CashFlowRE
Sign in Sign up
329 E 14th Ave #107
D Composite 41.08
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
  • Cash flow +5.5/30.0
  • 1% rule +5.3/10.0
  • Livability +3.9/5.0
  • Rent growth +3.8/5.0
  • Condition / age +3.8/5.0
  • Schools +3.7/10.0
  • Appreciation +0.1/10.0
  • DSCR +0.0/10.0

$165,000

329 E 14th Ave #107 · Anchorage, AK 99501
1 bd · 1.0 ba · 848 sqft · Condo · 73 Days on market
Built 1982 Good condition $195/sqft · 27% below area Est $225k · 27% under $549/mo HOA · 32% of rent

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

Listing remarks MLS

Opportunity in Third Addition-- listed below municipal assessed value!! This remodeled condo offers spacious living, a well-appointed kitchen, and a fireplace for added warmth. Secure building with updated fire system and two parking spaces included. Enjoy a highly walkable downtown location near Chester Creek Trail, restaurants, and more. HOA dues cover most utilities and maintenance for for simple, low-maintenance living.

Key facts

  • New fire system
  • Secure building
  • $549 HOA

Tags

REMODELED THIRD ADDITION CONDOWALKING DISTANCE TO SCHOOLSSECURE BUILDINGNEW FIRE SYSTEMDEDICATED PARKING SPACESWELL-APPOINTED KITCHEN

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 1-bed/1.0-bath condo listed at $165k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-349 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $114k (30.6% below list).
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Recommended offer: $114k (30.6% below list) — sets the bar for cash-flow.

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.
  • Market conditions: Rents rising fast (+5.1%/yr); 102 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).

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.
  • 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 73 days — a 6% lower offer ($155k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 32% of rent.
Recommended offer $114,431 (30.6% 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. It's been on market 73 days. Have you received any prior offers? Is the seller open to a 31% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. 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
1.03%
Cap rate
3.75%
Cash-on-cash
-9.08%
DSCR
0.60
GRM
8.1

CMA / ARV

ARV (median comp)
$225,201
List price
$165,000
Delta
-26.73%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 5.12% rent growth · sell at horizon

5-year hold
IRR
-28.3%
Equity multiple
0.03×
Total profit
$-44,938
Equity at exit
$24,602
10-year hold
IRR
-17.3%
Equity multiple
-0.09×
Total profit
$-50,487
Equity at exit
$14,266

Cash invested: $46,200 (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 99501

Home prices YoY
-3.7%
Rents YoY
5.1%
Active inventory
102
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,696 high interval (Pro) →
Mortgage (P&I)
$865
Tax est. 1.5%
$206 /mo · $2,475/yr
Insurance
$69
HOA
$549
Vacancy / Maint / Mgmt
$356
Net cashflow
$-349

Break-even live

Break-even rent $2,138
Max offer price $114,431
Occupancy floor

Sensitivity live

Price -10% $-235 -5% $-292 +0% $-349 +5% $-406 +10% $-463
Rent -10% $-483 -5% $-416 +0% $-349 +5% $-282 +10% $-215
Rate -1.0pp $-266 -0.5pp $-308 base $-349 +0.5pp $-392 +1.0pp $-436

