OFF_MARKETRisky Deal453 days on market

Township Road A Dalteli Lake No Rd

Township Road A Dalteli Lake No Rd, Trapper Creek, AK 99683, Trapper Creek, AK 99683
$25,500

Listing Price

Property image 1
Township Road A Dalteli Lake No Rd, Trapper Creek, AK 99683
Loc: Trapper Creek, AK
Days Listed
453
Lot Size
5.00 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.

9

Trapper Creek Elementary School

PK-5
15.9 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
2.73%
Total ROI
3.3%
Cash Flow
$-71/mo
DSCR
0.45
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
2026-09-09Sold$0
2026-08-12Pending sale$25,500
2026-06-16Price change$25,500
2025-12-01Price change$27,000
2025-06-17Price change$27,500
2025-03-28Listed for sale$28,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
Baths
Sq Ft
0
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: $25,500Rent Basis: Modeled Estimate ($204/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.50%

NOI: $382/yr

Cash-on-Cash Yield
-20.6%

On $5,865 invested

DSCR Ratio
0.24x

Negative debt coverage

5-Yr Leveraged ROI
+-8.6%

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)-$25/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$10/mo
Repairs & Maintenance (10% of rent)-$20/mo
Property Management (8% of rent)-$16/mo
Total Pure Operating Expenses-$172/mo
Net Investor Cash Flow
Gross Scheduled Rent+$204/mo
Less: Operating Expenses-$172/mo
Net Operating Income (NOI)+$32/mo
Less: Debt Service (30yr @ 6.75%)-$132/mo
Net Cash Flow
$-101/mo
$-1,206/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Trapper Creek.