FOR_SALEExcellent Deal1 days on market
19413 1st St
19413 1st St, Eagle River, AK 99577, Eagle River, AK 99577
19413 1st St, Eagle River, AK 99577
Loc: Eagle River, AK
Days Listed
1
Tax Assessed
$509k
Zestimate®
$362k
2% Under Valued
Lot Size
0.41 acres
Rent Estimate
$3,877/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
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
9.49%
Total ROI
37.1%
Cash Flow
$1,012/mo
DSCR
1.56
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $355,000Rent Basis: Observed Comp Model ($3,877/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $104/mo
Haven ScoreExcellent
8/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
8.04%
NOI: $28,524/yr
Cash-on-Cash Yield
7.9%
On $81,650 invested
DSCR Ratio
1.29x
Prime loan qualification
5-Yr Leveraged ROI
+133.5%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (1.19% of basis)-$504/mo
Homeowner / Hazard Insurance-$104/mo
Vacancy Reserve (5% of rent)-$194/mo
Repairs & Maintenance (10% of rent)-$388/mo
Property Management (8% of rent)-$310/mo
Total Pure Operating Expenses-$1,500/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,877/mo
Less: Operating Expenses-$1,500/mo
Net Operating Income (NOI)+$2,377/mo
Less: Debt Service (30yr @ 6.75%)-$1,842/mo
Net Cash Flow
$535/mo
$6,420/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Eagle River.