FOR_SALENeutral Deal637 days on market

L29 Road

L29 Road, Trapper Creek, AK 99683, Trapper Creek, AK 99683

$280,000

Zestimate®:$182,100

Listing Price

Log in to unlock AI Insights

L29 Road, Trapper Creek, AK 99683

Loc: Trapper Creek, AK

Days Listed

637

Zestimate®

$182k

Market Rate

Lot Size

10.27 acres

Rent Estimate

$1,163/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

21.6 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

$-125/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
2024-09-25	Listed for sale	$280,000	$583

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

0

Baths

0

Sq Ft

480

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: $280,000Rent Basis: Observed Comp Model ($1,163/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo

Haven ScoreRisky

0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

2.22%

NOI: $6,214/yr

Cash-on-Cash Yield

-17.4%

On $64,400 invested

DSCR Ratio

0.36x

Negative debt coverage

5-Yr Leveraged ROI

+7.1%

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)-$278/mo

Homeowner / Hazard Insurance-$100/mo

Vacancy Reserve (5% of rent)-$58/mo

Repairs & Maintenance (10% of rent)-$116/mo

Property Management (8% of rent)-$93/mo

Total Pure Operating Expenses-$645/mo

Net Investor Cash Flow

Gross Scheduled Rent+$1,163/mo

Less: Operating Expenses-$645/mo

Net Operating Income (NOI)+$518/mo

Less: Debt Service (30yr @ 6.75%)-$1,453/mo

Net Cash Flow

$-935/mo

$-11,220/year

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

Similar Properties Nearby

Explore other investment opportunities in Trapper Creek.