OFF_MARKETGood Deal56 days on market

303 Dolly Varden St

303 Dolly Varden St, Kenai, AK 99611, Kenai, AK 99611
$319,500
Zestimate®:$338,700$19,200 Under Market

Listing Price

Property image 1
303 Dolly Varden St, Kenai, AK 99611
Loc: Kenai, AK
Days Listed
56
Tax Assessed
$137k
Zestimate®
$339k
6% Under Valued
Lot Size
8,712 sqft
Rent Estimate
$2,125/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
0.8 mi away
6

Kenai Middle School

6-8
0.2 mi away
6

Kenai Central High School

9-12
0.4 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
6.29%
Total ROI
21.1%
Cash Flow
$60/mo
DSCR
1.04
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
2026-07-14Price change$349,500$138
2026-05-21Listed for sale$375,000$148
1999-09-16Sold$0

Tax History

YearProperty TaxTax Assessment
2025$0$137,400
2024$0$132,900
2023$0$127,800
2022$0$130,300
2021$0$120,400
2020$0$126,000
2019$0$116,400
2018$0$111,800
2017$0$121,600
2016$0$114,700
2015$0$112,300
2014$0$115,500
2013$0$112,700
2012$0$118,100
2011$0$121,300
2010$0$125,500
2009$0$132,600
2008$0$122,700
2007$0$110,300
2006$0$109,700
2005$0$104,300
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
3
Sq Ft
2,526
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: $319,500Rent Basis: Observed Comp Model ($2,125/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.26%

NOI: $16,800/yr

Cash-on-Cash Yield
-4.2%

On $73,485 invested

DSCR Ratio
0.84x

Negative debt coverage

5-Yr Leveraged ROI
+73.1%

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)-$136/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$106/mo
Repairs & Maintenance (10% of rent)-$213/mo
Property Management (8% of rent)-$170/mo
Total Pure Operating Expenses-$725/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,125/mo
Less: Operating Expenses-$725/mo
Net Operating Income (NOI)+$1,400/mo
Less: Debt Service (30yr @ 6.75%)-$1,658/mo
Net Cash Flow
$-258/mo
$-3,094/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kenai.