FOR_SALERisky Deal7 days on market

3180 N Marilyn Cir

3180 N Marilyn Cir, Wasilla, AK 99654, Wasilla, AK 99654
$359,000
Zestimate®:$358,000

Listing Price

Property image 1
3180 N Marilyn Cir, Wasilla, AK 99654
Loc: Wasilla, AK
Days Listed
7
Tax Assessed
$329k
Zestimate®
$358k
Market Rate
Lot Size
0.96 acres
Rent Estimate
$2,471/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.

6

Tanaina Elementary School

PK-5
0.6 mi away
7

Teeland Middle School

PK-8
2.8 mi away
8

Colony High School

9-12
7.8 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
4.92%
Total ROI
65.8%
Cash Flow
$-391/mo
DSCR
0.79
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
2026-09-04Listed for sale$359,000$285
2023-03-08Sold$0
2022-12-21Pending sale$315,000$250
2022-12-13Listed for sale$315,000$250
2022-12-01Pending sale$315,000$250
2022-11-05Price change$315,000$250
2022-10-23Price change$325,000$258
2022-10-06Listed for sale$335,000$266
2015-11-13Sold$0
2015-09-18Listed for sale$219,900$175
2015-04-29Sold$0
2015-04-28Pending sale$123,000$98
2015-03-27Listed for sale$123,000$98
2014-10-09Sold$0

Tax History

YearProperty TaxTax Assessment
2025$4,111.64$328,800
2024$3,957.36$309,700
2023$3,678.99$297,100
2022$699.71$52,900
2021$284$237,500
2020$115.68$225,700
2019$3,335.81$220,200
2018$3,239.84$215,000
2017$2,644.11$209,100
2016$2,644.11$203,100
2015$2,644.11$197,800
2014$2,644.11$190,700
2013$0$188,300
2012$0$186,800
2011$0$189,900
2010$0$199,800
2009$0$197,800
2008$0$197,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,260
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: $359,000Rent Basis: Observed Comp Model ($2,471/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $105/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.92%

NOI: $17,659/yr

Cash-on-Cash Yield
-5.7%

On $82,570 invested

DSCR Ratio
0.79x

Negative debt coverage

5-Yr Leveraged ROI
+65.8%

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)-$326/mo
Homeowner / Hazard Insurance-$105/mo
Vacancy Reserve (5% of rent)-$124/mo
Repairs & Maintenance (10% of rent)-$247/mo
Property Management (8% of rent)-$198/mo
Total Pure Operating Expenses-$999/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,471/mo
Less: Operating Expenses-$999/mo
Net Operating Income (NOI)+$1,472/mo
Less: Debt Service (30yr @ 6.75%)-$1,863/mo
Net Cash Flow
$-391/mo
$-4,694/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Wasilla.