FOR_SALERisky Deal4 days on market

5880 Haystack Dr

5880 Haystack Dr, Fairbanks, AK 99712, Fairbanks, AK 99712
$465,000
Zestimate®:$454,700

Listing Price

Property image 1
5880 Haystack Dr, Fairbanks, AK 99712
Loc: Fairbanks, AK
Days Listed
4
Tax Assessed
$264k
Zestimate®
$455k
Market Rate
Lot Size
4.64 acres
Rent Estimate
$1,930/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.

8

Weller Elementary School

PK-5
16.1 mi away
6

Tanana Middle School

6-8
18.9 mi away
5

Lathrop High School

9-12
19.7 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
3.54%
Total ROI
7.4%
Cash Flow
$-979/mo
DSCR
0.58
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
2026-09-10Listed for sale$465,000$190
2003-10-31Sold$0

Tax History

YearProperty TaxTax Assessment
2025$4,026.46$264,215
2024$4,027.16$263,133
2023$3,869.84$258,253
2022$3,660.5$228,429
2021$2,771.68$171,849
2020$1,710.4$121,059
2018$1,676.6$125,196
2017$1,618.62$96,213
2016$1,618.62$91,702
2015$1,522.36$91,702
2014$1,522.36$91,702
2013$0$91,702
2012$0$92,113
2011$0$91,631
2010$0$91,631
2009$0$93,979
2008$0$134,483
2007$1,961.16$118,071
2005$1,809.17$100,342
2003$1,831.99$98,600
2002$1,831.99$98,600
2001$864.58$50,246
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,442
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: $465,000Rent Basis: Observed Comp Model ($1,930/mo)State Tax Benchmark: 1.19% (AK)Hazard Reserve: $136/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.81%

NOI: $13,057/yr

Cash-on-Cash Yield
-14.9%

On $106,950 invested

DSCR Ratio
0.45x

Negative debt coverage

5-Yr Leveraged ROI
+19.9%

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)-$262/mo
Homeowner / Hazard Insurance-$136/mo
Vacancy Reserve (5% of rent)-$97/mo
Repairs & Maintenance (10% of rent)-$193/mo
Property Management (8% of rent)-$154/mo
Total Pure Operating Expenses-$842/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,930/mo
Less: Operating Expenses-$842/mo
Net Operating Income (NOI)+$1,088/mo
Less: Debt Service (30yr @ 6.75%)-$2,413/mo
Net Cash Flow
$-1,325/mo
$-15,896/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Fairbanks.