FOR_SALENeutral Deal5 days on market

14617 N Crystal Lake Rd

14617 N Crystal Lake Rd, Willow, AK 99688, Willow, AK 99688
$265,000
Zestimate®:$259,400

Listing Price

Property image 1
14617 N Crystal Lake Rd, Willow, AK 99688
Loc: Willow, AK
Days Listed
5
Tax Assessed
$54k
Zestimate®
$259k
Market Rate
Lot Size
5.00 acres
Rent Estimate
$1,490/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.

10

Willow Elementary School

PK-5
2.6 mi away
4

Houston Middle School

6-8
16.3 mi away
4

Houston High School

9-12
16.2 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
5.19%
Total ROI
15.6%
Cash Flow
$-194/mo
DSCR
0.86
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
2026-08-26Listed for sale$265,000$302
2025-08-29Sold$0
2025-07-31Pending sale$264,900$302
2025-07-22Price change$264,900$302
2025-07-03Price change$274,900$313
2025-06-09Listed for sale$285,000$325
2019-04-26Sold$0

Tax History

YearProperty TaxTax Assessment
2025$806.64$54,300
2024$811.23$53,600
2023$769.07$52,000
2022$791.01$51,700
2021$781.33$47,000
2020$813.15$47,600
2019$822.59$47,800
2018$823.9$48,100
2017$290.3$49,100
2016$290.3$49,400
2015$290.3$23,100
2006$0$16,200
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
1
Baths
1
Sq Ft
878
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: $265,000Rent Basis: Observed Comp Model ($1,490/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.50%

NOI: $11,921/yr

Cash-on-Cash Yield
-7.5%

On $60,950 invested

DSCR Ratio
0.72x

Negative debt coverage

5-Yr Leveraged ROI
+56.6%

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)-$54/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$75/mo
Repairs & Maintenance (10% of rent)-$149/mo
Property Management (8% of rent)-$119/mo
Total Pure Operating Expenses-$497/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,490/mo
Less: Operating Expenses-$497/mo
Net Operating Income (NOI)+$993/mo
Less: Debt Service (30yr @ 6.75%)-$1,375/mo
Net Cash Flow
$-382/mo
$-4,579/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Willow.