CashFlowRE
Sign in Sign up
8050 Pioneer Dr #303
D Composite 42.83
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).

  • Cash flow +13.5/30.0
  • ARV discount +7.5/15.0
  • 1% rule +4.5/10.0
  • DSCR +4.1/10.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$289,900

8050 Pioneer Dr #303 · Anchorage, AK 99504
3 bd · 3.5 ba · 1,348 sqft · Condo public records · 47 Days on market
Built 1984 $297/mo HOA · 11% of rent

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

Listing remarks

Welcome home to this charming and spacious 3bed, 2bath, townhome with a 1 car garage. Abundant natural light fills the main living area, durable laminate throughout. Step outside to a private fenced backyard and deck, Recently upgraded sliding glass door, All bedrooms up plus two additional flexible spaces for office or study. Newer water heater for added efficiency.

Key facts

  • New boiler
  • New water heater
  • $297 HOA

Tags

PRIVATE FENCED BACKYARDUPGRADED SLIDING GLASS DOORFLEXIBLE SPACES FOR OFFICENEW BOILERNEW WATER HEATER

Property features AI

Finance

  • HOA & community: HOA managed by PMSI; Monthly association fee of $297 covering water, sewer, and insurance

Exterior

  • Parking: 1-car garage; No carport
  • Utilities: Public sewer
  • Home design: Condominium (attached); Built in 1984; Poured concrete foundation
  • Construction: Composition/Shingle/Asphalt roof
  • Exterior features: Fenced yard; Fire pit

Interior

  • Bedrooms: 3 bedrooms
  • Flooring: Carpet
  • Bathrooms: 3 bathrooms (2 full, 1 half)
  • Interior features: Carpet flooring; Bedroom and bathroom on main level; Ceiling fans; Fireplace; Smoke detectors

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/3.5-bath condo listed at $290k.

Deal economics

  • At list price, monthly cash flow is $10 ($121/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $276k (4.6% below list).
  • Recommended offer: $276k (4.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% 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.

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: Scenic Park Elementary (math 32% / reading 42%, grade F, #83 of 156 statewide, top 59%, 382 students, 39% FRL); Nicholas J. Begich Middle School (math 10% / reading 24%, grade F, #32 of 36 statewide, top 89%, 882 students, 78% FRL); Bartlett High School (math 22% / reading 27%, grade F, #42 of 61 statewide, top 82%, 1,373 students, 64% FRL) — zoned schools average 60% FRL vs 38% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 26% at this address vs 40% district-wide (-14 pts) — the specific schools serving this property underperform the Anchorage School District average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.6%/yr); 217 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 38% of the median local income ($87k/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 $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Anchorage County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($281k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 20y ago; this cycle's ask has dropped $20k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $276,494 (4.6% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 5% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.95%
Cap rate
6.33%
Cash-on-cash
0.15%
DSCR
1.01
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.57% rent growth · sell at horizon

5-year hold
IRR
-16.5%
Equity multiple
0.42×
Total profit
$-47,381
Equity at exit
$43,225
10-year hold
IRR
-9.1%
Equity multiple
0.45×
Total profit
$-44,684
Equity at exit
$25,065

Cash invested: $81,172 (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 99504

Rents YoY
2.6%
Active inventory
217
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$2,765 high interval (Pro) →
Mortgage (P&I)
$1,520
Tax from tax record
$236 /mo · $2,834/yr
Insurance
$121
HOA
$297
Vacancy / Maint / Mgmt
$581
Net cashflow
$10

Break-even live

Break-even rent $2,752
Max offer price $289,900
Occupancy floor 95%

Sensitivity live

Price -10% $174 -5% $92 +0% $10 +5% $-72 +10% $-154
Rent -10% $-208 -5% $-99 +0% $10 +5% $119 +10% $228
Rate -1.0pp $156 -0.5pp $84 base $10 +0.5pp $-65 +1.0pp $-141

