CashFlowRE
Sign in Sign up
419 Andrew Cross St
B Composite 72.94
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
  • Rent growth +4.1/5.0
  • Livability +3.9/5.0
  • Condition / age +3.8/5.0
  • Schools +3.7/10.0
  • Appreciation +0.0/10.0

$140,000

419 Andrew Cross St · Anchorage, AK 99507
3 bd · 2.0 ba · 1,456 sqft · Manufactured · 3 Days on market
Built 2001 Good condition

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

Listing remarks

Enjoy the breathtaking Chugach Mountain views right from your back door! This bright and inviting 3 bed 2 bath home in Glencaren Trailer Court offers incredible natural light throughout and a large deck perfectly positioned to take in the scenery. The spacious primary bedroom features his and her closets, large en-suite bathroom complete with a relaxing soaking tub. This comfortable living space, beautiful views, and a deck made to enjoy the mountain views, this beautifully well taken care of home is a wonderful opportunity to have that million dollar view for a fraction of the price. * Must complete Glencaren Application prior to offer acceptance. * $675/mo Space Rent

Key facts

  • Large deck
  • His and her closets
  • Soaking tub

Tags

LARGE DECKHIS AND HER CLOSETSSOAKING TUB

Property features AI

Finance

  • Other: Located at 419 Andrew Cross St, Anchorage, AK; Directions: From Parks Highway, south down Muldoon, left on Halligan, left on Andrew Cross; 419 is on the right.
  • HOA & community: Glencaren Court homeowners association with monthly fees

Exterior

  • Parking: No garage; No carport
  • Utilities: Public sewer
  • Home design: Mobile home; Built in 2001; Other foundation
  • Construction: Built in 2001; Other foundation
  • Exterior features: Located in city limits; Scenic view; Paved driveway

Interior

  • Bedrooms: 3 bedrooms
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Interior features: Microwave; Carpet flooring

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 3-bed/2.0-bath manufactured listed at $140k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $140k).
  • Cap rate 15.3% 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 fast (+6.3%/yr); 188 active listings in the ZIP; 8 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 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 + 6.3% rent growth), your $39k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $140,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.82%
Cap rate
15.28%
Cash-on-cash
32.09%
DSCR
2.43
GRM
4.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 6.35% rent growth · sell at horizon

5-year hold
IRR
30.8%
Equity multiple
2.35×
Total profit
$53,006
Equity at exit
$20,874
10-year hold
IRR
39.9%
Equity multiple
5.37×
Total profit
$171,363
Equity at exit
$12,105

Cash invested: $39,200 (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 99507

Rents YoY
6.3%
Active inventory
188
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$2,552 high interval (Pro) →
Mortgage (P&I)
$734
Tax est. 1.5%
$175 /mo · $2,100/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$536
Net cashflow
$1,048

Break-even live

Break-even rent $1,225
Max offer price $140,000
Occupancy floor 54%

Sensitivity live

Price -10% $1,145 -5% $1,097 +0% $1,048 +5% $1,000 +10% $952
Rent -10% $847 -5% $947 +0% $1,048 +5% $1,149 +10% $1,250
Rate -1.0pp $1,119 -0.5pp $1,084 base $1,048 +0.5pp $1,012 +1.0pp $975

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
$35,000
Closing costs
$4,200
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8110 E 16th Ave Unit C6 Anchorage, AK 2.0 1.0 1047 $1,850 $1.77 22d 1 0.58mi
1544 State St Unit C Anchorage, AK 3.0 2.0 1664 $2,750 $1.65 24d 1 0.59mi
3400 Meadowbrook Cir Anchorage, AK 3.0 2.0 1500 $2,350 $1.57 14d 1 0.86mi
3622 Sycamore Loop Anchorage, AK 3.0 2.0 1866 $2,895 $1.55 44d 1 0.94mi
3841 Sycamore Loop Anchorage, AK 4.0 2.0 1568 $3,000 $1.91 45d 1 0.96mi
6721 Foothill Dr Anchorage, AK 4.0 2.0 1824 $3,100 $1.70 14d 1 1.27mi
7533 Regal Mountain Dr Anchorage, AK 2.0 1.0 987 $3,000 $3.04 24d 1 1.44mi
1916 Beaver Pl #1 Anchorage, AK 2.0 1.0 900 $1,500 $1.67 24d 1 1.49mi

Listing history 5 events

  1. 2026-06-02
    status $140,000 Pending 3 DOM
  2. 2026-06-01
    days on market $140,000 Active 3 DOM
  3. 2026-05-31
    days on market $140,000 Active 2 DOM
  4. 2026-05-30
    remarks 677-char remark
  5. 2026-05-30
    listed $140,000 Active 1 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
$30,619
− Mortgage interest
−$7,842
− Property taxes
−$2,100
− Insurance
−$700
− Repairs & maintenance
−$2,450
− Management
−$2,450
− Depreciation
−$4,073
Taxable income
$11,005
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,641
After-tax cash flow
$9,938/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 75/100 Cosmetic rehab

This well-maintained mobile home offers a good view and is ready for minor updates to enhance its curb appeal and functionality.

Repairs flagged

  • Minor Kitchen cabinets — Worn appearance
  • Minor Bathtub and shower — Dated appearance

Value-add opportunities

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace worn kitchen cabinets — New cabinets improve functionality and appearance
  • Both Update bathtub and shower — Modern fixtures increase appeal and functionality

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · Worn appearance Minor $500–3,000
Bathtub and shower · Dated appearance Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace worn kitchen cabinets — New cabinets improve functionality and appearance
  • Both Update bathtub and shower — Modern fixtures increase appeal and functionality

ⓘ 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)
37,301
Household income
$107,992
Rent vs Own
28.0% rent · 72.0% own
Severe rent burden
775.0

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 0.68)
Race & ethnicity
White 53% Asian 16% Two or more races 11% Hispanic / Latino 9% Native American 6% Black 4% Pacific Islander 3%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Portuguese 3% Romanian 2% Lithuanian 2%
Foreign-born
16% · Canada, South Korea, China
Languages at home
78% English-only · Tagalog/Filipino 8% Other Asian/Pacific 4% Spanish 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
▼ -216.29%
Current HPI
273.1227
Rent YoY
▲ 6.35%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-05-27 Listed $140,000 AKMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…