FOR_SALEExcellent Deal118 days on market

19745 Hardrock Dr

19745 Hardrock Dr, Chugiak, AK 99567, Chugiak, AK 99567
$57,000

Listing Price

Property image 1
19745 Hardrock Dr, Chugiak, AK 99567
Loc: Chugiak, AK
Days Listed
118
Tax Assessed
$88k
Lot Size
1.75 acres
Rent Estimate
$2,420/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.

10

Chugiak Elementary School

PK-6
0.5 mi away
8

Mirror Lake Middle School

6-8
2.1 mi away
6

Chugiak High School

9-12
3.6 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
41.90%
Total ROI
199.1%
Cash Flow
$1,702/mo
DSCR
6.90
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
2026-06-19Price change$57,000
2026-04-22Listed for sale$79,900

Tax History

YearProperty TaxTax Assessment
2025$1,258.73$87,900
2024$1,163.56$79,100
2023$1,184.92$79,100
2022$1,215.55$80,500
2021$0$80,500
2020$0$80,500
2019$0$80,500
2018$0$80,500
2017$1,100.73$80,500
2016$1,100.73$80,500
2015$1,100.73$80,500
2014$1,100.73$78,400
2013$0$78,400
2012$0$78,400
2011$0$78,400
2010$0$78,400
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: $57,000Rent Basis: Observed Comp Model ($2,420/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
35.29%

NOI: $20,115/yr

Cash-on-Cash Yield
126.4%

On $13,110 invested

DSCR Ratio
5.67x

Prime loan qualification

5-Yr Leveraged ROI
+726.0%

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)-$87/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-$744/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,420/mo
Less: Operating Expenses-$744/mo
Net Operating Income (NOI)+$1,676/mo
Less: Debt Service (30yr @ 6.75%)-$296/mo
Net Cash Flow
$1,380/mo
$16,566/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Chugiak.