OFF_MARKETExcellent Deal3 days on market

8025 Fairwood Cir

8025 Fairwood Cir, Anchorage, AK 99518, Anchorage, AK 99518
$399,500
Zestimate®:$398,400

Listing Price

Property image 1
8025 Fairwood Cir, Anchorage, AK 99518
Loc: Anchorage, AK
Days Listed
3
Tax Assessed
$324k
Zestimate®
$398k
Market Rate
Lot Size
4,792 sqft
Rent Estimate
$3,190/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.

6

Campbell Elementary School

PK-6
0.5 mi away
N/A

Mears Middle School

6-8
1.7 mi away
5

Dimond High School

9-12
1.3 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
7.35%
Total ROI
26.4%
Cash Flow
$427/mo
DSCR
1.21
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
2025-10-07Listing removed$2,900$2
2025-10-01Listed for rent$2,900$2
2022-05-20Sold$0
2022-05-20Listed for sale$329,000$218
2022-04-25Pending sale$329,000$218
2022-04-19Listed for sale$329,000$218
2022-04-16Pending sale$329,000$218
2022-04-13Listed for sale$329,000$218
2016-09-13Sold$0
2016-07-17Pending sale$269,700$179
2016-06-09Listed for sale$269,700$179
2014-01-09Sold$0

Tax History

YearProperty TaxTax Assessment
2025$5,117.54$324,100
2024$4,954.9$306,900
2023$4,957.43$291,100
2022$4,671.42$277,400
2021$0$257,800
2020$0$253,800
2019$0$249,300
2018$0$249,300
2017$3,001.89$243,000
2016$3,001.89$228,800
2015$3,001.89$234,300
2014$3,001.89$224,300
2013$0$208,700
2012$0$212,800
2011$0$212,800
2010$0$212,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
1,508
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: $399,500Rent Basis: Observed Comp Model ($3,190/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $117/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.06%

NOI: $24,215/yr

Cash-on-Cash Yield
-0.7%

On $91,885 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+90.6%

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)-$321/mo
Homeowner / Hazard Insurance-$117/mo
Vacancy Reserve (5% of rent)-$160/mo
Repairs & Maintenance (10% of rent)-$319/mo
Property Management (8% of rent)-$255/mo
Total Pure Operating Expenses-$1,172/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,190/mo
Less: Operating Expenses-$1,172/mo
Net Operating Income (NOI)+$2,018/mo
Less: Debt Service (30yr @ 6.75%)-$2,073/mo
Net Cash Flow
$-55/mo
$-660/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Anchorage.