CashFlowRE
Sign in Sign up
14490 W Peaceful Pl
C- Composite 53.03
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 +19.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.0/10.0
  • 1% rule +5.1/10.0
  • Appreciation +5.0/10.0
  • Schools +4.1/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +1.0/5.0

$169,000

14490 W Peaceful Pl · Big Lake, AK 99652
2 bd · 1.0 ba · 1,135 sqft · SingleFamily · 252 Days on market
Built 1996 Poor condition 0.80 ac lot $149/sqft · 52% below area ↓ 16% since listing

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

Listing remarks MLS

Homesteaders Dream! This .8 acre property is beautifully orchestrated with many functional spaces making it a great place to start. The house is a 2 bedroom,1 bathroom chalet design with cathedral ceilings and a woodstove. The property features a complete perimeter fence, 3 separate paddocks, a 1,000 sq ft barn, hay loft, 2 stalls with third storage area or milking station, an enclosed feed storage, and a predator-free fully enclosed chicken coop. How about a horse? Goats? What is a homestead without a garden? This parcel not only has a greenhouse area, but 4 raised garden beds constructed with weathered wood as well. Quiet? There is no through traffic to disturb your peace and quiet. After a hard day's work, how about fishing for Rainbow Trout in nearby Beaver Lakes? Simple country living is possible on this place located in the picturesque Matanuska Susitna Valley, so call today and begin your dream.

Key facts

  • Hay loft
  • Barn
  • Perimeter fence

Tags

PERIMETER FENCESEPARATE PADDOCKSBARNHAY LOFTCHICKEN COOPGREENHOUSE AREA

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-bed/1.0-bath single-family listed at $169k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $175 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $169k).
  • Recommended offer: $149k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.5% vs local median 3.3% in Big Lake — 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 58/100 on livability (#99 in AK) — a working-class tenant base; expect higher turnover. Strengths: housing A+, crime B; Watch: health & safety C-, employment D, schools D-.
  • Matanuska-Susitna Borough School District (town): math 42% / reading 50% proficiency, ranked #5 of 21 in AK (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 118 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 91 units permitted in Matanuska-Susitna Borough in 2024 (25 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($1k loan paydown + $5k appreciation (3.0% local appreciation)).
  • Matanuska-Susitna County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $47k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 252 days — a 12% lower offer ($149k) is reasonable based on typical stale-listing flexibility.
Recommended offer $148,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 252 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.01%
Cap rate
7.54%
Cash-on-cash
4.44%
DSCR
1.20
GRM
8.3

CMA / ARV

ARV (median comp)
$350,333
List price
$169,000
Delta
-51.76%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14732 W Peaceful Pl 0.13mi 2/1.0 964 (-15%) 6mo $215,000 $223 64
934 S Lazy Lake Dr 0.42mi 2/2.0 1,224 (+8%) 13mo $325,000 $266 53

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
11.7%
Equity multiple
1.67×
Total profit
$31,535
Equity at exit
$75,990
10-year hold
IRR
13.8%
Equity multiple
3.04×
Total profit
$96,696
Equity at exit
$117,109

Cash invested: $47,320 (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 99652

Active inventory
118
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,700 medium interval (Pro) →
Mortgage (P&I)
$886
Tax est. 1.5%
$211 /mo · $2,535/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$357
Net cashflow
$175

Break-even live

Break-even rent $1,478
Max offer price $169,000
Occupancy floor 85%

Sensitivity live

Price -10% $292 -5% $233 +0% $175 +5% $117 +10% $58
Rent -10% $41 -5% $108 +0% $175 +5% $242 +10% $309
Rate -1.0pp $260 -0.5pp $218 base $175 +0.5pp $131 +1.0pp $87

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
$42,250
Closing costs
$5,070
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1987 S Lodge Dr Unit 1 Wasilla, AK 3.0 2.0 1100 $1,700 $1.55 24d 1 1.19mi

Listing history 18 events

  1. 2026-06-18
    days on market $169,000 Active 252 DOM
  2. 2026-06-17
    days on market $169,000 Active 251 DOM
  3. 2026-06-16
    days on market $169,000 Active 250 DOM
  4. 2026-06-15
    days on market $169,000 Active 249 DOM
  5. 2026-06-14
    days on market $169,000 Active 247 DOM
  6. 2026-06-13
    days on market $169,000 Active 246 DOM
  7. 2026-06-10
    days on market $169,000 Active 244 DOM
  8. 2026-06-09
    days on market $169,000 Active 243 DOM
  9. 2026-06-08
    days on market $169,000 Active 242 DOM
  10. 2026-06-07
    days on market $169,000 Active 241 DOM
  11. 2026-06-03
    days on market $169,000 Active 237 DOM
  12. 2026-06-02
    days on market $169,000 Active 236 DOM
  13. 2026-06-01
    days on market $169,000 Active 235 DOM
  14. 2026-05-31
    days on market $169,000 Active 234 DOM
  15. 2026-05-30
    days on market $169,000 Active 233 DOM
  16. 2026-02-13
    price $169,000 915-char remark
    Show marketing remark (915 chars)

    Homesteaders Dream! This .8 acre property is beautifully orchestrated with many functional spaces making it a great place to start. The house is a 2 bedroom,1 bathroom chalet design with cathedral ceilings and a woodstove. The property features a complete perimeter fence, 3 separate paddocks, a 1,000 sq ft barn, hay loft, 2 stalls with third storage area or milking station, an enclosed feed storage, and a predator-free fully enclosed chicken coop. How about a horse? Goats? What is a homestead without a garden? This parcel not only has a greenhouse area, but 4 raised garden beds constructed with weathered wood as well. Quiet? There is no through traffic to disturb your peace and quiet. After a hard day's work, how about fishing for Rainbow Trout in nearby Beaver Lakes? Simple country living is possible on this place located in the picturesque Matanuska Susitna Valley, so call today and begin your dream.

