Basis: Observed Comp Model ($2,285/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $120/mo

Haven ScoreRisky

0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

3.61%

NOI: $14,794/yr

Cash-on-Cash Yield

-11.4%

On $94,300 invested

DSCR Ratio

0.58x

Negative debt coverage

5-Yr Leveraged ROI

+37.3%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (1.19% of basis)-$407/mo

Homeowner / Hazard Insurance-$120/mo

Vacancy Reserve (5% of rent)-$114/mo

Repairs & Maintenance (10% of rent)-$229/mo

Property Management (8% of rent)-$183/mo

Total Pure Operating Expenses-$1,052/mo

Net Investor Cash Flow

Gross Scheduled Rent+$2,285/mo

Less: Operating Expenses-$1,052/mo

Net Operating Income (NOI)+$1,233/mo

Less: Debt Service (30yr @ 6.75%)-$2,127/mo

Net Cash Flow

$-895/mo

$-10,734/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Trapper Creek.