24 bd · 16.8 ba ·
12,934 sqft ·
Built 1978
· MultiFamily
· Pending
· 130 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$16,099/mo
Mortgage (P&I)
−$6,765
Tax + insurance
−$2,183
HOA
−$0
Vac / Maint / Mgmt
−$3,381
Net cashflow
$3,771/mo
Annual
$45,247/yr
Cap rate
9.80%
Cash-on-cash
12.53%
DSCR
1.56
1% rule
1.25%
Cash to close
$361,200
Investor read
This is a 8 × 3-bed/?-bath units multifamily listed at $1.29M.
At list price, monthly cash flow is $4k ($45k/yr) — positive. Per door: $471/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($16k rent vs $1.29M).
It's been on market 130 days — a 12% lower offer ($1.14M) is reasonable based on typical stale-listing flexibility.
Recommended offer: $1.14M (12.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $9k of loan paydown is wiped out by about $39k of value loss. Plan a longer hold.
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 fast (+4.9%/yr); 147 active listings in the ZIP; solid renter incomes; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
Anchorage County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
5 sale attempts since 26y ago; this cycle's ask has dropped $310k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.
At projected returns (-3.0% appreciation + 4.9% rent growth), your $361k cash investment doubles in ~8 years — after that, you're playing with house money.
Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Cap rate 9.8% 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.
At $16,099/mo this rent would consume 244% of the median local household income ($79k/yr) (locally 1248% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Questions for listing agent
It's been on market 130 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
CashFlowRE · CFR-2YFA2F3GZH55NG
· Data 1 week agocashflowre.app · 2026-05-29