OFF_MARKETRisky Deal4 days on market

17810 Beaujolais Dr

17810 Beaujolais Dr, Eagle River, AK 99577, Eagle River, AK 99577
$399,900
Zestimate®:$398,600

Listing Price

Property image 1
17810 Beaujolais Dr, Eagle River, AK 99577
Loc: Eagle River, AK
Days Listed
4
Tax Assessed
$371k
Zestimate®
$399k
Market Rate
Lot Size
3,485 sqft
Rent Estimate
$3,082/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

Fire Lake Elementary School

PK-6
0.4 mi away
8

Mirror Lake Middle School

6-8
7.4 mi away
6

Chugiak High School

9-12
2.1 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
5.67%
Total ROI
82.0%
Cash Flow
$-186/mo
DSCR
0.91
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
2026-08-18Listed for sale$399,900$243
2014-11-14Sold$0

Tax History

YearProperty TaxTax Assessment
2025$5,819.99$370,700
2024$5,627.16$348,000
2023$5,203.13$312,500
2022$5,123.83$307,000
2021$0$280,800
2020$0$281,200
2019$0$270,200
2018$0$270,200
2017$3,815.64$265,400
2016$3,815.64$259,500
2015$3,815.64$261,700
2014$3,815.64$253,900
2013$0$245,300
2012$0$243,500
2011$0$237,400
2010$0$233,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,648
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: $399,900Rent Basis: Observed Comp Model ($3,082/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $117/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.67%

NOI: $22,662/yr

Cash-on-Cash Yield
-2.4%

On $91,977 invested

DSCR Ratio
0.91x

Negative debt coverage

5-Yr Leveraged ROI
+82.0%

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)-$368/mo
Homeowner / Hazard Insurance-$117/mo
Vacancy Reserve (5% of rent)-$154/mo
Repairs & Maintenance (10% of rent)-$308/mo
Property Management (8% of rent)-$247/mo
Total Pure Operating Expenses-$1,193/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,082/mo
Less: Operating Expenses-$1,193/mo
Net Operating Income (NOI)+$1,889/mo
Less: Debt Service (30yr @ 6.75%)-$2,075/mo
Net Cash Flow
$-186/mo
$-2,238/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Eagle River.