CashFlowRE
Sign in Sign up
8040 Woodgreen Cir
D+ Composite 47.76
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Appreciation +8.1/10.0
  • Cash flow +7.8/30.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • DSCR +1.9/10.0

$319,000

8040 Woodgreen Cir · Anchorage, AK 99518
3 bd · 2.0 ba · 1,494 sqft · SingleFamily public records · 3 Days on market
Built 1982 3,830 sqft lot Est $396k · 19% under

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

Listing remarks

Comfortable, inviting, and full of charm, this townhouse is ready to welcome you home. Conveniently located with a cozy fireplace and hardwood floors throughout. The spacious primary bedroom features a charming bay window and spacious closet. The kitchen offers stainless steel appliances, while the private fenced backyard features a large patio perfect for entertaining or relaxing outside. More: Low maintenance features include a freshly painted exterior and new refrigerator.

Key facts

  • Large patio
  • Cozy fireplace
  • Hardwood floors

Tags

COZY FIREPLACEHARDWOOD FLOORSSTAINLESS STEEL APPLIANCESPRIVATE FENCED BACKYARDLARGE PATIOFRESHLY PAINTED EXTERIOR

Property features AI

Exterior

  • Parking: 2-car garage; No carport
  • Security: CO detector(s); Smoke detector(s)
  • Utilities: Public sewer
  • Home design: Residential property; Attached property
  • Construction: Block construction; Built in 1982; Asphalt shingle roof
  • Exterior features: Fenced yard; Located in a fire service area; Paved road access

Interior

  • Kitchen: Refrigerator; Laminate counters
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Interior features: Refrigerator included; BR/BA on main level; CO detector(s); Electric fireplace in family room; Smoke detector(s); Laminate counters
  • Laundry & utility: Electric utilities

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 single-family listed at $319k.

Deal economics

  • At list price, monthly cash flow is $-357 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $256k (19.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $236k (25.9% below list).
  • Recommended offer: $236k (25.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.0% vs local median 3.8% in Anchorage — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: Campbell Stem Elementary (math 32% / reading 32%, grade F, #104 of 156 statewide, top 70%, 415 students, 47% FRL); Mears Middle School (math 30% / reading 47%, grade F, #17 of 36 statewide, top 46%, 733 students, 30% FRL); Dimond High School (math 37% / reading 41%, grade F, #23 of 61 statewide, top 37%, 1,443 students, 25% FRL) — zoned schools at 34% FRL track the district average.
  • Market conditions: 49 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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).
  • This rent runs 30% of the median local income ($94k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $22k of equity ($2k loan paydown + $20k appreciation (6.2% local appreciation)).
  • Anchorage County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 2, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 29y 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 $236,365 (25.9% below list)

Questions for the listing agent

  1. 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?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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. 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?
  6. 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.
  7. 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.
  8. 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
0.74%
Cap rate
4.95%
Cash-on-cash
-4.80%
DSCR
0.79
GRM
11.2

CMA / ARV

ARV (on-the-fly)
$395,910
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
904 Jayme Ct 0.19mi 3/1.5 1,566 (+5%) 1mo $235,000 $150 80
8420 Mentra Ct 0.34mi 3/2.0 1,530 (+2%) 9mo $465,000 $304 73
7800 Rovenna St 0.21mi 3/2.5 1,344 (-10%) 0mo $350,000 $260 71
150 Sorcerer Ct 0.54mi 4/2.0 (+1) 1,464 (-2%) 0mo $319,900 $219 66
7740 Lars Cir 0.26mi 3/2.5 1,344 (-10%) 6mo $365,000 $272 64
915 Jayme Ct 0.22mi 2/1.5 (-1) 1,654 (+11%) 3mo $322,000 $195 62
8250 Country Woods Dr 0.68mi 3/2.0 1,468 (-2%) 4mo $425,000 $290 62
7835 Highlander Dr 0.33mi 3/2.5 1,645 (+10%) 7mo $369,000 $224 60
7531 Margaret Cir 0.36mi 3/2.0 1,638 (+10%) 8mo $424,900 $259 60
1310 Heidi Cir 0.73mi 3/2.0 1,508 (+1%) 7mo $465,000 $308 59
819 W 76th Ave 0.32mi 4/2.0 (+1) 1,644 (+10%) 10mo $434,900 $265 56
7000 Chad St 0.72mi 3/2.0 1,639 (+10%) 2mo $495,000 $302 49

