OFF_MARKETExcellent Deal5 days on market

561 Auburn Dr

561 Auburn Dr, Fairbanks, AK 99709, Fairbanks, AK 99709
$60,000

Listing Price

Property image 1
561 Auburn Dr, Fairbanks, AK 99709
Loc: Fairbanks, AK
Days Listed
5
Tax Assessed
$47k
Lot Size
0.94 acres
Rent Estimate
$1,039/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.

8

Pearl Creek Elementary School

PK-5
0.5 mi away
7

Randy Smith Middle School

6-8
2.7 mi away
6

West Valley High School

9-12
2.3 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
16.25%
Total ROI
70.9%
Cash Flow
$509/mo
DSCR
2.68
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
2026-08-26Pending sale$60,000$117
2026-08-18Listed for sale$60,000$117

Tax History

YearProperty TaxTax Assessment
2025$111.54$46,867
2024$112.64$46,469
2023$105.66$44,274
2022$108.18$45,950
2021$107.6$46,884
2020$115.32$49,575
2018$109.88$50,032
2017$656.04$50,032
2016$656.04$51,010
2015$671.48$51,010
2014$671.48$51,010
2013$0$53,125
2012$0$55,503
2011$0$43,426
2010$0$43,426
2009$0$44,750
2008$0$44,750
2007$693.41$43,748
2005$605.3$35,564
2003$552.4$31,156
2002$552.43$31,156
2001$474.54$26,567
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
1
Baths
0
Sq Ft
512
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: $60,000Rent Basis: Observed Comp Model ($1,039/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
13.07%

NOI: $7,843/yr

Cash-on-Cash Yield
29.8%

On $13,800 invested

DSCR Ratio
2.10x

Prime loan qualification

5-Yr Leveraged ROI
+243.0%

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)-$46/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$52/mo
Repairs & Maintenance (10% of rent)-$104/mo
Property Management (8% of rent)-$83/mo
Total Pure Operating Expenses-$385/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,039/mo
Less: Operating Expenses-$385/mo
Net Operating Income (NOI)+$654/mo
Less: Debt Service (30yr @ 6.75%)-$311/mo
Net Cash Flow
$342/mo
$4,107/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Fairbanks.