CashFlowRE
Sign in Sign up
6590 W Yeomen Dr Multi-family
B Composite 74.78
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 +29.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.0/10.0
  • Schools +4.1/10.0
  • Rent growth +3.3/5.0
  • Livability +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$259,000

6590 W Yeomen Dr · Meadow Lakes, AK 99623
4 bd · 2.0 ba · 1,632 sqft · MultiFamily public records · 31 Days on market
Built 1993 1.00 ac lot Est $449k · 42% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Investment property- put your sweat equity in! Live and rent, or rent both sides. Only one meter for both units. 2 bed 1 bath each unit. Front unit has been updated, back unit needs work. Cash or possible rehab loan. Buyer to verify. End of road, private lot, plenty of parking for toys, boat, RV. New roof last year.

Key facts

  • Private lot
  • Plenty of parking
  • New roof

Tags

PRIVATE LOTPLENTY OF PARKINGNEW ROOF

Property features AI

Exterior

  • Parking: 10 open parking spaces; No garage or carport
  • Utilities: Septic tank sewer
  • Home design: Multi-Family property; Built in 1993
  • Construction: Wood frame (2x6) construction; Foundation: Unknown - BTV
  • Exterior features: Shingle (asphalt) roof; 1.0-acre lot

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 2 full bathrooms
  • Interior features: Multi-family layout

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 4-bed/2.0-bath multifamily listed at $259k.

Deal economics

  • At list price, monthly cash flow is $906 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $259k).
  • Recommended offer: $251k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.5% vs local median 3.2% in Meadow Lakes — 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 53/100 on livability (#187 in AK) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: health & safety C-, schools F, crime F.
  • 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: Rents rising (+3.2%/yr); 414 active listings in the ZIP; solid renter incomes; 91 units permitted in Matanuska-Susitna Borough in 2024 (25 in 5+ unit buildings).
  • At $3,357/mo this rent would consume 45% of the median local household income ($89k/yr) (locally 285% 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 $8k of value loss. Plan a longer hold.
  • 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 + 3.2% rent growth), your $73k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($251k) is reasonable based on typical stale-listing flexibility.
  • 4 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.
Recommended offer $251,230 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-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 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
1.30%
Cap rate
10.49%
Cash-on-cash
14.98%
DSCR
1.67
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$448,800
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6380 W Locksley Loop 0.21mi 4/2.0 1,700 (+4%) 1mo $466,900 $275 83

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 · 3.17% rent growth · sell at horizon

5-year hold
IRR
5.8%
Equity multiple
1.22×
Total profit
$16,305
Equity at exit
$38,618
10-year hold
IRR
15.3%
Equity multiple
2.25×
Total profit
$90,929
Equity at exit
$22,394

Cash invested: $72,520 (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 99623

Home prices YoY
-19.6%
Rents YoY
3.2%
Active inventory
414
Price-to-rent
12.9×

Monthly cashflow live

Estimated rent
$3,357 medium interval (Pro) →
Mortgage (P&I)
$1,358
Tax from tax record
$280 /mo · $3,364/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$705
Net cashflow
$906

Break-even live

Break-even rent $2,211
Max offer price $259,000
Occupancy floor 68%

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

UnitsBedsBathsEst. rent
Total (2 units) $3,357

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
$64,750
Closing costs
$7,770
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 21 events

  1. 2026-06-18
    days on market $259,000 Active 31 DOM
  2. 2026-06-17
    days on market $259,000 Active 30 DOM
  3. 2026-06-16
    days on market $259,000 Active 29 DOM
  4. 2026-06-15
    days on market $259,000 Active 28 DOM
  5. 2026-06-14
    days on market $259,000 Active 26 DOM
  6. 2026-06-13
    days on market $259,000 Active 25 DOM
  7. 2026-06-10
    days on market $259,000 Active 23 DOM
  8. 2026-06-09
    days on market $259,000 Active 22 DOM
  9. 2026-06-08
    days on market $259,000 Active 21 DOM
  10. 2026-06-07
    days on market $259,000 Active 20 DOM
  11. 2026-06-03
    days on market $259,000 Active 16 DOM
  12. 2026-06-02
    days on market $259,000 Active 15 DOM
  13. 2026-06-01
    days on market $259,000 Active 14 DOM
  14. 2026-05-31
    days on market $259,000 Active 13 DOM
  15. 2026-05-30
    days on market $259,000 Active 12 DOM
  16. 2026-05-18
    listed $259,000 Active
  17. 2018-08-31
    soldstatus
  18. 2018-05-20
    listed $165,000
  19. 2017-09-27
    soldstatus
  20. 2016-06-03
    listed $35,000
  21. 2014-06-12
    listed $35,000

ⓘ 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
$3,364 · $280/mo
Projected year-2 tax
$3,364 · $280/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 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
$40,284
− Mortgage interest
−$14,508
− Property taxes
−$3,364
− Insurance
−$1,295
− Repairs & maintenance
−$3,223
− Management
−$3,223
− Depreciation
−$7,535
Taxable income
$7,137
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,713
After-tax cash flow
$9,154/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
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 — Meadow Lakes

Score
53/100
State rank
#187
US rank
#24629

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Meadow Lakes, AK
County
Matanuska Susitna Borough · 100,174 people
City population
23,424
Metro
Anchorage, AK
Population (ZIP)
23,424
Household income
$88,799
Rent vs Own
18.0% rent · 82.0% own
Severe rent burden
285.0

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 (75%)
Race & ethnicity
White 75% Two or more races 10% Native American 8% Hispanic / Latino 4% Asian 3% Black 2%
Common ancestry
Portuguese 3% Romanian 2% Italian 2%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 2% Russian/Polish/Slavic 2% Other Asian/Pacific 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
▼ -48.82%
Current HPI
200.2242
Rent YoY
▲ 3.17%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+640.0% since first listed
6 events — show timeline
  • 2026-05-18 Listed $259,000 AKMLS
  • 2018-08-31 Sold (Public Records) Public Records
  • 2018-05-20 Listed $165,000 AKMLS
  • 2017-09-27 Sold (Public Records) Public Records
  • 2016-06-03 Listed $35,000 AKMLS
  • 2014-06-12 Listed $35,000 AKMLS

Property tax history

+21.8%/yr

Latest (2025): $3,364 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…