FOR_SALEGood Deal16 days on market

1891 W Trumpeter Swan Dr

1891 W Trumpeter Swan Dr, Wasilla, AK 99654, Wasilla, AK 99654
$270,000

Listing Price

Property image 1
1891 W Trumpeter Swan Dr, Wasilla, AK 99654
Loc: Wasilla, AK
Days Listed
16
Tax Assessed
$320k
Lot Size
0.96 acres
Rent Estimate
$1,953/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.

7

John Shaw Elementary School

PK-5
4.6 mi away
6

Wasilla Middle School

6-8
3.9 mi away
9

Twindly Bridge Charter School

K-12
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
6.32%
Total ROI
21.3%
Cash Flow
$58/mo
DSCR
1.04
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
2026-06-26Sold$0
2023-10-02Sold$0
2023-09-04Pending sale$329,000$309
2023-08-08Price change$329,000$309
2023-07-22Listed for sale$356,000$335
2023-07-21Listing removed$356,000$335
2023-07-16Listed for sale$356,000$335

Tax History

YearProperty TaxTax Assessment
2025$4,005.35$320,300
2024$3,804.02$297,700
2023$3,254.25$262,800
2022$1,555.5$117,600
2021$247.59$17,000
2020$255.39$17,000
2019$257.53$17,000
2018$256.17$17,000
2017$286.46$17,000
2016$286.46$17,000
2015$286.46$17,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
1,064
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: $270,000Rent Basis: Observed Comp Model ($1,953/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.83%

NOI: $13,034/yr

Cash-on-Cash Yield
-6.1%

On $62,100 invested

DSCR Ratio
0.78x

Negative debt coverage

5-Yr Leveraged ROI
+63.8%

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)-$318/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$98/mo
Repairs & Maintenance (10% of rent)-$195/mo
Property Management (8% of rent)-$156/mo
Total Pure Operating Expenses-$867/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,953/mo
Less: Operating Expenses-$867/mo
Net Operating Income (NOI)+$1,086/mo
Less: Debt Service (30yr @ 6.75%)-$1,401/mo
Net Cash Flow
$-315/mo
$-3,778/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Wasilla.

1891 W Trumpeter Swan Dr | Wasilla, AK | Haven AI Analysis | Haven by ScoutHavens