OFF_MARKETGood Deal92 days on market

22618 Ursa Major Cir

22618 Ursa Major Cir, Chugiak, AK 99567, Chugiak, AK 99567
$500,000
Zestimate®:$495,400

Listing Price

Property image 1
22618 Ursa Major Cir, Chugiak, AK 99567
Loc: Chugiak, AK
Days Listed
92
Tax Assessed
$456k
Zestimate®
$495k
Market Rate
Lot Size
1.07 acres
Rent Estimate
$3,304/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

Chugiak Elementary School

PK-6
1.7 mi away
8

Mirror Lake Middle School

6-8
1.6 mi away
6

Chugiak High School

9-12
4.3 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
6.07%
Total ROI
20.0%
Cash Flow
$3/mo
DSCR
1.00
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
2026-08-31Pending sale$500,000$217
2026-08-11Price change$500,000$217
2026-06-19Price change$549,900$239
2026-06-15Price change$569,000$247
2026-06-05Price change$574,000$249
2026-05-17Listed for sale$589,000$256
2026-04-17Listing removed$549,900$239
2026-04-08Price change$549,900$239
2026-03-11Price change$569,000$247
2026-02-26Price change$599,000$260
2026-02-19Listed for sale$625,000$271
2026-02-17Pending sale$625,000$271
2026-02-16Listed for sale$625,000$271
2021-03-24Listing removed$0
2020-08-27Listing removed$398,000$173
2020-08-27Pending sale$398,000$173
2020-08-21Listed for sale$398,000$173
2019-12-16Sold$0
2019-10-24Pending sale$399,900$174
2019-10-23Listed for sale$399,900$174
2013-06-17Sold$0
2013-04-25Listed for sale$339,000$147
2012-08-20Sold$0
2010-10-05Listing removed$290,000$126
2010-09-17Listed for sale$290,000$126
2010-09-14Sold$0
2010-01-12Sold$0

Tax History

YearProperty TaxTax Assessment
2025$6,531.35$456,100
2024$6,337.07$430,800
2023$5,995$400,200
2022$6,032.45$399,500
2021$0$379,300
2020$0$381,900
2019$0$376,800
2018$0$376,800
2017$4,320.1$365,700
2016$4,320.1$357,600
2015$4,320.1$348,600
2014$4,320.1$346,800
2013$0$336,600
2012$0$327,700
2011$0$288,000
2010$0$331,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,304
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: $500,000Rent Basis: Observed Comp Model ($3,304/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $146/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.67%

NOI: $23,349/yr

Cash-on-Cash Yield
-6.8%

On $115,000 invested

DSCR Ratio
0.75x

Negative debt coverage

5-Yr Leveraged ROI
+60.4%

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)-$452/mo
Homeowner / Hazard Insurance-$146/mo
Vacancy Reserve (5% of rent)-$165/mo
Repairs & Maintenance (10% of rent)-$330/mo
Property Management (8% of rent)-$264/mo
Total Pure Operating Expenses-$1,358/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,304/mo
Less: Operating Expenses-$1,358/mo
Net Operating Income (NOI)+$1,946/mo
Less: Debt Service (30yr @ 6.75%)-$2,594/mo
Net Cash Flow
$-649/mo
$-7,783/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Chugiak.