OFF_MARKETNeutral Deal69 days on market

220 Susieana Ln

220 Susieana Ln, Kenai, AK 99611, Kenai, AK 99611
$500,000
Zestimate®:$498,900

Listing Price

Property image 1
220 Susieana Ln, Kenai, AK 99611
Loc: Kenai, AK
Days Listed
69
Tax Assessed
$402k
Zestimate®
$499k
Market Rate
Lot Size
0.30 acres
Rent Estimate
$3,740/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.

8

Mt. View Elementary School

PK-5
1.8 mi away
6

Kenai Middle School

6-8
0.8 mi away
6

Kenai Central High School

9-12
0.6 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
5.49%
Total ROI
17.1%
Cash Flow
$-242/mo
DSCR
0.90
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
2026-09-04Pending sale$500,000$217
2026-09-02Price change$500,000$217
2026-08-19Price change$515,000$224
2026-07-28Price change$525,000$228
2026-05-29Price change$535,000$233
2026-05-08Listed for sale$549,000$239
2026-05-01Listing removed$548,500$238
2026-04-14Price change$548,500$238
2026-03-20Price change$549,000$239
2026-02-21Listed for sale$549,900$239
2026-02-21Listing removed$544,900$237
2025-10-30Price change$544,900$237
2025-10-03Listed for sale$549,400$239
2025-08-04Pending sale$549,400$239
2025-07-17Price change$549,400$239
2025-06-27Listed for sale$549,900$239
2023-02-13Sold$0
2023-01-17Pending sale$499,500$217
2022-12-22Price change$499,500$217
2022-11-21Listed for sale$535,000$233
2021-03-05Sold$0
2021-01-25Pending sale$29,900$13
2018-06-16Listed for sale$29,900$13

Tax History

YearProperty TaxTax Assessment
2025$3,300.42$402,000
2024$3,183.42$367,600
2023$2,938.34$339,300
2022$326.06$36,800
2021$124.14$13,700
2020$250.06$27,600
2019$250.06$27,600
2018$250.06$27,600
2017$250.06$27,600
2016$231.02$27,600
2015$231.02$27,600
2014$231.02$27,600
2013$0$27,600
2012$0$27,600
2011$0$27,600
2010$0$27,600
2009$0$27,600
2008$0$27,900
2007$0$19,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,300
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: $500,000Rent Basis: Observed Comp Model ($3,740/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $146/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.60%

NOI: $28,022/yr

Cash-on-Cash Yield
-2.7%

On $115,000 invested

DSCR Ratio
0.90x

Negative debt coverage

5-Yr Leveraged ROI
+80.7%

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)-$399/mo
Homeowner / Hazard Insurance-$146/mo
Vacancy Reserve (5% of rent)-$187/mo
Repairs & Maintenance (10% of rent)-$374/mo
Property Management (8% of rent)-$299/mo
Total Pure Operating Expenses-$1,405/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,740/mo
Less: Operating Expenses-$1,405/mo
Net Operating Income (NOI)+$2,335/mo
Less: Debt Service (30yr @ 6.75%)-$2,594/mo
Net Cash Flow
$-259/mo
$-3,111/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kenai.