FOR_SALEExcellent Deal78 days on market

L11 Jasmine Rd

L11 Jasmine Rd, Chugiak, AK 99567, Chugiak, AK 99567
$110,000

Listing Price

Property image 1
L11 Jasmine Rd, Chugiak, AK 99567
Loc: Chugiak, AK
Days Listed
78
Lot Size
0.92 acres
Rent Estimate
$2,553/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
0.9 mi away
8

Mirror Lake Middle School

6-8
2.8 mi away
6

Chugiak High School

9-12
3.1 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
22.77%
Total ROI
103.5%
Cash Flow
$1,531/mo
DSCR
3.75
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
2026-08-15Price change$110,000
2026-05-31Listed for sale$120,000
2026-02-18Listing removed$110,000
2026-02-06Pending sale$110,000
2025-12-31Price change$110,000
2025-08-15Price change$125,000
2025-05-07Price change$130,000
2025-03-15Price change$135,000
2025-02-18Listed for sale$140,000
2022-09-15Listing removed$0
2021-09-10Listed for sale$139,950
2021-01-13Listing removed$0
2020-11-09Listed for sale$434,950
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: $110,000Rent Basis: Observed Comp Model ($2,553/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
19.16%

NOI: $21,081/yr

Cash-on-Cash Yield
56.3%

On $25,300 invested

DSCR Ratio
3.08x

Prime loan qualification

5-Yr Leveraged ROI
+375.5%

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)-$109/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$128/mo
Repairs & Maintenance (10% of rent)-$255/mo
Property Management (8% of rent)-$204/mo
Total Pure Operating Expenses-$796/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,553/mo
Less: Operating Expenses-$796/mo
Net Operating Income (NOI)+$1,757/mo
Less: Debt Service (30yr @ 6.75%)-$571/mo
Net Cash Flow
$1,186/mo
$14,232/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Chugiak.