FOR_SALEGood Deal2 days on market

460 E McAdoo Way

460 E McAdoo Way, Wasilla, AK 99654, Wasilla, AK 99654
$385,000
Zestimate®:$381,600

Listing Price

Property image 1
460 E McAdoo Way, Wasilla, AK 99654
Loc: Wasilla, AK
Days Listed
2
Tax Assessed
$266k
Zestimate®
$382k
Market Rate
Lot Size
1.87 acres
Rent Estimate
$2,735/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.

7

Teeland Middle School

PK-8
2.6 mi away
8

Colony High School

9-12
7.5 mi away
7

John Shaw Elementary School

PK-5
2.7 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
6.53%
Total ROI
22.3%
Cash Flow
$149/mo
DSCR
1.08
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
2026-09-07Listed for sale$385,000$280
2002-04-05Sold$0

Tax History

YearProperty TaxTax Assessment
2025$3,323.83$265,800
2024$3,202.17$250,600
2023$3,001.64$242,400
2022$2,949.62$223,000
2021$2,883.67$198,000
2020$2,824.32$188,000
2019$2,743.48$181,100
2018$2,691.32$178,600
2017$2,231.27$175,900
2016$2,231.27$166,000
2015$2,231.27$163,400
2014$2,231.27$158,700
2013$0$158,900
2012$0$161,500
2011$0$172,300
2010$0$156,600
2009$0$163,000
2008$0$168,100
2007$0$168,100
2006$0$163,200
2005$0$148,000
2004$0$133,900
2003$0$126,000
2002$0$117,000
2001$0$114,700
2000$0$113,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,376
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: $385,000Rent Basis: Observed Comp Model ($2,735/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $112/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.39%

NOI: $20,764/yr

Cash-on-Cash Yield
-3.6%

On $88,550 invested

DSCR Ratio
0.87x

Negative debt coverage

5-Yr Leveraged ROI
+76.1%

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)-$264/mo
Homeowner / Hazard Insurance-$112/mo
Vacancy Reserve (5% of rent)-$137/mo
Repairs & Maintenance (10% of rent)-$274/mo
Property Management (8% of rent)-$219/mo
Total Pure Operating Expenses-$1,005/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,735/mo
Less: Operating Expenses-$1,005/mo
Net Operating Income (NOI)+$1,730/mo
Less: Debt Service (30yr @ 6.75%)-$1,998/mo
Net Cash Flow
$-267/mo
$-3,208/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Wasilla.