OFF_MARKETGood Deal16 days on market
4301 Overby St
4301 Overby St, Wasilla, AK 99623, Wasilla, AK 99623
4301 Overby St, Wasilla, AK 99623
Loc: Wasilla, AK
Days Listed
16
Zestimate®
$407k
Market Rate
Lot Size
0.96 acres
Rent Estimate
$3,133/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
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
6.59%
Total ROI
22.6%
Cash Flow
$182/mo
DSCR
1.09
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $419,000Rent Basis: Observed Comp Model ($3,133/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $122/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.37%
NOI: $22,499/yr
Cash-on-Cash Yield
-3.7%
On $96,370 invested
DSCR Ratio
0.86x
Negative debt coverage
5-Yr Leveraged ROI
+75.6%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (1.19% of basis)-$416/mo
Homeowner / Hazard Insurance-$122/mo
Vacancy Reserve (5% of rent)-$157/mo
Repairs & Maintenance (10% of rent)-$313/mo
Property Management (8% of rent)-$251/mo
Total Pure Operating Expenses-$1,258/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,133/mo
Less: Operating Expenses-$1,258/mo
Net Operating Income (NOI)+$1,875/mo
Less: Debt Service (30yr @ 6.75%)-$2,174/mo
Net Cash Flow
$-299/mo
$-3,590/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Wasilla.