FOR_SALENeutral Deal69 days on market

21644 Woodcliff Dr

21644 Woodcliff Dr, Chugiak, AK 99567, Chugiak, AK 99567
$499,500
Zestimate®:$497,800

Listing Price

Property image 1
21644 Woodcliff Dr, Chugiak, AK 99567
Loc: Chugiak, AK
Days Listed
69
Tax Assessed
$379k
Zestimate®
$498k
Market Rate
Lot Size
0.92 acres
Rent Estimate
$3,253/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
1.1 mi away
8

Mirror Lake Middle School

6-8
1.8 mi away
6

Chugiak High School

9-12
3.8 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
5.49%
Total ROI
17.1%
Cash Flow
$-239/mo
DSCR
0.91
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
2026-09-09Listed for sale$499,500$285
2026-08-31Pending sale$499,500$285
2026-07-06Price change$499,500$285
2026-06-09Listed for sale$520,000$297
2014-09-02Sold$0

Tax History

YearProperty TaxTax Assessment
2025$5,427.28$379,000
2024$5,244.12$356,500
2023$4,976.36$332,200
2022$5,025.28$332,800
2021$0$314,000
2020$0$319,000
2019$0$312,200
2018$0$312,200
2017$1,345.04$306,300
2016$1,345.04$296,000
2015$1,345.04$290,600
2014$1,345.04$280,700
2013$0$272,700
2012$0$265,800
2011$0$263,500
2010$0$272,400
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,750
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: $499,500Rent Basis: Observed Comp Model ($3,253/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $146/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.76%

NOI: $23,796/yr

Cash-on-Cash Yield
-6.4%

On $114,885 invested

DSCR Ratio
0.77x

Negative debt coverage

5-Yr Leveraged ROI
+62.4%

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)-$376/mo
Homeowner / Hazard Insurance-$146/mo
Vacancy Reserve (5% of rent)-$163/mo
Repairs & Maintenance (10% of rent)-$325/mo
Property Management (8% of rent)-$260/mo
Total Pure Operating Expenses-$1,270/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,253/mo
Less: Operating Expenses-$1,270/mo
Net Operating Income (NOI)+$1,983/mo
Less: Debt Service (30yr @ 6.75%)-$2,592/mo
Net Cash Flow
$-609/mo
$-7,306/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Chugiak.

21644 Woodcliff Dr | Chugiak, AK | Haven AI Analysis | Haven by ScoutHavens