OFF_MARKETRisky Deal14 days on market

36515 Eastway Rd

36515 Eastway Rd, Kenai, AK 99611, Kenai, AK 99611
$2,700,000
Zestimate®:$2,484,400

Listing Price

Property image 1
36515 Eastway Rd, Kenai, AK 99611
Loc: Kenai, AK
Days Listed
14
Tax Assessed
$814k
Zestimate®
$2484k
Market Rate
Lot Size
72.93 acres
Rent Estimate
$4,860/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
4.8 mi away
6

Kenai Middle School

6-8
4.2 mi away
6

Kenai Central High School

9-12
4 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
0.87%
Total ROI
-6.0%
Cash Flow
$-11,702/mo
DSCR
0.14
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
2026-07-02Listed for sale$2,700,000$784

Tax History

YearProperty TaxTax Assessment
2025$3,759.8$813,600
2024$3,988.14$797,100
2023$3,554.64$748,500
2022$3,252.6$721,300
2021$4,976.38$605,400
2020$5,009.54$609,100
2019$5,009.54$621,200
2018$5,117.96$624,200
2017$5,144.84$633,700
2016$3,954$638,400
2015$3,954$583,500
2014$3,954$562,000
2013$0$579,300
2012$0$578,700
2011$0$472,400
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
3,444
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: $2,700,000Rent Basis: Observed Comp Model ($4,860/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $788/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.95%

NOI: $25,769/yr

Cash-on-Cash Yield
-22.9%

On $621,000 invested

DSCR Ratio
0.15x

Negative debt coverage

5-Yr Leveraged ROI
+-20.4%

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)-$807/mo
Homeowner / Hazard Insurance-$788/mo
Vacancy Reserve (5% of rent)-$243/mo
Repairs & Maintenance (10% of rent)-$486/mo
Property Management (8% of rent)-$389/mo
Total Pure Operating Expenses-$2,713/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,860/mo
Less: Operating Expenses-$2,713/mo
Net Operating Income (NOI)+$2,147/mo
Less: Debt Service (30yr @ 6.75%)-$14,010/mo
Net Cash Flow
$-11,862/mo
$-142,348/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kenai.