OFF_MARKETExcellent Deal1 days on market

10812 Goodpaster Cir

10812 Goodpaster Cir, Eagle River, AK 99577, Eagle River, AK 99577
$425,000
Zestimate®:$423,400

Listing Price

Property image 1
10812 Goodpaster Cir, Eagle River, AK 99577
Loc: Eagle River, AK
Days Listed
1
Tax Assessed
$405k
Zestimate®
$423k
Market Rate
Lot Size
0.28 acres
Rent Estimate
$3,475/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

Homestead Elementary School

PK-6
0.3 mi away
N/A

Gruening Middle School

6-8
0.8 mi away
6

Chugiak High School

9-12
3.6 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
7.41%
Total ROI
26.7%
Cash Flow
$474/mo
DSCR
1.22
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
2026-09-08Listed for sale$425,000$214
2015-05-12Sold$0
2015-03-15Price change$305,000$153
2015-02-24Price change$310,000$156
2015-01-24Listed for sale$315,000$158
2012-11-27Listing removed$286,900$144
2012-10-31Price change$286,900$144
2012-10-23Listed for sale$294,500$148
2012-06-06Listing removed$293,500$148
2012-05-15Price change$293,500$148
2012-05-06Price change$293,000$147
2012-04-04Listed for sale$293,500$148
2008-10-27Sold$0
2006-12-07Sold$0

Tax History

YearProperty TaxTax Assessment
2025$6,350.65$404,500
2024$6,021.71$372,400
2023$5,739.25$344,700
2022$5,662.92$339,300
2021$0$315,500
2020$0$309,100
2019$0$309,100
2018$0$309,100
2017$4,212.09$306,900
2016$4,212.09$306,000
2015$4,212.09$294,000
2014$4,212.09$289,200
2013$0$273,500
2012$0$268,800
2011$0$263,900
2010$0$256,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
2
Sq Ft
1,988
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: $425,000Rent Basis: Observed Comp Model ($3,475/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $124/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.07%

NOI: $25,807/yr

Cash-on-Cash Yield
-0.7%

On $97,750 invested

DSCR Ratio
0.98x

Negative debt coverage

5-Yr Leveraged ROI
+90.8%

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)-$401/mo
Homeowner / Hazard Insurance-$124/mo
Vacancy Reserve (5% of rent)-$174/mo
Repairs & Maintenance (10% of rent)-$348/mo
Property Management (8% of rent)-$278/mo
Total Pure Operating Expenses-$1,324/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,475/mo
Less: Operating Expenses-$1,324/mo
Net Operating Income (NOI)+$2,151/mo
Less: Debt Service (30yr @ 6.75%)-$2,205/mo
Net Cash Flow
$-55/mo
$-655/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Eagle River.