FOR_SALEGood Deal229 days on market

Nhn Elliott Hwy

Nhn Elliott Hwy, Fairbanks, AK 99712, Fairbanks, AK 99712
$95,000

Listing Price

Property image 1
Nhn Elliott Hwy, Fairbanks, AK 99712
Loc: Fairbanks, AK
Days Listed
229
Lot Size
16.07 acres
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.

9

Two Rivers School

PK-8
22.8 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
6.18%
Total ROI
20.5%
Cash Flow
$9/mo
DSCR
1.02
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
2026-07-07Price change$95,000$29
2026-06-23Price change$135,000$41
2026-06-12Price change$101,000$30
2026-06-09Price change$95,000$29
2026-02-12Pending sale$26,000$8
2026-01-15Price change$150,000$45
2025-10-14Listed for sale$26,000$8
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
11
Baths
0
Sq Ft
3,312
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: $95,000Rent Basis: Modeled Estimate ($760/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.94%

NOI: $4,692/yr

Cash-on-Cash Yield
-5.6%

On $21,850 invested

DSCR Ratio
0.79x

Negative debt coverage

5-Yr Leveraged ROI
+66.2%

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)-$94/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$38/mo
Repairs & Maintenance (10% of rent)-$76/mo
Property Management (8% of rent)-$61/mo
Total Pure Operating Expenses-$369/mo
Net Investor Cash Flow
Gross Scheduled Rent+$760/mo
Less: Operating Expenses-$369/mo
Net Operating Income (NOI)+$391/mo
Less: Debt Service (30yr @ 6.75%)-$493/mo
Net Cash Flow
$-102/mo
$-1,223/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Fairbanks.