Back to Dashboard
FOR_SALEExcellent Deal32 days on market

L3 B Harold Johnson Rd #2

L3 B Harold Johnson Rd #2, Tok, AK 99780, Tok, AK 99780
$165,000
Zestimate®:$330,300$165,300 Under Market

Listing Price

Log in to unlock AI Insights
Property image 1
L3 B Harold Johnson Rd #2, Tok, AK 99780
Loc: Tok, AK
Days Listed
32
Zestimate®
$330k
50% Under Valued
Lot Size
9.52 acres
Rent Estimate
$3,054/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

Tok School

PK-12
1.2 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
17.96%
Total ROI
79.4%
Cash Flow
$1,635/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

DateEventPricePrice/sqft
2026-06-25Listed for sale$165,000$64
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,592
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: $165,000Rent Basis: Observed Comp Model ($3,054/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
15.19%

NOI: $25,055/yr

Cash-on-Cash Yield
39.0%

On $37,950 invested

DSCR Ratio
2.44x

Prime loan qualification

5-Yr Leveraged ROI
+288.9%

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)-$164/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$153/mo
Repairs & Maintenance (10% of rent)-$305/mo
Property Management (8% of rent)-$244/mo
Total Pure Operating Expenses-$966/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,054/mo
Less: Operating Expenses-$966/mo
Net Operating Income (NOI)+$2,088/mo
Less: Debt Service (30yr @ 6.75%)-$856/mo
Net Cash Flow
$1,232/mo
$14,782/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
DSCR Tool
Loan qualification
Rental Cash Flow
6-month reserves
Leveraged ROI
10-year compounding
Deal Scorecard
1% Rule test
Pure NOI
Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Tok.