FOR_SALEExcellent Deal14 days on market

25081 S Homestead Rd

25081 S Homestead Rd, Trapper Creek, AK 99683, Trapper Creek, AK 99683

$120,000

Zestimate®:$118,300

Listing Price

25081 S Homestead Rd, Trapper Creek, AK 99683

Loc: Trapper Creek, AK

Days Listed

Zestimate®

$118k

Market Rate

Lot Size

5.00 acres

Rent Estimate

$1,306/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

1.7 mi away

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

14.20%

Total ROI

60.7%

Cash Flow

$813/mo

DSCR

2.34

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
2026-06-10	Listed for sale	$120,000	$250
2026-05-29	Listing removed	$120,000	$250
2026-01-21	Price change	$120,000	$250
2025-05-30	Listed for sale	$140,000	$292

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

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: $120,000Rent Basis: Observed Comp Model ($1,306/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo

Haven ScoreExcellent

8/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

7.87%

NOI: $9,439/yr

Cash-on-Cash Yield

7.1%

On $27,600 invested

DSCR Ratio

1.26x

Prime loan qualification

5-Yr Leveraged ROI

+129.8%

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)-$119/mo

Homeowner / Hazard Insurance-$100/mo

Vacancy Reserve (5% of rent)-$65/mo

Repairs & Maintenance (10% of rent)-$131/mo

Property Management (8% of rent)-$104/mo

Total Pure Operating Expenses-$519/mo

Net Investor Cash Flow

Gross Scheduled Rent+$1,306/mo

Less: Operating Expenses-$519/mo

Net Operating Income (NOI)+$787/mo

Less: Debt Service (30yr @ 6.75%)-$623/mo

Net Cash Flow

$164/mo

$1,968/year

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

Similar Properties Nearby

Explore other investment opportunities in Trapper Creek.