FOR_SALEGood Deal638 days on market

L28 Road

L28 Road, Trapper Creek, AK 99683, Trapper Creek, AK 99683

$280,000

Listing Price

L28 Road, Trapper Creek, AK 99683

Loc: Trapper Creek, AK

Days Listed

638

Lot Size

10.27 acres

Type

lot

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

21.5 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

7.01%

Total ROI

24.7%

Cash Flow

$220/mo

DSCR

1.16

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	–

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

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: Modeled Estimate ($2,240/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo

Haven ScoreRisky

2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

5.77%

NOI: $16,166/yr

Cash-on-Cash Yield

-2.0%

On $64,400 invested

DSCR Ratio

0.93x

Negative debt coverage

5-Yr Leveraged ROI

+84.3%

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)-$278/mo

Homeowner / Hazard Insurance-$100/mo

Vacancy Reserve (5% of rent)-$112/mo

Repairs & Maintenance (10% of rent)-$224/mo

Property Management (8% of rent)-$179/mo

Total Pure Operating Expenses-$893/mo

Net Investor Cash Flow

Gross Scheduled Rent+$2,240/mo

Less: Operating Expenses-$893/mo

Net Operating Income (NOI)+$1,347/mo

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

Net Cash Flow

$-106/mo

$-1,269/year

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

Similar Properties Nearby

Explore other investment opportunities in Trapper Creek.

L28 Road | Trapper Creek, AK | Haven AI Analysis | Haven by ScoutHavens