  17. 2025-11-14
    price $180,000 915-char remark
    Show marketing remark (915 chars)

    Homesteaders Dream! This .8 acre property is beautifully orchestrated with many functional spaces making it a great place to start. The house is a 2 bedroom,1 bathroom chalet design with cathedral ceilings and a woodstove. The property features a complete perimeter fence, 3 separate paddocks, a 1,000 sq ft barn, hay loft, 2 stalls with third storage area or milking station, an enclosed feed storage, and a predator-free fully enclosed chicken coop. How about a horse? Goats? What is a homestead without a garden? This parcel not only has a greenhouse area, but 4 raised garden beds constructed with weathered wood as well. Quiet? There is no through traffic to disturb your peace and quiet. After a hard day's work, how about fishing for Rainbow Trout in nearby Beaver Lakes? Simple country living is possible on this place located in the picturesque Matanuska Susitna Valley, so call today and begin your dream.

  18. 2025-10-08
    listed $200,000 Active 915-char remark
    Show marketing remark (915 chars)

    Homesteaders Dream! This .8 acre property is beautifully orchestrated with many functional spaces making it a great place to start. The house is a 2 bedroom,1 bathroom chalet design with cathedral ceilings and a woodstove. The property features a complete perimeter fence, 3 separate paddocks, a 1,000 sq ft barn, hay loft, 2 stalls with third storage area or milking station, an enclosed feed storage, and a predator-free fully enclosed chicken coop. How about a horse? Goats? What is a homestead without a garden? This parcel not only has a greenhouse area, but 4 raised garden beds constructed with weathered wood as well. Quiet? There is no through traffic to disturb your peace and quiet. After a hard day's work, how about fishing for Rainbow Trout in nearby Beaver Lakes? Simple country living is possible on this place located in the picturesque Matanuska Susitna Valley, so call today and begin your dream.

ⓘ 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 D · 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
$20,400
− Mortgage interest
−$9,467
− Property taxes
−$2,535
− Insurance
−$845
− Repairs & maintenance
−$1,632
− Management
−$1,632
− Depreciation
−$4,916
Taxable loss
−$627
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$150
After-tax cash flow
$2,251/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

Poor 20/100 Extensive rehab

This property requires extensive renovations to bring it up to modern standards and improve its resale and rental value.

Repairs flagged

  • Major kitchen cabinets — severely worn and outdated
  • Major bathroom vanity — severely worn and outdated
  • Major roof — visible wear and tear
  • Major exterior siding — weathered and exposed
  • Major flooring — bare subflooring
  • Major interior walls — bare and peeling paint
  • Major windows — broken glass
  • Major HVAC system — visible rust and wear

Value-add opportunities

  • Resale new kitchen cabinets and countertops — modernizes the kitchen and improves functionality
  • Resale new bathroom vanity and fixtures — modernizes the bathroom and improves functionality
  • Resale new roof — enhances curb appeal and protects the home
  • Resale new exterior siding — enhances curb appeal and protects the home
  • Resale new flooring — enhances the living space and improves functionality
  • Resale new interior walls and paint — enhances the living space and improves functionality
  • Resale new windows — enhances curb appeal and protects the home
  • Resale new HVAC system — improves comfort and energy efficiency

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · severely worn and outdated Major $15,000–50,000
bathroom vanity · severely worn and outdated Major $15,000–50,000
roof · visible wear and tear Major $15,000–50,000
exterior siding · weathered and exposed Major $15,000–50,000
flooring · bare subflooring Major $15,000–50,000
interior walls · bare and peeling paint Major $15,000–50,000
windows · broken glass Major $15,000–50,000
HVAC system · visible rust and wear Major $15,000–50,000
Total estimated repair cost · 8 items $120,000–400,000

Value-add ROI direction

  • Resale new kitchen cabinets and countertops — modernizes the kitchen and improves functionality
  • Resale new bathroom vanity and fixtures — modernizes the bathroom and improves functionality
  • Resale new roof — enhances curb appeal and protects the home
  • Resale new exterior siding — enhances curb appeal and protects the home
  • Resale new flooring — enhances the living space and improves functionality
  • Resale new interior walls and paint — enhances the living space and improves functionality
  • Resale new windows — enhances curb appeal and protects the home
  • Resale new HVAC system — improves comfort and energy efficiency

ⓘ 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
Matanuska-Susitna Borough School District
NCES district ID
0200510
Math proficiency
42% ▲ 1.00%
Reading proficiency
50% ▲ 5.00%
Median HH income
$70,325
Composite
41.38/100
National rank
#3484
State rank
#5 of 21 in AK

Livability — Big Lake

Score
58/100
State rank
#99
US rank
#20971

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Big Lake, AK
City population
4,066
Population (ZIP)
4,066

Population outlook (Matanuska-Susitna County) Hauer SSP2

Today (2025)
126,730 people
By 2030
139,641 · +10.2%
By 2040
165,122 · +30.3%
By 2050
189,697 · +49.7%
By 2075
249,959 · +97.2%
By 2100
288,077 · +127.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Two or more races 8% Hispanic / Latino 6% Native American 3%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Serbian 3% Portuguese 3% Lithuanian 3%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Matanuska-Susitna

2016 margin
R (+15.2) · D 37.7% · R 52.9% · Other 9.4%
All cycles
2016: R+15.2

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-15.5% since first listed
3 events — show timeline
  • 2026-02-13 Price Changed $169,000 AKMLS
  • 2025-11-14 Price Changed $180,000 AKMLS
  • 2025-10-08 Listed $200,000 AKMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…