OFF_MARKETRisky Deal13 days on market

1153 W Jones Dr

1153 W Jones Dr, Wasilla, AK 99654, Wasilla, AK 99654
$499,999
Zestimate®:$499,300

Listing Price

Property image 1
1153 W Jones Dr, Wasilla, AK 99654
Loc: Wasilla, AK
Days Listed
13
Tax Assessed
$452k
Zestimate®
$499k
Market Rate
Lot Size
0.70 acres
Rent Estimate
$2,988/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

Snowshoe Elementary School

PK-5
1.8 mi away
6

Wasilla Middle School

6-8
2.5 mi away
2

Burchell High School

9-12
1.8 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
4.98%
Total ROI
14.6%
Cash Flow
$-453/mo
DSCR
0.82
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
2026-09-05Pending sale$499,999$257
2026-08-27Listed for sale$499,999$257
2015-09-15Sold$0

Tax History

YearProperty TaxTax Assessment
2025$2,094.76$452,100
2024$2,149.51$172,319
2023$1,960.25$160,900
2022$2,174.49$167,500
2021$1,628.57$331,300
2020$1,379.47$311,000
2019$1,305.92$305,300
2018$1,398.63$312,000
2017$0$309,100
2016$0$309,100
2015$0$26,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,943
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: $499,999Rent Basis: Observed Comp Model ($2,988/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $146/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.10%

NOI: $20,477/yr

Cash-on-Cash Yield
-9.3%

On $115,000 invested

DSCR Ratio
0.66x

Negative debt coverage

5-Yr Leveraged ROI
+47.9%

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)-$448/mo
Homeowner / Hazard Insurance-$146/mo
Vacancy Reserve (5% of rent)-$149/mo
Repairs & Maintenance (10% of rent)-$299/mo
Property Management (8% of rent)-$239/mo
Total Pure Operating Expenses-$1,282/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,988/mo
Less: Operating Expenses-$1,282/mo
Net Operating Income (NOI)+$1,706/mo
Less: Debt Service (30yr @ 6.75%)-$2,594/mo
Net Cash Flow
$-888/mo
$-10,656/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Wasilla.