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
$41,250
Closing costs
$4,950
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
329 E 14th Ave #14 Anchorage, AK 2.0 2.0 977 $2,150 $2.20 44d 1 0.01mi
1315 Cordova St Anchorage, AK 1.0 1.0 641 $1,100 $1.72 14d 1 0.04mi
1208 Denali St Apt 2 Anchorage, AK 2.0 1.0 900 $1,800 $2.00 24d 1 0.10mi
1208 Denali St Unit 6 Anchorage, AK 2.0 1.0 850 $1,750 $2.06 14d 1 0.10mi
1201 Denali St #303 Anchorage, AK 2.0 2.0 1008 $2,300 $2.28 44d 1 0.11mi
234 E 15th Ave Anchorage, AK 2.0 1.0 609 $1,342 $2.20 14d 6 0.13mi
526 E 15th Ave #4 Anchorage, AK 2.0 1.0 900 $1,500 $1.67 14d 1 0.17mi
380 E 11th Ave Unit 124 Anchorage, AK 2.0 2.0 930 $2,800 $3.01 14d 1 0.17mi
380 E 11th Ave Unit 426 Anchorage, AK 2.0 1.0 900 $2,600 $2.89 24d 1 0.17mi
540 Vista Glen Ct Apt 3 Anchorage, AK 1.0 1.0 600 $1,125 $1.88 44d 1 0.17mi
201 E 16th Ave Anchorage, AK 2.0 1.0 626 $1,338 $2.14 14d 6 0.20mi
524 E 11th Ave Anchorage, AK 1.0 1.0 745 $1,300 $1.74 14d 1 0.21mi
1101 B St Anchorage, AK 1.0–2.0 1.0–2.0 800 $2,450 $3.06 14d 4 0.29mi
1335 Hyder St Unit 7 Anchorage, AK 2.0 1.0 800 $1,400 $1.75 14d 1 0.32mi
827 E 11th Ave Apt 4 Anchorage, AK 2.0 1.0 900 $1,400 $1.56 24d 1 0.39mi
511 W 17th Ave Unit 513 Anchorage, AK 2.0 1.0 932 $2,500 $2.68 22d 1 0.53mi
618 Gambell St Unit 33 Anchorage, AK 1.0 1.0 600 $1,300 $2.17 44d 1 0.54mi
618 Gambell St Unit 23 Anchorage, AK 1.0 1.0 600 $1,300 $2.17 24d 1 0.54mi
518 E 22nd Ave #7 Anchorage, AK 1.0 1.0 589 $1,250 $2.12 44d 1 0.60mi
1526 Medfra St Unit 7 Anchorage, AK 2.0 1.0 900 $1,650 $1.83 24d 1 0.63mi
423 W 22nd Ave Anchorage, AK 1.0–2.0 1.0–2.0 794 $1,350 $1.70 14d 6 0.66mi
2326 Cordova St Unit 1 5 Anchorage, AK 1.0 1.0 600 $1,500 $2.50 44d 1 0.66mi
537 E 24th Ave #4 Anchorage, AK 2.0 1.0 950 $1,550 $1.63 44d 1 0.68mi
337 E 4th Ave Anchorage, AK 1.0 1.0 678 $1,500 $2.21 44d 1 0.68mi
1337 E 14th Ave Unit B Anchorage, AK 2.0 1.5 1000 $1,595 $1.59 44d 1 0.69mi
1945 Karluk St Unit 04 Anchorage, AK 2.0 1.0 800 $1,550 $1.94 14d 1 0.72mi
1515 Nelchina St Apt 4 Anchorage, AK 2.0 1.0 900 $1,500 $1.67 14d 1 0.74mi
1601 Medfra St Anchorage, AK 2.0 1.0–2.0 625 $1,338 $2.14 24d 10 0.76mi
1441 E 12th Ave Unit 1 Anchorage, AK 2.0 1.0 900 $1,495 $1.66 24d 1 0.77mi
201 Barrow St #305 Anchorage, AK 1.0 1.0 711 $2,800 $3.94 44d 1 0.78mi
2225 Arctic Blvd Anchorage, AK 2.0 1.0 682 $1,460 $2.14 14d 6 0.84mi
925 W 7th Ave Unit 415 Anchorage, AK 1.0 1.0 630 $1,350 $2.14 14d 1 0.87mi
1000 W 8th Ave Anchorage, AK 1.0 1.0 528 $2,600 $4.92 44d 1 0.89mi
2701 Denali St Unit 5 Anchorage, AK 2.0 1.0 800 $1,300 $1.62 14d 1 0.90mi
505 W 2nd Ave Anchorage, AK 1.0 1.0 800 $1,725 $2.16 44d 8 0.93mi
1110 W 6th Ave #302 Anchorage, AK 1.0 1.0 540 $2,500 $4.63 24d 1 1.02mi
540 L St Anchorage, AK 1.0–2.0 1.0–2.0 885 $2,600 $2.94 14d 3 1.04mi
1300 W 7th Ave Anchorage, AK 2.0 1.5 1050 $3,200 $3.05 44d 1 1.10mi
1300 W 7th Ave Anchorage, AK 2.0 1.0–1.5 1074 $2,600 $2.42 14d 2 1.11mi
907 W 27th Ave Unit 3 Anchorage, AK 1.0 1.0 600 $1,275 $2.12 44d 1 1.15mi

HOA detail condo

Monthly dues
$549 · $6,588/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 4 events

  1. 2026-06-01
    status $165,000 Pending 73 DOM
  2. 2026-05-31
    days on market $165,000 Active 73 DOM
  3. 2026-05-30
    days on market $165,000 Active 72 DOM
  4. 2026-03-19
    listed $165,000 Active 429-char remark
    Show marketing remark (429 chars)

    Opportunity in Third Addition-- listed below municipal assessed value!! This remodeled condo offers spacious living, a well-appointed kitchen, and a fireplace for added warmth. Secure building with updated fire system and two parking spaces included. Enjoy a highly walkable downtown location near Chester Creek Trail, restaurants, and more. HOA dues cover most utilities and maintenance for for simple, low-maintenance living.

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

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
$20,352
− Mortgage interest
−$9,243
− Property taxes
−$2,475
− Insurance
−$825
− Repairs & maintenance
−$1,628
− Management
−$1,628
− HOA
−$6,588
− Depreciation
−$4,800
Taxable loss
−$6,835
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,640
After-tax cash flow
$-2,553/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.

Condition & rehab AI · 12 photos

Good 75/100 Cosmetic rehab

This remodeled condo offers spacious living and a well-appointed kitchen, making it a great investment opportunity in a highly walkable downtown location.

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and resale value
  • Both Replace fireplace screen — Improves safety and aesthetics
  • Both Update flooring — Modernizes the space and increases value

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior — Enhances curb appeal and resale value
  • Both Replace fireplace screen — Improves safety and aesthetics
  • Both Update flooring — Modernizes the space and increases value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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)
16,175
Household income
$70,891
Rent vs Own
62.8% rent · 37.2% own
Severe rent burden
889.0

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 0.70)
Race & ethnicity
White 53% Hispanic / Latino 11% Two or more races 11% Native American 9% Black 9% Asian 6% Pacific Islander 4%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3% Dominican 1%
Common ancestry
Portuguese 3% Slovak 3% Romanian 2%
Foreign-born
12% · Canada, Jamaica, China
Languages at home
81% English-only · Spanish 7% Other Asian/Pacific 2% Tagalog/Filipino 2%

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
▼ -9.72%
Current HPI
251.948
Rent YoY
▲ 5.12%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-03-19 Listed $165,000 AKMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…