OFF_MARKETRisky Deal0 days on market
2901 N Jasper Dr
2901 N Jasper Dr, Wasilla, AK 99654, Wasilla, AK 99654
2901 N Jasper Dr, Wasilla, AK 99654
Loc: Wasilla, AK
Days Listed
0
Tax Assessed
$1031k
Lot Size
1.04 acres
Rent Estimate
$1,539/mo
Est. Cash Flow base
Type
multi 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
0.20%
Total ROI
-9.3%
Cash Flow
$-7,330/mo
DSCR
0.03
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: $1,499,900Rent Basis: Observed Comp Model ($1,539/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $437/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
-0.22%
NOI: $-3,289/yr
Cash-on-Cash Yield
-28.0%
On $344,977 invested
DSCR Ratio
-0.04x
Negative debt coverage
5-Yr Leveraged ROI
+-45.9%
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)-$1,022/mo
Homeowner / Hazard Insurance-$437/mo
Vacancy Reserve (5% of rent)-$77/mo
Repairs & Maintenance (10% of rent)-$154/mo
Property Management (8% of rent)-$123/mo
Total Pure Operating Expenses-$1,813/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,539/mo
Less: Operating Expenses-$1,813/mo
Net Operating Income (NOI)+$-274/mo
Less: Debt Service (30yr @ 6.75%)-$7,783/mo
Net Cash Flow
$-8,057/mo
$-96,681/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Wasilla.