OFF_MARKETRisky Deal15 days on market

24123 W Wade Dr

24123 W Wade Dr, Willow, AK 99688, Willow, AK 99688
$309,900
Zestimate®:$319,700$9,800 Under Market

Listing Price

Property image 1
24123 W Wade Dr, Willow, AK 99688
Loc: Willow, AK
Days Listed
15
Tax Assessed
$159k
Zestimate®
$320k
3% Under Valued
Lot Size
1.36 acres
Rent Estimate
$2,062/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.

10

Willow Elementary School

PK-5
1.9 mi away
4

Houston Middle School

6-8
15.8 mi away
4

Houston High School

9-12
15.6 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
5.15%
Total ROI
70.8%
Cash Flow
$-278/mo
DSCR
0.83
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
2026-08-24Sold$0
2026-06-30Pending sale$309,900$198
2026-06-24Listed for sale$309,900$198
2020-04-24Sold$0
2004-05-25Sold$0

Tax History

YearProperty TaxTax Assessment
2025$2,356$158,600
2024$2,259.65$149,300
2023$2,150.47$145,400
2022$2,203.2$144,000
2021$2,161.12$130,000
2020$1,440.1$84,300
2019$1,455.88$84,600
2018$1,469.67$85,800
2017$1,228.69$87,100
2016$1,228.69$88,400
2015$1,228.69$85,600
2014$1,228.69$86,300
2013$0$78,300
2012$0$79,600
2011$0$80,200
2010$0$80,200
2009$0$82,100
2008$0$82,800
2007$0$73,700
2006$0$10,800
2005$0$10,800
2004$0$10,800
2003$0$8,600
2002$0$8,600
2001$0$8,600
2000$0$8,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,564
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: $309,900Rent Basis: Observed Comp Model ($2,062/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.15%

NOI: $15,966/yr

Cash-on-Cash Yield
-4.7%

On $71,277 invested

DSCR Ratio
0.83x

Negative debt coverage

5-Yr Leveraged ROI
+70.8%

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)-$157/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$103/mo
Repairs & Maintenance (10% of rent)-$206/mo
Property Management (8% of rent)-$165/mo
Total Pure Operating Expenses-$732/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,062/mo
Less: Operating Expenses-$732/mo
Net Operating Income (NOI)+$1,330/mo
Less: Debt Service (30yr @ 6.75%)-$1,608/mo
Net Cash Flow
$-278/mo
$-3,331/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Willow.