FOR_SALERisky Deal76 days on market

165 Virgin Creek Rd

165 Virgin Creek Rd, Girdwood, AK 99587, Girdwood, AK 99587
$1,300,000
Zestimate®:$1,082,100

Listing Price

Property image 1
165 Virgin Creek Rd, Girdwood, AK 99587
Loc: Girdwood, AK
Days Listed
76
Tax Assessed
$858k
Zestimate®
$1082k
Market Rate
Lot Size
0.57 acres
Rent Estimate
$3,717/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.

6

Girdwood School

PK-8
1.4 mi away
10

South Anchorage High School

9-12
25.1 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
2.09%
Total ROI
0.1%
Cash Flow
$-4,306/mo
DSCR
0.34
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

DateEventPricePrice/sqft
2014-03-28Sold$0

Tax History

YearProperty TaxTax Assessment
2025$10,471.3$857,600
2024$9,866.47$800,200
2023$9,453.91$752,700
2022$9,082.88$731,900
2021$0$638,900
2020$0$561,700
2019$0$555,900
2018$0$555,900
2017$3,521.93$537,100
2016$3,521.93$507,000
2015$3,521.93$494,600
2014$3,521.93$487,200
2013$0$481,000
2012$0$478,400
2011$0$484,600
2010$0$460,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,174
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: $1,300,000Rent Basis: Observed Comp Model ($3,717/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $379/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.51%

NOI: $19,592/yr

Cash-on-Cash Yield
-20.5%

On $299,000 invested

DSCR Ratio
0.24x

Negative debt coverage

5-Yr Leveraged ROI
+-8.4%

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)-$850/mo
Homeowner / Hazard Insurance-$379/mo
Vacancy Reserve (5% of rent)-$186/mo
Repairs & Maintenance (10% of rent)-$372/mo
Property Management (8% of rent)-$297/mo
Total Pure Operating Expenses-$2,084/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,717/mo
Less: Operating Expenses-$2,084/mo
Net Operating Income (NOI)+$1,633/mo
Less: Debt Service (30yr @ 6.75%)-$6,745/mo
Net Cash Flow
$-5,113/mo
$-61,353/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Girdwood.