For SaleRisky Deal1 days on market

4386 E Kilo Dr

4386 E Kilo Dr, Wasilla, AK 99654, Wasilla, AK 99654
$499,900
Estimate®:$499,500

Listing Price

Property image 1
4386 E Kilo Dr, Wasilla, AK 99654
Loc: Wasilla, AK
Days Listed
1
Tax Assessed
$430k
Estimate®
$500k
Market Rate
Lot Size
0.93 acres
Rent Estimate
$2,824/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

Finger Lake Elementary School

PK-5
1.8 mi away
7

Colony Middle School

PK-8
4.2 mi away
8

Colony High School

9-12
4.4 mi away

Property Overview

No property narrative or remarks were supplied in the source listing records. Underwriting and financial metrics are calculated directly from public record data and MLS attributes.

Features & Amenities

suburbantwo-storyvinyl sidingattached garagefront porchwooded settinglarge lawntraditionalresidentialspaciousgabled roofwell-maintainedserenecontemporary suburban

Haven AI Verdict

Recommendation
Risky
Confidence Score: 5/10
Exercise caution due to potential market volatility.
Cap Rate
3.84%
Total ROI
42.4%
Cash Flow
$-992/mo
DSCR
0.62
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Haven AI

Property yields an estimated $-992/mo net cash flow with a 3.8% cap rate. Underwriting indicates risky fundamentals for long-term hold.

Strengths
  • Prime residential location in Wasilla, AK
  • Long-term capital appreciation corridor
Considerations
  • Verify historical operating expenses and local tax assessment
  • Confirm current lease terms and tenant estoppel certificates

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-15Listed for sale$499,900$248
2026-07-10Sold$0
2026-05-26Pending sale$475,000$236
2026-05-15Price change$475,000$236
2026-04-17Listed for sale$480,000$238
2026-04-06Pending sale$480,000$238
2026-03-19Price change$480,000$238
2026-02-06Price change$490,000$243
2025-11-05Listed for sale$495,000$246
2017-07-05Sold$0
2017-06-01Pending sale$289,000$143
2017-05-01Price change$289,000$143
2017-04-03Listed for sale$295,000$146
2012-06-28Sold$0

Tax History

YearProperty TaxTax Assessment
2025$1,813.43$430,400
2024$1,800.66$145,519
2023$1,656.58$137,100
2022$1,888.77$146,700
2021$4,582.66$321,500
2020$4,441.85$301,900
2019$4,355.25$293,500
2018$4,308.15$291,900
2017$3,642.79$287,100
2016$3,642.79$289,500
2015$3,642.79$267,600
2014$3,642.79$264,200
2013$0$258,500
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,014
Address-Level Value-Add Underwriting

ARV, Rehab & Maximum Allowable Offer (MAO)

Model contractor scopes, estimated after-repair value (ARV) projections, and determine your purchase price ceiling to protect target margins.

Modeled value-add projection (+18% baseline) for 3b/3ba in Wasilla
+18% vs. list
$
$90,630
75% Rule
Maximum Allowable Offer (MAO)
$351,782

Calculated as (75% × $589,882) − $90,630

Asking Price is $148,118 (29.6%) Above MAO
To achieve your target margin of 25%, submit an initial counteroffer closer to $351,782 based on $90,630 in required updates.
Current Asking Price:$499,900
Estimated ARV:$589,882
Estimated Renovation:$90,630
All-In Capital Basis (MAO + Rehab):$442,412
Projected Equity Margin:+$147,470
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 Provenance:[Observed] List Price: $499,900[Observed] Rent: $2,824/mo[Estimated] Tax Rate: 1.19% (AK)[Estimated] Hazard Ins: $146/mo[Defaulted] Reserves: 23% OpEx Baseline
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.84%

NOI: $19,220/yr

Cash-on-Cash Yield
-10.4%

On $114,977 invested

DSCR Ratio
0.62x

Negative debt coverage

5-Yr Leveraged ROI
+42.4%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
[Estimated]Property Taxes (1.19% of basis)-$427/mo
[Estimated]Homeowner / Hazard Insurance-$146/mo
[Defaulted]Vacancy Reserve (5% of rent)-$141/mo
[Defaulted]Repairs & Maintenance (10% of rent)-$282/mo
[Defaulted]Property Management (8% of rent)-$226/mo
Total Pure Operating Expenses-$1,222/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,824/mo
Less: Operating Expenses-$1,222/mo
Net Operating Income (NOI)+$1,602/mo
Less: Debt Service (30yr @ 6.75%)-$2,594/mo
Net Cash Flow
$-992/mo
$-11,906/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Wasilla.

4386 E Kilo Dr | Wasilla, AK | Haven AI Analysis | Haven by ScoutHavens