FOR_SALERisky Deal12 days on market

21650 Graybill St

21650 Graybill St, Chugiak, AK 99567, Chugiak, AK 99567
$1,700,000
Zestimate®:$1,624,300

Listing Price

Property image 1
21650 Graybill St, Chugiak, AK 99567
Loc: Chugiak, AK
Days Listed
12
Tax Assessed
$1625k
Zestimate®
$1624k
Market Rate
Lot Size
1.11 acres
Rent Estimate
$2,653/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
1.3 mi away
8

Mirror Lake Middle School

6-8
1 mi away
6

Chugiak High School

9-12
4.4 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
0.47%
Total ROI
-8.0%
Cash Flow
$-7,934/mo
DSCR
0.08
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
2026-08-06Listed for sale$1,700,000$154
2023-12-29Sold$0
2022-12-21Pending sale$1,350,000$122
2022-12-09Listed for sale$1,350,000$122
2022-12-09Pending sale$1,350,000$122
2022-09-22Price change$1,350,000$122
2022-08-03Price change$1,400,000$126
2022-06-24Price change$1,500,000$135
2022-05-09Price change$1,650,000$149
2022-01-22Price change$1,750,000$158
2021-11-05Listed for sale$1,950,000$176

Tax History

YearProperty TaxTax Assessment
2025$23,271.43$1,625,100
2024$23,249.16$1,580,500
2023$20,829.69$1,390,500
2022$20,267.22$1,342,200
2021$0$1,190,900
2020$0$1,222,400
2019$0$1,217,800
2018$0$1,217,800
2017$16,635.99$1,289,900
2016$16,635.99$1,317,500
2015$16,635.99$1,338,600
2014$16,635.99$1,305,200
2013$0$1,264,100
2012$0$1,204,900
2011$0$1,163,800
2010$0$1,248,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
12
Baths
13
Sq Ft
11,073
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: $1,700,000Rent Basis: Observed Comp Model ($2,653/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $496/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.05%

NOI: $-777/yr

Cash-on-Cash Yield
-27.3%

On $391,000 invested

DSCR Ratio
-0.01x

Negative debt coverage

5-Yr Leveraged ROI
+-42.2%

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)-$1,612/mo
Homeowner / Hazard Insurance-$496/mo
Vacancy Reserve (5% of rent)-$133/mo
Repairs & Maintenance (10% of rent)-$265/mo
Property Management (8% of rent)-$212/mo
Total Pure Operating Expenses-$2,718/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,653/mo
Less: Operating Expenses-$2,718/mo
Net Operating Income (NOI)+$-65/mo
Less: Debt Service (30yr @ 6.75%)-$8,821/mo
Net Cash Flow
$-8,886/mo
$-106,628/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Chugiak.

21650 Graybill St | Chugiak, AK | Haven AI Analysis | Haven by ScoutHavens