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
$72,475
Closing costs
$8,697
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
3841 Sycamore Loop Anchorage, AK 4.0 2.0 1568 $3,000 $1.91 46d 1 0.25mi
3622 Sycamore Loop Anchorage, AK 3.0 2.0 1866 $2,895 $1.55 45d 1 0.25mi
7533 Regal Mountain Dr Anchorage, AK 2.0 1.0 987 $3,000 $3.04 25d 1 0.28mi
3400 Meadowbrook Cir Anchorage, AK 3.0 2.0 1500 $2,350 $1.57 15d 1 0.44mi
5971 Ridgelake Cir Anchorage, AK 3.0 2.0 1452 $3,000 $2.07 15d 1 1.26mi
3844 Image Dr Anchorage, AK 4.0 2.0 1822 $4,000 $2.20 45d 1 1.34mi
5824 Image Cir Anchorage, AK 2.0 1.0 900 $1,375 $1.53 15d 1 1.36mi
5703 Jennifer Cir Anchorage, AK 3.0 1.5 1400 $3,300 $2.36 15d 1 1.42mi

HOA detail condo

Monthly dues
$297 · $3,564/yr
Likely covers
water
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 14 events

  1. 2026-04-30
    status Pending
  2. 2026-04-24
    price $289,900
  3. 2026-04-01
    price $299,900
  4. 2026-03-12
    listed $310,000 Active
  5. 2022-06-27
    soldstatus
  6. 2022-05-02
    status Pending
  7. 2022-05-02
    price $236,000
  8. 2022-04-29
    listed $224,900 Active
  9. 2015-06-23
    soldstatus
  10. 2015-04-17
    listed $189,000
  11. 2010-02-01
    soldstatus
  12. 2009-11-04
    listed $180,000
  13. 2006-06-02
    soldstatus
  14. 2006-05-01
    listed $169,750

ⓘ 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
$2,834 · $236/mo
Projected year-2 tax
$3,142 · $262/mo
Expected delta
+$308/yr (+$26/mo · 10.9%)

ⓘ 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
$33,179
− Mortgage interest
−$16,239
− Property taxes
−$2,834
− Insurance
−$1,450
− Repairs & maintenance
−$2,654
− Management
−$2,654
− HOA
−$3,564
− Depreciation
−$8,433
Taxable loss
−$4,650
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,116
After-tax cash flow
$1,237/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)
42,093
Household income
$86,710
Rent vs Own
33.9% rent · 66.1% own
Severe rent burden
1052.0

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
Highly diverse neighborhood (Simpson 0.80)
Race & ethnicity
White 41% Two or more races 18% Asian 13% Native American 9% Black 9% Hispanic / Latino 9% Pacific Islander 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Portuguese 2% Ukrainian 2% Romanian 2%
Foreign-born
12% · Canada, South Korea, Vietnam
Languages at home
76% English-only · Other Asian/Pacific 9% Spanish 4% Tagalog/Filipino 3%

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
▼ -184.29%
Current HPI
259.8803
Rent YoY
▲ 2.57%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+70.8% since first listed
14 events — show timeline
  • 2026-04-30 Pending AKMLS
  • 2026-04-24 Price Changed $289,900 AKMLS
  • 2026-04-01 Price Changed $299,900 AKMLS
  • 2026-03-12 Listed $310,000 AKMLS
  • 2022-06-27 Sold (Public Records) Public Records
  • 2022-05-02 Pending AKMLS
  • 2022-05-02 Price Changed $236,000 AKMLS
  • 2022-04-29 Listed $224,900 AKMLS
  • 2015-06-23 Sold (Public Records) Public Records
  • 2015-04-17 Listed $189,000 AKMLS
  • 2010-02-01 Sold (Public Records) Public Records
  • 2009-11-04 Listed $180,000 AKMLS
  • 2006-06-02 Sold (Public Records) Public Records
  • 2006-05-01 Listed $169,750 AKMLS

Property tax history

+1.1%/yr

Latest (2025): $2,834 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…