FOR_SALEGood Deal1 days on market

47400 Top Gun St

47400 Top Gun St, Kenai, AK 99611, Kenai, AK 99611
$329,000
Zestimate®:$317,700

Listing Price

Property image 1
47400 Top Gun St, Kenai, AK 99611
Loc: Kenai, AK
Days Listed
1
Tax Assessed
$238k
Zestimate®
$318k
Market Rate
Lot Size
1.65 acres
Rent Estimate
$2,338/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.

5

Nikiski North Star Elementary School

PK-5
1.7 mi away
5

Nikiski Middle/Senior High School

6-12
4.9 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
6.44%
Total ROI
21.9%
Cash Flow
$103/mo
DSCR
1.06
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
2013-05-06Sold$0
2005-05-27Sold$0

Tax History

YearProperty TaxTax Assessment
2025$1,693$237,900
2024$1,701.6$220,500
2023$1,489.84$197,800
2022$1,272.18$184,600
2021$1,218.22$181,700
2020$1,159.16$175,800
2019$1,159.16$178,600
2018$1,187.2$169,600
2017$1,197.2$177,000
2016$1,506.88$173,800
2015$1,506.88$163,800
2014$1,506.88$144,600
2013$0$142,800
2012$0$142,300
2011$0$148,900
2010$0$137,000
2009$0$137,200
2008$0$133,400
2007$0$121,800
2006$0$114,600
2005$0$109,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,305
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: $329,000Rent Basis: Observed Comp Model ($2,338/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.34%

NOI: $17,572/yr

Cash-on-Cash Yield
-3.8%

On $75,670 invested

DSCR Ratio
0.86x

Negative debt coverage

5-Yr Leveraged ROI
+74.9%

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)-$236/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$117/mo
Repairs & Maintenance (10% of rent)-$234/mo
Property Management (8% of rent)-$187/mo
Total Pure Operating Expenses-$874/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,338/mo
Less: Operating Expenses-$874/mo
Net Operating Income (NOI)+$1,464/mo
Less: Debt Service (30yr @ 6.75%)-$1,707/mo
Net Cash Flow
$-243/mo
$-2,913/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kenai.