CashFlowRE
Sign in Sign up
2616 McRae Rd Duplex
C- Composite 50.66
Why this score? — see what drove the C- 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 +16.4/30.0
  • ARV discount +11.5/15.0
  • DSCR +5.1/10.0
  • 1% rule +4.2/10.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$574,900

2616 McRae Rd · Anchorage, AK 99517
5 bd · 2.5 ba · 3,533 sqft · MultiFamily public records · 51 Days on market
Built 1966 0.26 ac lot $163/sqft · at area comps Est $631k · 9% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

This is a spacious multi-family duplex situated on a large lot in a convenient and well-established Anchorage neighborhood. This property is an excellent opportunity for investors, multi-generational living, or owner-occupants looking to offset their mortgage with rental income. Each unit features a functional layout with generous living spaces, ample natural light, and comfortable bedrooms. The flexible floor plans provide a great foundation for customization or value-add improvements, making this property ideal for those looking to build equity or maximize rental potential. Set on a sizable lot, the property offers plenty of outdoor space for tenants or owners to enjoy during the summer months. A major highlight is the abundant off-street parking, with space for up to 6 vehicles--an increasingly valuable feature for both residents and renters in Anchorage. Conveniently located in the 99517 area, this duplex provides easy access to schools, parks, shopping, dining, and Ted Stevens Anchorage International Airport. Commuters will appreciate the central location and quick connections to major roads, while outdoor enthusiasts can take advantage of nearby trails and recreational opportunities. Don't miss your chance to secure a multi-family property in Anchorage with room to grow and perform.

Key facts

  • 0.26 acre lot
  • Garage
  • Built 1966

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 2 × 3-bed/1.2-bath units multifamily listed at $575k.

Deal economics

  • At list price, monthly cash flow is $276 ($3k/yr) — positive. Per door: $138/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $527k (8.3% below list).
  • Recommended offer: $527k (8.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% 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: Northwood Abc (math 17% / reading 27%, grade F, #128 of 156 statewide, top 86%, 281 students, 73% FRL); Romig Middle School (math 24% / reading 44%, grade F, #22 of 36 statewide, top 63%, 720 students, 37% FRL); West High School (math 32% / reading 27%, grade F, #39 of 61 statewide, top 65%, 1,763 students, 40% FRL).
  • Market conditions: Rents rising (+3.3%/yr); 66 active listings in the ZIP; solid renter incomes; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
  • At $5,272/mo this rent would consume 61% of the median local household income ($104k/yr) (locally 643% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $17k 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.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($558k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 28y ago 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: flood insurance adds $56/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $527,200 (8.3% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.92%
Cap rate
6.98%
Cash-on-cash
2.47%
DSCR
1.11
GRM
9.1

CMA / ARV

ARV (median comp)
$631,366
List price
$574,900
Delta
-8.94%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2500 W 34th Ave 0.18mi 6/3.0 (+1) 3,516 (-0%) 7mo $640,000 $182 78
3205 Oregon Dr 0.59mi 5/4.0 3,384 (-4%) 10mo $675,000 $199 52
3212 Greenland Dr 0.66mi 4/3.0 (-1) 3,472 (-2%) 11mo $472,900 $136 50
3430 Balchen Dr 0.50mi 6/4.0 (+1) 3,368 (-5%) 18mo $525,000 $156 43
3600 W 41st Ave 0.68mi 6/4.0 (+1) 3,512 (-1%) 21mo $739,000 $210 39
3807 Greenland Dr 0.69mi 6/4.0 (+1) 3,308 (-6%) 13mo $799,900 $242 35
3305 Greenland Dr 0.67mi 6/5.0 (+1) 3,671 (+4%) 19mo $620,000 $169 32

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.3% rent growth · sell at horizon

5-year hold
IRR
-12.7%
Equity multiple
0.54×
Total profit
$-73,981
Equity at exit
$85,719
10-year hold
IRR
-3.2%
Equity multiple
0.78×
Total profit
$-35,116
Equity at exit
$49,707

Cash invested: $160,972 (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 99517

Rents YoY
3.3%
Active inventory
66
Price-to-rent
18.2×

Monthly cashflow live

Estimated rent
$5,272 medium interval (Pro) →
Mortgage (P&I)
$3,015
Tax from tax record
$579 /mo · $6,952/yr
Insurance
$240
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,107
Net cashflow
$276

Break-even live

Break-even rent $4,923
Max offer price $574,900
Occupancy floor 90%

Sensitivity live

Price -10% $601 -5% $438 +0% $276 +5% $113 +10% $-50
Rent -10% $-141 -5% $67 +0% $276 +5% $484 +10% $692
Rate -1.0pp $565 -0.5pp $422 base $276 +0.5pp $127 +1.0pp $-25

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $5,272

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
$143,725
Closing costs
$17,247
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.

