FOR_SALEGood Deal0 days on market

52790 Bastien Dr

52790 Bastien Dr, Kenai, AK 99611, Kenai, AK 99611
$389,000
Zestimate®:$443,600$54,600 Under Market

Listing Price

Property image 1
52790 Bastien Dr, Kenai, AK 99611
Loc: Kenai, AK
Days Listed
0
Tax Assessed
$315k
Zestimate®
$444k
12% Under Valued
Lot Size
4.00 acres
Rent Estimate
$2,722/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.

5

Nikiski North Star Elementary School

PK-5
7.3 mi away
5

Nikiski Middle/Senior High School

6-12
9.3 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
6.28%
Total ROI
21.0%
Cash Flow
$67/mo
DSCR
1.03
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
2026-07-15Listed for sale$525,000$219

Tax History

YearProperty TaxTax Assessment
2025$2,391.26$315,400
2024$2,363.28$286,800
2023$2,331.5$281,300
2022$903.6$277,200
2021$850.86$270,200
2020$900.9$280,200
2019$900.9$289,700
2018$947.96$280,400
2017$901.9$266,600
2016$2,404.52$257,600
2015$2,404.52$238,900
2014$2,404.52$210,300
2013$0$250,900
2012$0$235,100
2011$0$237,600
2010$0$219,500
2009$0$220,200
2008$0$220,300
2007$0$225,900
2006$0$186,700
2005$0$178,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,400
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: $389,000Rent Basis: Observed Comp Model ($2,722/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $113/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.15%

NOI: $20,042/yr

Cash-on-Cash Yield
-4.7%

On $89,470 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)-$313/mo
Homeowner / Hazard Insurance-$113/mo
Vacancy Reserve (5% of rent)-$136/mo
Repairs & Maintenance (10% of rent)-$272/mo
Property Management (8% of rent)-$218/mo
Total Pure Operating Expenses-$1,052/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,722/mo
Less: Operating Expenses-$1,052/mo
Net Operating Income (NOI)+$1,670/mo
Less: Debt Service (30yr @ 6.75%)-$2,018/mo
Net Cash Flow
$-348/mo
$-4,179/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kenai.