FOR_SALEExcellent Deal90 days on market

48617 S Silver Salmon Dr

48617 S Silver Salmon Dr, Willow, AK 99688, Willow, AK 99688

$69,000

Zestimate®:$68,100

Listing Price

48617 S Silver Salmon Dr, Willow, AK 99688

Loc: Willow, AK

Days Listed

Zestimate®

$68k

Market Rate

Lot Size

0.64 acres

Rent Estimate

$1,386/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.

Willow Elementary School

PK-5

18.5 mi away

Susitna Valley 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

17.97%

Total ROI

79.5%

Cash Flow

$684/mo

DSCR

2.96

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

Date	Event	Price	Price/sqft
2026-07-09	Price change	$69,000	$147
2026-06-12	Price change	$79,000	$169
2026-05-13	Listed for sale	$98,000	$209

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

468

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: $69,000Rent Basis: Observed Comp Model ($1,386/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo

Haven ScoreExcellent

10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

15.63%

NOI: $10,786/yr

Cash-on-Cash Yield

40.9%

On $15,870 invested

DSCR Ratio

2.51x

Prime loan qualification

5-Yr Leveraged ROI

+298.6%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (1.19% of basis)-$68/mo

Homeowner / Hazard Insurance-$100/mo

Vacancy Reserve (5% of rent)-$69/mo

Repairs & Maintenance (10% of rent)-$139/mo

Property Management (8% of rent)-$111/mo

Total Pure Operating Expenses-$487/mo

Net Investor Cash Flow

Gross Scheduled Rent+$1,386/mo

Less: Operating Expenses-$487/mo

Net Operating Income (NOI)+$899/mo

Less: Debt Service (30yr @ 6.75%)-$358/mo

Net Cash Flow

$541/mo

$6,489/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Willow.