Back to Dashboard
FOR_SALEExcellent Deal48 days on market

L5-B2 Chilkat Lake Rd

L5-B2 Chilkat Lake Rd, Haines, AK 99827, Haines, AK 99827
$114,000
Zestimate®:$113,400

Listing Price

Log in to unlock AI Insights
Property image 1
L5-B2 Chilkat Lake Rd, Haines, AK 99827
Loc: Haines, AK
Days Listed
48
Zestimate®
$113k
Market Rate
Lot Size
2.15 acres
Rent Estimate
$1,225/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.

9

Haines Elementary School

PK-8
16.7 mi away
7

Haines High School

9-12
16.7 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
10.29%
Total ROI
41.1%
Cash Flow
$401/mo
DSCR
1.70
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
2026-07-02Listed for sale$114,000$487
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
0
Baths
0
Sq Ft
234
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: $114,000Rent Basis: Observed Comp Model ($1,225/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreGood
7/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
7.69%

NOI: $8,762/yr

Cash-on-Cash Yield
6.3%

On $26,220 invested

DSCR Ratio
1.23x

Tight qualification

5-Yr Leveraged ROI
+125.9%

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)-$113/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$61/mo
Repairs & Maintenance (10% of rent)-$123/mo
Property Management (8% of rent)-$98/mo
Total Pure Operating Expenses-$495/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,225/mo
Less: Operating Expenses-$495/mo
Net Operating Income (NOI)+$730/mo
Less: Debt Service (30yr @ 6.75%)-$592/mo
Net Cash Flow
$139/mo
$1,664/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
DSCR Tool
Loan qualification
Rental Cash Flow
6-month reserves
Leveraged ROI
10-year compounding
Deal Scorecard
1% Rule test
Pure NOI
Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Haines.