CashFlowRE
Sign in Sign up
2221 Muldoon Rd #524
B Composite 72.24
Why this score? — see what drove the B grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Condition / age +4.0/5.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +3.1/5.0
  • Appreciation +0.0/10.0

$130,000

2221 Muldoon Rd #524 · Anchorage, AK 99504
4 bd · 2.0 ba · 1,440 sqft · Manufactured · 13 Days on market
Built 1975 Good condition $675/mo HOA · 25% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Beautifully remodeled 4-bedroom, 2-bath mobile home with a metal roof, handicap ramp, new flooring, new walls, and fresh paint throughout. Spacious laundry room and conveniently located near the park entrance. Move-in ready and looks like new! Buyer must apply with the trailer park and be approved before purchase. Space rent is $675/month. No financing available.

Key facts

  • Remodeled
  • Metal roof
  • New walls

Tags

REMODELEDMETAL ROOFHANDICAP RAMPNEW FLOORINGNEW WALLSFRESH PAINT

Property features AI

Finance

  • Other: Living area 1440
  • HOA & community: Glencaren Trailer Park association; Association fee $675 monthly

Exterior

  • Parking: No garage; No carport
  • Utilities: Public sewer
  • Home design: Mobile home; Built in 1975; Other foundation
  • Construction: Metal roof
  • Exterior features: Located in city limits; Fire service area; Storage space; Paved road access; Metal roof

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 2 full bathrooms
  • Interior features: Microwave; Fireplace

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath manufactured listed at $130k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $590 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $130k).
  • Cap rate 11.7% vs local median 3.8% in Anchorage — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 78/100 on livability (#6 in AK, #2,553 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: crime F, cost of living F.
  • Anchorage School District (urban): math 37% / reading 43% proficiency, ranked #6 of 21 in AK (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Susitna Elementary (math 32% / reading 32%, grade F, #104 of 156 statewide, top 70%, 368 students, 56% FRL); Nicholas J. Begich Middle School (math 10% / reading 24%, grade F, #32 of 36 statewide, top 89%, 882 students, 78% FRL); Bartlett High School (math 22% / reading 27%, grade F, #42 of 61 statewide, top 82%, 1,373 students, 64% FRL) — zoned schools average 66% FRL vs 38% district-wide (28 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 24% at this address vs 40% district-wide (-16 pts) — the specific schools serving this property underperform the Anchorage School District average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.6%/yr); 214 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($87k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Anchorage County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 2.6% rent growth), your $36k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: HOA is 25% of rent.
Recommended offer $130,000

Questions for the listing agent

  1. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
2.11%
Cap rate
11.74%
Cash-on-cash
19.46%
DSCR
1.87
GRM
4.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.57% rent growth · sell at horizon

5-year hold
IRR
11.0%
Equity multiple
1.43×
Total profit
$15,803
Equity at exit
$19,383
10-year hold
IRR
19.7%
Equity multiple
2.63×
Total profit
$59,219
Equity at exit
$11,240

Cash invested: $36,400 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
80 Strongly Landlord-Friendly
State Alaska
80 Strongly Landlord-Friendly · R+8
County
— inherits STATE
City
— inherits STATE
30-day notice; security deposits capped; courts moderate-paced.

ZIP-level market 99504

Rents YoY
2.6%
Active inventory
214
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$2,739 high interval (Pro) →
Mortgage (P&I)
$682
Tax est. 1.5%
$162 /mo · $1,950/yr
Insurance
$54
HOA
$675
Vacancy / Maint / Mgmt
$575
Net cashflow
$590

Break-even live

Break-even rent $1,992
Max offer price $130,000
Occupancy floor 73%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$32,500
Closing costs
$3,900
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1544 State St Unit C Anchorage, AK 3.0 2.0 1664 $2,750 $1.65 23d 1 0.54mi
3400 Meadowbrook Cir Anchorage, AK 3.0 2.0 1500 $2,350 $1.57 14d 1 0.64mi
3622 Sycamore Loop Anchorage, AK 3.0 2.0 1866 $2,895 $1.55 43d 1 0.80mi
3841 Sycamore Loop Anchorage, AK 4.0 2.0 1568 $3,000 $1.91 44d 1 0.85mi
6721 Foothill Dr Anchorage, AK 4.0 2.0 1824 $3,100 $1.70 14d 1 0.98mi
6131 Prosperity Dr Anchorage, AK 3.0 1.5 1250 $2,800 $2.24 14d 1 1.23mi
422 Oklahoma St Unit 1 Anchorage, AK 3.0 2.5 1520 $2,300 $1.51 23d 1 1.43mi
7401 E 4th Ave Unit 6 Anchorage, AK 3.0 2.0 1272 $2,150 $1.69 23d 1 1.46mi
5814 E Northern Lights Blvd Anchorage, AK 2.0–3.0 1.0 933 $1,800 $1.93 43d 1 1.48mi

