FOR_SALEExcellent Deal21 days on market

35845 Eklutna Lake Rd

35845 Eklutna Lake Rd, Chugiak, AK 99567, Chugiak, AK 99567
$199,900

Listing Price

Property image 1
35845 Eklutna Lake Rd, Chugiak, AK 99567
Loc: Chugiak, AK
Days Listed
21
Tax Assessed
$322k
Lot Size
6.20 acres
Rent Estimate
$1,907/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
8.6 mi away
8

Mirror Lake Middle School

6-8
7 mi away
6

Chugiak High School

9-12
11.5 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
7.77%
Total ROI
28.5%
Cash Flow
$283/mo
DSCR
1.28
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
2026-08-25Price change$199,900
2026-08-05Price change$225,000
2026-07-27Listed for sale$250,000

Tax History

YearProperty TaxTax Assessment
2025$4,291.7$322,200
2024$4,222.68$308,000
2023$4,262.5$304,900
2022$4,241.28$300,800
2021$0$289,400
2020$0$298,100
2019$0$301,400
2018$0$301,400
2017$3,150.46$260,400
2016$3,150.46$256,900
2015$3,150.46$242,900
2014$3,150.46$246,100
2013$0$233,900
2012$0$241,600
2010$0$242,400
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: $199,900Rent Basis: Observed Comp Model ($1,907/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.30%

NOI: $12,587/yr

Cash-on-Cash Yield
0.3%

On $45,977 invested

DSCR Ratio
1.01x

Tight qualification

5-Yr Leveraged ROI
+95.7%

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)-$320/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$95/mo
Repairs & Maintenance (10% of rent)-$191/mo
Property Management (8% of rent)-$153/mo
Total Pure Operating Expenses-$858/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,907/mo
Less: Operating Expenses-$858/mo
Net Operating Income (NOI)+$1,049/mo
Less: Debt Service (30yr @ 6.75%)-$1,037/mo
Net Cash Flow
$12/mo
$140/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Chugiak.