1 bd · 1.0 ba ·
848 sqft ·
Built 1982
· Condo
· Pending
· 73 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,696/mo
Mortgage (P&I)
−$865
Tax + insurance
−$275
HOA
−$549
Vac / Maint / Mgmt
−$356
Net cashflow
$-349/mo
Annual
$-4,194/yr
Cap rate
3.75%
Cash-on-cash
-9.08%
DSCR
0.60
1% rule
1.03%
Cash to close
$46,200
Investor read
This is a 1-bed/1.0-bath condo listed at $165k. Condition is rated good.
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).
It's been on market 73 days — a 6% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $114k (30.6% below list) — sets the bar for cash-flow.
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.
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.
Watch-outs: HOA is 32% of rent.
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 25d on market — plan ~3-4 weeks tenant-placement turnaround); 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
Anchorage County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
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?
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?
What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
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?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
CashFlowRE · CFR-631FCZ7CJ4B8YZ
· Data 1 week agocashflowre.app · 2026-05-29