FOR_SALENeutral Deal2 days on market

45641 Davison Ave

45641 Davison Ave, Kenai, AK 99611, Kenai, AK 99611
$419,000
Zestimate®:$412,000

Listing Price

Property image 1
45641 Davison Ave, Kenai, AK 99611
Loc: Kenai, AK
Days Listed
2
Tax Assessed
$282k
Zestimate®
$412k
Market Rate
Lot Size
6,534 sqft
Rent Estimate
$2,105/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

Kalifornsky Beach Elementary

PK-6
2 mi away
6

Kenai Middle School

6-8
4.8 mi away
6

Kenai Central High School

9-12
4.8 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
5.05%
Total ROI
14.9%
Cash Flow
$-356/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
2026-07-13Listed for sale$419,000$293

Tax History

YearProperty TaxTax Assessment
2025$2,288.64$282,200
2024$2,426.24$272,000
2023$2,345.96$263,000
2022$2,656.04$303,200
2021$2,733.7$305,100
2020$2,753.42$307,300
2019$2,753.42$323,900
2018$2,902.16$319,700
2017$2,864.52$342,700
2016$2,393$329,300
2015$2,393$319,100
2014$2,393$280,700
2013$0$245,100
2012$0$282,600
2011$0$285,900
2010$0$287,500
2009$0$314,600
2008$0$315,400
2007$0$281,600
2006$0$129,300
2005$0$95,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,428
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: $419,000Rent Basis: Observed Comp Model ($2,105/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $122/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.49%

NOI: $14,628/yr

Cash-on-Cash Yield
-11.9%

On $96,370 invested

DSCR Ratio
0.56x

Negative debt coverage

5-Yr Leveraged ROI
+34.7%

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)-$280/mo
Homeowner / Hazard Insurance-$122/mo
Vacancy Reserve (5% of rent)-$105/mo
Repairs & Maintenance (10% of rent)-$211/mo
Property Management (8% of rent)-$168/mo
Total Pure Operating Expenses-$886/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,105/mo
Less: Operating Expenses-$886/mo
Net Operating Income (NOI)+$1,219/mo
Less: Debt Service (30yr @ 6.75%)-$2,174/mo
Net Cash Flow
$-955/mo
$-11,461/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kenai.