FOR_SALEGood Deal1 days on market

5020 S Drina Ct

5020 S Drina Ct, Wasilla, AK 99623, Wasilla, AK 99623
$349,900
Zestimate®:$300,100

Listing Price

Property image 1
5020 S Drina Ct, Wasilla, AK 99623
Loc: Wasilla, AK
Days Listed
1
Tax Assessed
$225k
Zestimate®
$300k
Market Rate
Lot Size
0.49 acres
Rent Estimate
$2,458/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.

5

Knik Elementary School

K-5
1.2 mi away
6

Joe Redington Senior Jr Sr High School

6-12
2.9 mi away
N/A

Goose Bay Elementary School

PK-2
1.2 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
6.47%
Total ROI
22.0%
Cash Flow
$118/mo
DSCR
1.07
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
2012-03-30Sold$0
2011-11-18Listing removed$132,900$93
2011-10-31Listed for sale$132,900$93
2011-10-06Sold$0
2011-09-08Price change$139,000$97
2011-08-13Price change$143,000$100
2011-05-13Listed for sale$148,000$104
2007-01-10Sold$0
2006-01-11Sold$0
2004-01-13Sold$0

Tax History

YearProperty TaxTax Assessment
2025$2,876.76$224,800
2024$2,821.87$214,200
2023$2,678.38$207,900
2022$2,655.7$190,100
2021$2,667.18$172,700
2020$2,585.83$162,600
2019$2,529.38$157,800
2018$2,170.66$136,100
2017$1,890.37$134,900
2016$1,890.37$131,500
2015$1,890.37$126,500
2014$1,890.37$124,800
2013$0$123,700
2012$0$101,200
2011$0$155,500
2010$0$148,200
2009$0$144,400
2008$0$149,700
2007$0$154,500
2006$0$146,800
2005$0$130,200
2004$0$116,400
2003$0$111,700
2002$0$109,100
2001$0$108,900
2000$0$106,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,428
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: $349,900Rent Basis: Observed Comp Model ($2,458/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $102/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.38%

NOI: $18,813/yr

Cash-on-Cash Yield
-3.7%

On $80,477 invested

DSCR Ratio
0.86x

Negative debt coverage

5-Yr Leveraged ROI
+75.7%

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)-$223/mo
Homeowner / Hazard Insurance-$102/mo
Vacancy Reserve (5% of rent)-$123/mo
Repairs & Maintenance (10% of rent)-$246/mo
Property Management (8% of rent)-$197/mo
Total Pure Operating Expenses-$890/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,458/mo
Less: Operating Expenses-$890/mo
Net Operating Income (NOI)+$1,568/mo
Less: Debt Service (30yr @ 6.75%)-$1,816/mo
Net Cash Flow
$-248/mo
$-2,974/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Wasilla.