3 bd · 2.5 ba ·
1,328 sqft ·
Built 2012
· Other
· Pending
· 6 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,162/mo
Mortgage (P&I)
−$1,363
Tax + insurance
−$420
HOA
−$0
Vac / Maint / Mgmt
−$454
Net cashflow
$-75/mo
Annual
$-900/yr
Cap rate
5.95%
Cash-on-cash
-1.24%
DSCR
0.94
1% rule
0.83%
Cash to close
$72,772
Investor read
This is a 3-bed/2.5-bath other listed at $260k.
At list price, monthly cash flow is $-75 ($-900/yr) — negative.
To cash-flow at today's rent, offer at most $247k (5.1% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $216k (16.8% below list).
Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer: $216k (16.8% below list) — sets the bar for 1% rule.
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.
Location reads 53/100 on livability (#187 in AK) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: health & safety C-, crime F, amenities 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.
Zoned schools: Meadow Lakes Elementary (math 32% / reading 22%, grade F, #116 of 156 statewide, top 77%, 297 students, 50% FRL); Houston Middle School (329 students, 0% FRL); Houston High School (math 22% / reading 31%, grade F, #41 of 61 statewide, top 67%, 358 students, 57% FRL) — zoned schools at 36% FRL track the district average.
Zoned-school proficiency averages 27% at this address vs 46% district-wide (-19 pts) — the specific schools serving this property underperform the Matanuska-Susitna Borough School District average; the district grade overstates school quality for this exact location.
Market conditions: Rents rising (+3.2%/yr); 414 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 91 units permitted in Matanuska-Susitna Borough in 2024 (25 in 5+ unit buildings).
Matanuska-Susitna County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
4 sale attempts since 20y 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.
Cap rate 5.9% 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.
Questions for listing agent
What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
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.
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.
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.
CashFlowRE · CFR-5EXPMR5H0R3M5K
· Data 6 days agocashflowre.app · 2026-05-29