Listing history 19 events

  1. 2026-06-22
    days on market $574,900 Active 51 DOM
  2. 2026-06-18
    days on market $574,900 Active 48 DOM
  3. 2026-06-17
    days on market $574,900 Active 47 DOM
  4. 2026-06-16
    days on market $574,900 Active 46 DOM
  5. 2026-06-15
    days on market $574,900 Active 45 DOM
  6. 2026-06-14
    days on market $574,900 Active 43 DOM
  7. 2026-06-13
    days on market $574,900 Active 42 DOM
  8. 2026-06-10
    days on market $574,900 Active 40 DOM
  9. 2026-06-09
    days on market $574,900 Active 39 DOM
  10. 2026-06-08
    days on market $574,900 Active 38 DOM
  11. 2026-06-07
    days on market $574,900 Active 37 DOM
  12. 2026-06-03
    days on market $574,900 Active 33 DOM
  13. 2026-06-02
    days on market $574,900 Active 32 DOM
  14. 2026-06-01
    days on market $574,900 Active 31 DOM
  15. 2026-05-31
    days on market $574,900 Active 30 DOM
  16. 2026-05-30
    days on market $574,900 Active 29 DOM
  17. 2026-05-01
    listed $574,900 Active 1312-char remark
    Show marketing remark (1312 chars)

    This is a spacious multi-family duplex situated on a large lot in a convenient and well-established Anchorage neighborhood. This property is an excellent opportunity for investors, multi-generational living, or owner-occupants looking to offset their mortgage with rental income. Each unit features a functional layout with generous living spaces, ample natural light, and comfortable bedrooms. The flexible floor plans provide a great foundation for customization or value-add improvements, making this property ideal for those looking to build equity or maximize rental potential. Set on a sizable lot, the property offers plenty of outdoor space for tenants or owners to enjoy during the summer months. A major highlight is the abundant off-street parking, with space for up to 6 vehicles--an increasingly valuable feature for both residents and renters in Anchorage. Conveniently located in the 99517 area, this duplex provides easy access to schools, parks, shopping, dining, and Ted Stevens Anchorage International Airport. Commuters will appreciate the central location and quick connections to major roads, while outdoor enthusiasts can take advantage of nearby trails and recreational opportunities. Don't miss your chance to secure a multi-family property in Anchorage with room to grow and perform.

  18. 2007-06-25
    listed $299,000
  19. 1998-01-31
    listed $169,000

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

Tax reassessment forecast AK · Partial reset (capped growth)

Current annual tax
$6,952 · $579/mo
Projected year-2 tax
$6,952 · $579/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (unshaded) · 99% 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
$63,264
− Mortgage interest
−$32,203
− Property taxes
−$6,952
− Insurance
−$3,541
− Repairs & maintenance
−$5,061
− Management
−$5,061
− Depreciation
−$16,724
Taxable loss
−$6,279
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,507
After-tax cash flow
$4,814/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.

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)
16,486
Household income
$103,880
Rent vs Own
39.9% rent · 60.1% own
Severe rent burden
643.0

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 61% Two or more races 10% Asian 9% Native American 8% Hispanic / Latino 7% Black 4% Pacific Islander 3%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Portuguese 3% Italian 2% Slovene 2%
Foreign-born
11% · Canada, South Korea, China
Languages at home
86% English-only · Tagalog/Filipino 4% Other Asian/Pacific 2% Spanish 2%

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
▼ -193.57%
Current HPI
298.4457
Rent YoY
▲ 3.30%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+240.2% since first listed
3 events — show timeline
  • 2026-05-01 Listed $574,900 AKMLS
  • 2007-06-25 Listed $299,000 AKMLS
  • 1998-01-31 Listed $169,000 AKMLS

Property tax history

+1.1%/yr

Latest (2025): $6,952 · -3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…