CashFlowRE
Sign in Sign up
155 8th Ave
B Composite 71.71
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 +27.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.7/10.0
  • 1% rule +7.7/10.0
  • Schools +3.6/10.0
  • Rent growth +2.9/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$170,000

155 8th Ave · Fairbanks, AK 99701
3 bd · 1.0 ba · 1,235 sqft · SingleFamily public records · 16 Days on market
Built 1930 5,408 sqft lot Est $215k · 21% under

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

Listing remarks MLS

Great fixer upper opportunity in Fairbanks with public utilities! Not many livable homes in this price range in today's market. Don't miss your opportunity to finish this house out to your liking and gain some equity. Unfinished basement not included in living square footage.

Key facts

  • Fresh paint
  • Walking distance
  • Vintage charm

Tags

VINTAGE CHARMNEW ROOFFRESH PAINTWALKING DISTANCE

Property features AI

Exterior

  • Parking: 4 parking spaces
  • Utilities: Public water
  • Home design: Single-family residence; Residential property; 2 stories
  • Construction: Log construction
  • Exterior features: Metal roof; Located in a multiple-family residential district

Interior

  • Kitchen: Cooktop
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Oil heating; Forced air
  • Interior features: Cooktop; Finished basement; Has heating

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/1.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $506 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Recommended offer: $167k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 4.9% in Fairbanks — 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 57/100 on livability (#95 in AK) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: crime F, amenities F, commute F.
  • Fairbanks North Star Borough School District (urban): math 33% / reading 45% proficiency, ranked #10 of 21 in AK (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Anne Wien Elementary (math 17% / reading 32%, grade F, #122 of 156 statewide, top 81%, 380 students, 45% FRL); Ryan Middle School (math 25% / reading 33%, grade F, #28 of 36 statewide, top 77%, 543 students, 47% FRL); Lathrop High School (math 32% / reading 42%, grade F, #24 of 61 statewide, top 42%, 886 students, 36% FRL) — zoned schools average 43% FRL vs 27% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.6%/yr); 65 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 1 units permitted in Fairbanks North Star Borough in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($76k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Fairbanks North Star County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 12y 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: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $167,450 (1.5% below list)

Questions for the listing agent

  1. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.27%
Cap rate
9.86%
Cash-on-cash
12.75%
DSCR
1.57
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$214,890
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
324 6th Ave 0.18mi 3/1.0 1,196 (-3%) 6mo $189,900 $159 82
624 Slater Dr 0.33mi 3/2.0 1,144 (-7%) 0mo $359,900 $315 68
1565 Gillam Way Unit 207 0.67mi 3/1.5 1,272 (+3%) 10mo $225,000 $177 54
560 Front St 0.44mi 2/1.0 (-1) 1,383 (+12%) 2mo $73,000 $53 53
665 10th Ave #206 0.45mi 2/1.0 (-1) 1,095 (-11%) 4mo $239,500 $219 52
1425 Noble St 0.35mi 2/1.0 (-1) 1,380 (+12%) 11mo $240,000 $174 50
1556 Noble St 0.55mi 2/1.0 (-1) 1,338 (+8%) 15mo $129,000 $96 43
1448 Turner St 0.54mi 3/1.5 1,344 (+9%) 19mo $150,000 $112 42
1553 Eielson St 0.53mi 3/3.0 1,320 (+7%) 20mo $249,000 $189 39

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 · 1.62% rent growth · sell at horizon

5-year hold
IRR
1.0%
Equity multiple
1.04×
Total profit
$1,758
Equity at exit
$25,348
10-year hold
IRR
9.2%
Equity multiple
1.66×
Total profit
$31,415
Equity at exit
$14,698

Cash invested: $47,600 (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 99701

Home prices YoY
-19.4%
Rents YoY
1.6%
Active inventory
65
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$2,154 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$234 /mo · $2,805/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$452
Net cashflow
$506

Break-even live

Break-even rent $1,514
Max offer price $170,000
Occupancy floor 72%

Sensitivity live

Price -10% $602 -5% $554 +0% $506 +5% $458 +10% $409
Rent -10% $336 -5% $421 +0% $506 +5% $591 +10% $676
Rate -1.0pp $591 -0.5pp $549 base $506 +0.5pp $462 +1.0pp $417

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
$42,500
Closing costs
$5,100
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
910 4th Ave Fairbanks, AK 2.0 1.0 1048 $1,700 $1.62 44d 1 0.68mi
2803 Wilson St Apt 4 Fairbanks, AK 3.0 1.0 1000 $2,450 $2.45 44d 1 1.47mi

