OFF_MARKETExcellent Deal1 days on market

813 Auk St APT E4

813 Auk St APT E4, Kenai, AK 99611, Kenai, AK 99611
$199,900
Zestimate®:$193,900

Listing Price

Property image 1
813 Auk St APT E4, Kenai, AK 99611
Loc: Kenai, AK
Days Listed
1
Tax Assessed
$76k
Zestimate®
$194k
Market Rate
Lot Size
436 sqft
Rent Estimate
$2,243/mo
Est. Cash Flow base
Type
condo

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

Mt. View Elementary School

PK-5
1.1 mi away
6

Kenai Middle School

6-8
0.2 mi away
6

Kenai Central High School

9-12
0.2 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
11.06%
Total ROI
45.0%
Cash Flow
$831/mo
DSCR
1.82
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
2026-08-26Listed for sale$199,900$147
2026-08-12Listing removed$211,000$155
2026-07-01Pending sale$211,000$155
2026-05-23Price change$211,000$155
2026-05-15Listed for sale$219,000$161
2024-04-30Sold$0
2024-03-14Pending sale$119,500$88
2024-02-25Listed for sale$119,500$88
2018-09-04Sold$0
2018-08-16Pending sale$73,179$54
2018-08-16Listed for sale$73,179$54
2015-04-22Sold$0

Tax History

YearProperty TaxTax Assessment
2025$621.52$75,700
2024$0$73,300
2023$0$68,500
2022$0$62,200
2021$578.94$63,900
2020$583.46$64,400
2019$583.46$65,000
2018$588.9$65,200
2017$590.72$65,300
2016$520.62$63,100
2015$520.62$59,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,362
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 ($2,243/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
9.32%

NOI: $18,624/yr

Cash-on-Cash Yield
13.4%

On $45,977 invested

DSCR Ratio
1.50x

Prime loan qualification

5-Yr Leveraged ROI
+161.4%

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)-$75/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$112/mo
Repairs & Maintenance (10% of rent)-$224/mo
Property Management (8% of rent)-$179/mo
Total Pure Operating Expenses-$691/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,243/mo
Less: Operating Expenses-$691/mo
Net Operating Income (NOI)+$1,552/mo
Less: Debt Service (30yr @ 6.75%)-$1,037/mo
Net Cash Flow
$515/mo
$6,178/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kenai.