OFF_MARKETRisky Deal5 days on market

458 Roy Way

458 Roy Way, Kenai, AK 99611, Kenai, AK 99611
$530,000
Zestimate®:$556,900$26,900 Under Market

Listing Price

Property image 1
458 Roy Way, Kenai, AK 99611
Loc: Kenai, AK
Days Listed
5
Tax Assessed
$381k
Zestimate®
$557k
5% Under Valued
Lot Size
0.30 acres
Rent Estimate
$2,980/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
0.1 mi away
6

Kenai Middle School

6-8
0.9 mi away
6

Kenai Central High School

9-12
1.1 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
4.98%
Total ROI
14.6%
Cash Flow
$-479/mo
DSCR
0.82
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
2026-07-04Price change$559,900$213
2026-06-12Listed for sale$570,000$217
2026-05-18Pending sale$570,000$217
2026-05-13Listed for sale$570,000$217
2018-02-23Sold$0
2014-08-05Sold$0
2013-01-25Sold$0

Tax History

YearProperty TaxTax Assessment
2025$2,936.66$381,200
2024$2,842.36$353,100
2023$2,612$326,500
2022$2,710.7$331,400
2021$2,835.78$313,000
2020$2,887.44$318,700
2019$2,887.44$321,500
2018$2,912.8$321,700
2017$2,914.62$322,400
2016$2,206.34$307,700
2015$2,206.34$298,800
2014$2,206.34$280,300
2013$0$280,400
2012$0$270,300
2011$0$263,600
2010$0$270,500
2009$0$280,300
2008$0$287,300
2007$0$255,600
2006$0$227,800
2005$0$216,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
2,632
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: $530,000Rent Basis: Observed Comp Model ($2,980/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $155/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.99%

NOI: $21,139/yr

Cash-on-Cash Yield
-9.7%

On $121,900 invested

DSCR Ratio
0.64x

Negative debt coverage

5-Yr Leveraged ROI
+45.5%

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)-$378/mo
Homeowner / Hazard Insurance-$155/mo
Vacancy Reserve (5% of rent)-$149/mo
Repairs & Maintenance (10% of rent)-$298/mo
Property Management (8% of rent)-$238/mo
Total Pure Operating Expenses-$1,218/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,980/mo
Less: Operating Expenses-$1,218/mo
Net Operating Income (NOI)+$1,762/mo
Less: Debt Service (30yr @ 6.75%)-$2,750/mo
Net Cash Flow
$-988/mo
$-11,862/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kenai.