OFF_MARKETExcellent Deal146 days on market

Township Road H No Rd

Township Road H No Rd, Trapper Creek, AK 99683, Trapper Creek, AK 99683
$35,000

Listing Price

Property image 1
Township Road H No Rd, Trapper Creek, AK 99683
Loc: Trapper Creek, AK
Days Listed
146
Lot Size
20.00 acres
Rent Estimate
$1,581/mo
Est. Cash Flow base
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
11.5 mi away
4

Susitna Valley High School

6-12
26.9 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
44.16%
Total ROI
210.4%
Cash Flow
$1,111/mo
DSCR
7.28
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
2026-08-25Listing removed$35,000
2026-01-29Listed for sale$35,000
2025-01-01Listing removed$29,900
2024-03-08Price change$29,900
2024-02-02Listed for sale$35,000
2023-03-01Listing removed$0
2023-02-08Pending sale$25,000
2023-02-01Listed for sale$25,000
2022-04-13Pending sale$25,000
2022-02-21Listed for sale$25,000
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: $35,000Rent Basis: Observed Comp Model ($1,581/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
37.12%

NOI: $12,992/yr

Cash-on-Cash Yield
134.3%

On $8,050 invested

DSCR Ratio
5.96x

Prime loan qualification

5-Yr Leveraged ROI
+765.8%

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)-$35/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$79/mo
Repairs & Maintenance (10% of rent)-$158/mo
Property Management (8% of rent)-$126/mo
Total Pure Operating Expenses-$498/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,581/mo
Less: Operating Expenses-$498/mo
Net Operating Income (NOI)+$1,083/mo
Less: Debt Service (30yr @ 6.75%)-$182/mo
Net Cash Flow
$901/mo
$10,813/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Trapper Creek.