CashFlowRE
Sign in Sign up
2607 W 31st Ave Multi-family
B Composite 70.93
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
  • 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

$335,000

2607 W 31st Ave · Anchorage, AK 99517
8 bd · 5.0 ba · 1,920 sqft · MultiFamily public records · 63 Days on market
Built 1970 7,000 sqft lot $174/sqft · 19% above area ↓ 13% since listing

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Sold **AS-IS**, this property presents an excellent opportunity for investors or owner-occupants looking to add value in one of Anchorage's most established and convenient neighborhoods.The 4-plex built in 1970 offers 3,266 SF ft of living space with two 2-bedroom units and two 1-bedroom units. The single-family home built in 1951 provides 1,335 SF ft including a basement, offering great potential for owner-occupancy, expansion, or additional rental use. 2023 Navien heating system updates both properties. Property has non-conforming status.

Key facts

  • 7,000 sq ft lot
  • 4 parking spots
  • Built 1970

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 8-bed/5.0-bath multifamily listed at $335k.

Deal economics

  • At list price, monthly cash flow is $2k ($22k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $335k).
  • Recommended offer: $315k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.9% 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.
  • Market conditions: Rents rising (+3.3%/yr); 64 active listings in the ZIP; solid renter incomes; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
  • At $5,468/mo this rent would consume 63% 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 $2k of loan paydown is wiped out by about $10k 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 + 3.3% rent growth), your $94k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 63 days — a 6% lower offer ($315k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $50k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $314,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 63 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.63%
Cap rate
12.95%
Cash-on-cash
23.77%
DSCR
2.06
GRM
5.1

CMA / ARV

ARV (median comp)
$672,584
List price
$335,000
Delta
-50.19%
Verdict
UNDERPRICED
Comps
18 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
16.4%
Equity multiple
1.67×
Total profit
$62,390
Equity at exit
$49,950
10-year hold
IRR
25.3%
Equity multiple
3.24×
Total profit
$209,842
Equity at exit
$28,965

Cash invested: $93,800 (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
64
Price-to-rent
18.3×

Monthly cashflow live

Estimated rent
$5,468 medium interval (Pro) →
Mortgage (P&I)
$1,757
Tax from tax record
$565 /mo · $6,782/yr
Insurance
$140
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,148
Net cashflow
$1,803

Break-even live

Break-even rent $3,186
Max offer price $335,000
Occupancy floor 62%

Sensitivity live

Price -10% $1,992 -5% $1,897 +0% $1,803 +5% $1,708 +10% $1,613
Rent -10% $1,371 -5% $1,587 +0% $1,803 +5% $2,019 +10% $2,235
Rate -1.0pp $1,971 -0.5pp $1,888 base $1,803 +0.5pp $1,716 +1.0pp $1,628

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

UnitsBedsBathsEst. rent
Total (4 units) $5,468

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
$83,750
Closing costs
$10,050
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 22 events

  1. 2026-06-18
    days on market $335,000 Active 63 DOM
  2. 2026-06-17
    days on market $335,000 Active 62 DOM
  3. 2026-06-16
    days on market $335,000 Active 61 DOM
  4. 2026-06-15
    days on market $335,000 Active 60 DOM
  5. 2026-06-14
    days on market $335,000 Active 58 DOM
  6. 2026-06-13
    days on market $335,000 Active 57 DOM
  7. 2026-06-10
    days on market $335,000 Active 55 DOM
  8. 2026-06-09
    days on market $335,000 Active 54 DOM
  9. 2026-06-08
    days on market $335,000 Active 53 DOM
  10. 2026-06-07
    days on market $335,000 Active 52 DOM
  11. 2026-06-03
    days on market $335,000 Active 48 DOM
  12. 2026-06-02
    days on market $335,000 Active 47 DOM
  13. 2026-06-01
    days on market $335,000 Active 46 DOM
  14. 2026-05-31
    days on market $335,000 Active 45 DOM
  15. 2026-05-30
    days on market $335,000 Active 44 DOM
  16. 2026-05-04
    price $335,000 547-char remark
    Show marketing remark (547 chars)

    Sold **AS-IS**, this property presents an excellent opportunity for investors or owner-occupants looking to add value in one of Anchorage's most established and convenient neighborhoods.The 4-plex built in 1970 offers 3,266 SF ft of living space with two 2-bedroom units and two 1-bedroom units. The single-family home built in 1951 provides 1,335 SF ft including a basement, offering great potential for owner-occupancy, expansion, or additional rental use. 2023 Navien heating system updates both properties. Property has non-conforming status.

