OFF_MARKETNeutral Deal2 days on market

18072 E Rollie L Cir

18072 E Rollie L Cir, Talkeetna, AK 99676, Talkeetna, AK 99676
$319,900
Zestimate®:$304,900

Listing Price

Property image 1
18072 E Rollie L Cir, Talkeetna, AK 99676
Loc: Talkeetna, AK
Days Listed
2
Tax Assessed
$141k
Zestimate®
$305k
Market Rate
Lot Size
10.00 acres
Rent Estimate
$1,967/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.

10

Talkeetna Elementary School

PK-5
15.6 mi away
4

Susitna Valley High School

6-12
2.7 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
5.24%
Total ROI
15.8%
Cash Flow
$-221/mo
DSCR
0.86
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
2026-08-29Pending sale$319,900$238
2026-08-19Price change$319,900$238
2026-08-13Price change$324,900$242
2026-08-06Price change$339,900$253
2026-07-20Listed for sale$349,900$260

Tax History

YearProperty TaxTax Assessment
2025$1,811.41$140,900
2024$1,806.44$136,800
2023$1,675.66$130,300
2022$1,718.04$128,500
2021$1,674.64$115,700
2020$1,741.19$116,600
2019$1,760.4$116,900
2018$1,764.53$117,800
2017$920.42$120,700
2016$920.42$122,200
2015$920.42$124,400
2014$920.42$125,800
2013$0$127,200
2012$0$129,500
2011$0$128,300
2010$0$128,300
2009$0$131,000
2008$0$133,500
2007$0$133,500
2006$0$127,000
2005$0$111,200
2004$0$103,800
2003$0$95,100
2002$0$70,000
2001$0$70,700
2000$0$64,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,344
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: $319,900Rent Basis: Observed Comp Model ($1,967/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.78%

NOI: $15,298/yr

Cash-on-Cash Yield
-6.3%

On $73,577 invested

DSCR Ratio
0.77x

Negative debt coverage

5-Yr Leveraged ROI
+62.8%

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)-$140/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$98/mo
Repairs & Maintenance (10% of rent)-$197/mo
Property Management (8% of rent)-$157/mo
Total Pure Operating Expenses-$692/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,967/mo
Less: Operating Expenses-$692/mo
Net Operating Income (NOI)+$1,275/mo
Less: Debt Service (30yr @ 6.75%)-$1,660/mo
Net Cash Flow
$-385/mo
$-4,620/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Talkeetna.

18072 E Rollie L Cir | Talkeetna, AK | Haven AI Analysis | Haven by ScoutHavens