OFF_MARKETExcellent Deal3 days on market

20040 Laughlin St

20040 Laughlin St, Chugiak, AK 99567, Chugiak, AK 99567
$225,000
Zestimate®:$255,900$30,900 Under Market

Listing Price

Property image 1
20040 Laughlin St, Chugiak, AK 99567
Loc: Chugiak, AK
Days Listed
3
Tax Assessed
$201k
Zestimate®
$256k
12% Under Valued
Lot Size
2.50 acres
Rent Estimate
$2,422/mo
Est. Cash Flow base
Type
lot

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

Fire Lake Elementary School

PK-6
2 mi away
8

Mirror Lake Middle School

6-8
5 mi away
6

Chugiak High School

9-12
0.8 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
10.02%
Total ROI
39.8%
Cash Flow
$741/mo
DSCR
1.65
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
2026-09-10Sold$0
2026-08-23Pending sale$225,000
2026-08-14Listed for sale$225,000
2015-03-20Sold$0
2001-05-04Sold$0

Tax History

YearProperty TaxTax Assessment
2025$2,872.59$200,600
2024$2,783.13$189,200
2023$2,309.92$154,200
2022$2,349.56$155,600
2021$0$150,800
2020$0$154,000
2019$0$212,200
2018$0$212,200
2017$2,607.22$213,900
2016$2,607.22$209,500
2015$2,607.22$194,200
2014$2,607.22$190,600
2013$0$184,100
2012$0$185,700
2011$0$182,600
2010$0$183,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
Baths
Sq Ft
0
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: $225,000Rent Basis: Observed Comp Model ($2,422/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreExcellent
9/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
8.35%

NOI: $18,792/yr

Cash-on-Cash Yield
9.2%

On $51,750 invested

DSCR Ratio
1.34x

Prime loan qualification

5-Yr Leveraged ROI
+140.4%

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)-$199/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$121/mo
Repairs & Maintenance (10% of rent)-$242/mo
Property Management (8% of rent)-$194/mo
Total Pure Operating Expenses-$856/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,422/mo
Less: Operating Expenses-$856/mo
Net Operating Income (NOI)+$1,566/mo
Less: Debt Service (30yr @ 6.75%)-$1,167/mo
Net Cash Flow
$399/mo
$4,782/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Chugiak.