FOR_SALERisky Deal43 days on market

21550 Cheely's Ln

21550 Cheely's Ln, Chugiak, AK 99567, Chugiak, AK 99567
$1,100,000
Zestimate®:$1,067,700

Listing Price

Property image 1
21550 Cheely's Ln, Chugiak, AK 99567
Loc: Chugiak, AK
Days Listed
43
Tax Assessed
$543k
Zestimate®
$1068k
Market Rate
Lot Size
25.00 acres
Rent Estimate
$5,623/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
9.4 mi away
8

Mirror Lake Middle School

6-8
8 mi away
6

Chugiak High School

9-12
12.1 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
4.60%
Total ROI
12.6%
Cash Flow
$-1,348/mo
DSCR
0.76
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
2026-09-10Price change$1,100,000$289
2026-07-05Listed for sale$1,350,000$355
2015-03-27Sold$0

Tax History

YearProperty TaxTax Assessment
2025$7,232.76$543,000
2024$7,119.6$519,300
2023$6,816.65$487,600
2022$6,773.64$480,400
2021$0$459,800
2020$0$472,400
2019$0$478,800
2018$0$478,800
2017$3,253.49$425,400
2016$3,253.49$424,400
2015$3,253.49$397,800
2014$3,253.49$429,800
2013$0$403,000
2012$0$419,500
2011$0$431,400
2010$0$423,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
5
Sq Ft
3,803
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: $1,100,000Rent Basis: Observed Comp Model ($5,623/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $321/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.79%

NOI: $41,643/yr

Cash-on-Cash Yield
-10.6%

On $253,000 invested

DSCR Ratio
0.61x

Negative debt coverage

5-Yr Leveraged ROI
+41.1%

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)-$538/mo
Homeowner / Hazard Insurance-$321/mo
Vacancy Reserve (5% of rent)-$281/mo
Repairs & Maintenance (10% of rent)-$562/mo
Property Management (8% of rent)-$450/mo
Total Pure Operating Expenses-$2,153/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,623/mo
Less: Operating Expenses-$2,153/mo
Net Operating Income (NOI)+$3,470/mo
Less: Debt Service (30yr @ 6.75%)-$5,708/mo
Net Cash Flow
$-2,237/mo
$-26,849/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Chugiak.