Listing history 15 events

  1. 2026-06-10
    days on market $170,000 Active 16 DOM
  2. 2026-06-09
    days on market $170,000 Active 15 DOM
  3. 2026-06-08
    days on market $170,000 Active 14 DOM
  4. 2026-06-05
    days on market $170,000 Active 10 DOM
  5. 2026-06-03
    days on market $170,000 Active 9 DOM
  6. 2026-06-02
    days on market $170,000 Active 8 DOM
  7. 2026-06-01
    days on market $170,000 Active 7 DOM
  8. 2026-05-31
    days on market $170,000 Active 6 DOM
  9. 2026-05-30
    days on market $170,000 Active 5 DOM
  10. 2026-05-25
    listed $170,000 Active
  11. 2023-04-14
    soldstatus Closed 276-char remark
    Show marketing remark (276 chars)

    Great fixer upper opportunity in Fairbanks with public utilities! Not many livable homes in this price range in today's market. Don't miss your opportunity to finish this house out to your liking and gain some equity. Unfinished basement not included in living square footage.

  12. 2023-03-06
    listed $140,000 276-char remark
    Show marketing remark (276 chars)

    Great fixer upper opportunity in Fairbanks with public utilities! Not many livable homes in this price range in today's market. Don't miss your opportunity to finish this house out to your liking and gain some equity. Unfinished basement not included in living square footage.

  13. 2015-02-06
    soldstatus 115-char remark
    Show marketing remark (115 chars)

    Charming home in downtown. Walk to great restaurants! 3 bedrooms, office, fresh paint and flooring. It's a charmer!

  14. 2015-02-06
    soldstatus
    Show marketing remark (115 chars)

    Charming home in downtown. Walk to great restaurants! 3 bedrooms, office, fresh paint and flooring. It's a charmer!

  15. 2014-08-08
    listed $143,000 115-char remark
    Show marketing remark (115 chars)

    Charming home in downtown. Walk to great restaurants! 3 bedrooms, office, fresh paint and flooring. It's a charmer!

ⓘ 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
$2,805 · $234/mo
Projected year-2 tax
$2,805 · $234/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 4/10 Moderate FEMA zone X · 22% 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
$25,850
− Mortgage interest
−$9,523
− Property taxes
−$2,805
− Insurance
−$850
− Repairs & maintenance
−$2,068
− Management
−$2,068
− Depreciation
−$4,945
Taxable income
$3,591
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$862
After-tax cash flow
$5,207/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
Fairbanks North Star Borough School District
NCES district ID
0200600
Math proficiency
33% ▼ -6.00%
Reading proficiency
45% ▲ 3.00%
Median HH income
$69,697
Composite
35.5/100
National rank
#4915
State rank
#10 of 21 in AK

Livability — Fairbanks

Score
57/100
State rank
#95
US rank
#21394

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fairbanks, AK
County
Fairbanks North Star Borough · 69,381 people
City population
47,612
Metro
Fairbanks, AK
Population (ZIP)
18,061
Household income
$75,668
Rent vs Own
54.6% rent · 45.4% own
Severe rent burden
652.0

Population outlook (Fairbanks North Star County) Hauer SSP2

Today (2025)
101,607 people
By 2030
102,796 · +1.2%
By 2040
104,748 · +3.1%
By 2050
107,598 · +5.9%
By 2075
118,829 · +16.9%
By 2100
127,151 · +25.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 59% Two or more races 14% Native American 12% Hispanic / Latino 7% Asian 6% Black 5%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Italian 4% Slovak 3% Portuguese 3%
Foreign-born
7% · South Korea, Canada, China
Languages at home
86% English-only · Spanish 4% Korean 2% Tagalog/Filipino 2%

Political lean MEDSL · Fairbanks North Star

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
▼ -37.70%
Current HPI
156.1921
Rent YoY
▲ 1.62%
Metro
Fairbanks, AK
State GDP YoY
F500 in state
0

Price history

+18.9% since first listed
6 events — show timeline
  • 2026-05-25 Listed $170,000 GFBR
  • 2023-04-14 Sold (MLS) GFBR
  • 2023-03-06 Listed $140,000 GFBR
  • 2015-02-06 Sold (Public Records) Public Records
  • 2015-02-06 Sold (MLS) GFBR
  • 2014-08-08 Listed $143,000 GFBR

Property tax history

+8.0%/yr

Latest (2025): $2,805 · +9.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…