HOA detail

Monthly dues
$675 · $8,100/yr

Listing history 11 events

  1. 2026-06-18
    days on market $130,000 Active 13 DOM
  2. 2026-06-17
    days on market $130,000 Active 12 DOM
  3. 2026-06-16
    days on market $130,000 Active 11 DOM
  4. 2026-06-15
    days on market $130,000 Active 10 DOM
  5. 2026-06-14
    days on market $130,000 Active 8 DOM
  6. 2026-06-13
    days on market $130,000 Active 7 DOM
  7. 2026-06-10
    days on market $130,000 Active 5 DOM
  8. 2026-06-09
    days on market $130,000 Active 4 DOM
  9. 2026-06-08
    days on market $130,000 Active 3 DOM
  10. 2026-06-07
    remarks 365-char remark
  11. 2026-06-07
    listed $130,000 Active 2 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🫁 Air quality 1/10 Low

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$32,865
− Mortgage interest
−$7,282
− Property taxes
−$1,950
− Insurance
−$650
− Repairs & maintenance
−$2,629
− Management
−$2,629
− HOA
−$8,100
− Depreciation
−$3,782
Taxable income
$5,843
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,402
After-tax cash flow
$5,680/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This beautifully remodeled 4-bedroom, 2-bath mobile home is move-in ready and looks like new. The home features new flooring, walls, paint, and appliances, making it an attractive option for both resale and rental.

Value-add opportunities

  • Both Landscaping and curb appeal improvements — Enhances curb appeal and adds value for both resale and rental
  • Both Add a small shed or storage unit — Provides additional storage and enhances functionality
  • Both Install a smart thermostat — Improves energy efficiency and adds a modern touch

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping and curb appeal improvements — Enhances curb appeal and adds value for both resale and rental
  • Both Add a small shed or storage unit — Provides additional storage and enhances functionality
  • Both Install a smart thermostat — Improves energy efficiency and adds a modern touch

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Anchorage School District
NCES district ID
0200180
Math proficiency
37% ▼ -2.00%
Reading proficiency
43% ▲ 1.00%
Median HH income
$76,447
Composite
37.0/100
National rank
#4523
State rank
#6 of 21 in AK

Livability — Anchorage

Score
78/100
State rank
#6
US rank
#2553

Category grades

Amenities A+ Commute A+ Cost of living F Crime F Employment A+ Housing A+ Health & safety A+ User ratings D-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anchorage, AK
County
Anchorage Borough · 246,594 people
City population
218,117
Metro
Anchorage, AK
Population (ZIP)
42,093
Household income
$86,710
Rent vs Own
33.9% rent · 66.1% own
Severe rent burden
1052.0

Population outlook (Anchorage County) Hauer SSP2

Today (2025)
314,993 people
By 2030
321,771 · +2.2%
By 2040
335,493 · +6.5%
By 2050
352,799 · +12.0%
By 2075
414,771 · +31.7%
By 2100
474,485 · +50.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.80)
Race & ethnicity
White 41% Two or more races 18% Asian 13% Native American 9% Black 9% Hispanic / Latino 9% Pacific Islander 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Portuguese 2% Ukrainian 2% Romanian 2%
Foreign-born
12% · Canada, South Korea, Vietnam
Languages at home
76% English-only · Other Asian/Pacific 9% Spanish 4% Tagalog/Filipino 3%

Political lean MEDSL · Anchorage

2024 margin
D (+12.7) · D 56.3% · R 43.7%
2016→2024 swing
+27.9pp toward D · 2016: -15.2pp · 2024: 12.7pp
All cycles
2024: D+12.7 2016: R+15.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -184.29%
Current HPI
259.8803
Rent YoY
▲ 2.57%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+13.0% since first listed
6 events — show timeline
  • 2026-06-05 Listed $130,000 AKMLS
  • 2026-02-02 Relisted AKMLS
  • 2026-01-27 Pending AKMLS
  • 2025-12-17 Relisted AKMLS
  • 2025-11-24 Pending AKMLS
  • 2025-11-05 Listed $115,000 AKMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…