  17. 2026-05-04
    status Active 547-char remark
    Show marketing remark (547 chars)

    Sold **AS-IS**, this property presents an excellent opportunity for investors or owner-occupants looking to add value in one of Anchorage's most established and convenient neighborhoods.The 4-plex built in 1970 offers 3,266 SF ft of living space with two 2-bedroom units and two 1-bedroom units. The single-family home built in 1951 provides 1,335 SF ft including a basement, offering great potential for owner-occupancy, expansion, or additional rental use. 2023 Navien heating system updates both properties. Property has non-conforming status.

  18. 2026-04-23
    status Pending 547-char remark
    Show marketing remark (547 chars)

    Sold **AS-IS**, this property presents an excellent opportunity for investors or owner-occupants looking to add value in one of Anchorage's most established and convenient neighborhoods.The 4-plex built in 1970 offers 3,266 SF ft of living space with two 2-bedroom units and two 1-bedroom units. The single-family home built in 1951 provides 1,335 SF ft including a basement, offering great potential for owner-occupancy, expansion, or additional rental use. 2023 Navien heating system updates both properties. Property has non-conforming status.

  19. 2026-04-14
    status Active 547-char remark
    Show marketing remark (547 chars)

    Sold **AS-IS**, this property presents an excellent opportunity for investors or owner-occupants looking to add value in one of Anchorage's most established and convenient neighborhoods.The 4-plex built in 1970 offers 3,266 SF ft of living space with two 2-bedroom units and two 1-bedroom units. The single-family home built in 1951 provides 1,335 SF ft including a basement, offering great potential for owner-occupancy, expansion, or additional rental use. 2023 Navien heating system updates both properties. Property has non-conforming status.

  20. 2026-03-26
    status Pending 547-char remark
    Show marketing remark (547 chars)

    Sold **AS-IS**, this property presents an excellent opportunity for investors or owner-occupants looking to add value in one of Anchorage's most established and convenient neighborhoods.The 4-plex built in 1970 offers 3,266 SF ft of living space with two 2-bedroom units and two 1-bedroom units. The single-family home built in 1951 provides 1,335 SF ft including a basement, offering great potential for owner-occupancy, expansion, or additional rental use. 2023 Navien heating system updates both properties. Property has non-conforming status.

  21. 2026-03-17
    listed $385,000 Active 547-char remark
    Show marketing remark (547 chars)

    Sold **AS-IS**, this property presents an excellent opportunity for investors or owner-occupants looking to add value in one of Anchorage's most established and convenient neighborhoods.The 4-plex built in 1970 offers 3,266 SF ft of living space with two 2-bedroom units and two 1-bedroom units. The single-family home built in 1951 provides 1,335 SF ft including a basement, offering great potential for owner-occupancy, expansion, or additional rental use. 2023 Navien heating system updates both properties. Property has non-conforming status.

  22. 1985-02-07
    soldstatus

ⓘ 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
$6,782 · $565/mo
Projected year-2 tax
$6,782 · $565/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 7/10 Severe FEMA zone X (unshaded) · 75% 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
$65,616
− Mortgage interest
−$18,765
− Property taxes
−$6,782
− Insurance
−$2,342
− Repairs & maintenance
−$5,249
− Management
−$5,249
− Depreciation
−$9,745
Taxable income
$17,483
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,196
After-tax cash flow
$17,436/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

-13.0% since first listed
7 events — show timeline
  • 2026-05-04 Price Changed $335,000 AKMLS
  • 2026-05-04 Relisted AKMLS
  • 2026-04-23 Pending AKMLS
  • 2026-04-14 Relisted AKMLS
  • 2026-03-26 Pending AKMLS
  • 2026-03-17 Listed $385,000 AKMLS
  • 1985-02-07 Sold (Public Records) Public Records

Property tax history

+2.4%/yr

Latest (2025): $6,782 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…