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

6.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.0%
Equity multiple
1.82×
Total profit
$73,117
Equity at exit
$204,473
10-year hold
IRR
12.7%
Equity multiple
3.60×
Total profit
$232,021
Equity at exit
$374,248

Cash invested: $89,320 (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 99518

Home prices YoY
2.1%
Active inventory
49
Price-to-rent
11.2×

Monthly cashflow live

Estimated rent
$2,364 high interval (Pro) →
Mortgage (P&I)
$1,673
Tax from tax record
$418 /mo · $5,021/yr
Insurance
$133
HOA
$0
Vacancy / Maint / Mgmt
$496
Net cashflow
$-357

Break-even live

Break-even rent $2,815
Max offer price $255,945
Occupancy floor

Sensitivity live

Price -10% $-176 -5% $-267 +0% $-357 +5% $-447 +10% $-538
Rent -10% $-544 -5% $-450 +0% $-357 +5% $-264 +10% $-170
Rate -1.0pp $-196 -0.5pp $-276 base $-357 +0.5pp $-440 +1.0pp $-524

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
$79,750
Closing costs
$9,570
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
1008 W 80th Ave Anchorage, AK 3.0 1.5 1267 $2,400 $1.89 45d 1 0.07mi
1041 W 77th Ave Anchorage, AK 2.0 1.5 1448 $2,700 $1.86 25d 1 0.26mi
701 E 78th Ave Unit 705 Anchorage, AK 2.0 2.0 1020 $2,450 $2.40 15d 1 0.94mi
7301 Woburn Cir Anchorage, AK 2.0 1.5 1000 $1,550 $1.55 45d 1 0.99mi
6388 Fairweather Dr Anchorage, AK 3.0 2.0 1372 $2,500 $1.82 45d 1 1.23mi
3104 Draco Dr Anchorage, AK 3.0 2.0 1512 $2,500 $1.65 25d 1 1.38mi
8848 Boom Cir Anchorage, AK 3.0 3.0 1480 $2,500 $1.69 25d 1 1.43mi
5911 Denali St Unit B2 Anchorage, AK 3.0 1.5 1100 $1,700 $1.55 25d 1 1.48mi

Listing history 4 events

  1. 2026-06-15
    statusdays on market $319,000 Pending 3 DOM
  2. 2026-06-14
    days on market $319,000 Active 2 DOM
  3. 2026-06-13
    remarks 480-char remark
  4. 2026-06-13
    listed $319,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast AK · Partial reset (capped growth)

Current annual tax
$5,021 · $418/mo
Projected year-2 tax
$5,021 · $418/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
$28,364
− Mortgage interest
−$17,869
− Property taxes
−$5,021
− Insurance
−$1,595
− Repairs & maintenance
−$2,269
− Management
−$2,269
− Depreciation
−$9,280
Taxable loss
−$9,940
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,386
After-tax cash flow
$-1,898/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
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)
9,764
Household income
$93,995
Rent vs Own
42.3% rent · 57.7% own
Severe rent burden
385.0

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 0.67)
Race & ethnicity
White 56% Two or more races 17% Hispanic / Latino 12% Black 7% Native American 5% Asian 4%
Hispanic origin (detail)
Mexican 6% Puerto Rican 1%
Common ancestry
Portuguese 4% Lithuanian 2% Romanian 2%
Foreign-born
6% · Canada, South Korea, China
Languages at home
91% English-only · Spanish 5% Tagalog/Filipino 2% Korean 1%

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
▲ 6.20%
Current HPI
294.8217
Rent YoY
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+151.2% since first listed
12 events — show timeline
  • 2026-06-12 Listed $319,000 AKMLS
  • 2017-06-27 Sold (Public Records) Public Records
  • 2017-05-03 Listed $255,000 AKMLS
  • 2012-01-04 Listed $249,900 AKMLS
  • 2005-09-30 Sold (Public Records) Public Records
  • 2005-08-08 Listed $202,900 AKMLS
  • 2005-05-11 Listed $214,900 AKMLS
  • 2002-07-25 Sold (Public Records) Public Records
  • 1998-10-23 Sold (Public Records) Public Records
  • 1998-09-08 Listed $133,000 AKMLS
  • 1997-07-22 Listed $127,000 AKMLS
  • 1997-06-06 Listed $127,000 AKMLS

Property tax history

+4.1%/yr

Latest (2025): $5,021 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…