CashFlowRE
Sign in Sign up
894 Caribou Dr Fourplex 🌊 Lakefront
B Composite 70.66
Why this score? — see what drove the B 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.1/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Schools +0.8/10.0

$369,000

894 Caribou Dr · Kotzebue, AK 99752
8 bd · 4.0 ba · 3,128 sqft · MultiFamily · 37 Days on market
Built 1959 Fair condition 8,056 sqft lot ↓ 5% since listing

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks

Fourplex, each unit with two bedrooms and one bathroom. Three units have a heated common entry. Unit D also has a small arctic entry. Seller says tenants like the building and take care of their places well. Rare opportunity to own an income-producing fourplex in this area. Lots of potential. All units repainted, new heating being installed, + new water heaters being plumbed in too.

Key facts

  • Units repainted
  • New water heaters
  • New heating

Tags

INCOME-PRODUCING FOURPLEXUNITS REPAINTEDNEW HEATINGNEW WATER HEATERS

Property features AI

Finance

  • Other: Lot size approximately 0.18 acres (about 8,056 sq ft); Living area reported as 3,128

Exterior

  • Parking: 2 open parking spaces; No attached garage; No carport
  • Utilities: Public sewer
  • Home design: Multi-Family property; Built in 1959; Wood frame construction; Entry level information not provided; Facing direction not provided
  • Construction: Wood frame construction; Foundation details not provided
  • Exterior features: Unknown roof type

Interior

  • Bedrooms: 8 bedrooms
  • Bathrooms: 4 full bathrooms
  • Interior features: Multi-family layout

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 4 × 2-bed/1-bath units multifamily listed at $369k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive. Per door: $394/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $369k).
  • Recommended offer: $358k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#17 in AK) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, health & safety A+; Watch: cost of living C-, amenities F, commute F.
  • Northwest Arctic Borough School District (rural): math 6% / reading 7% proficiency, ranked #17 of 21 in AK (top 81%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Kotzebue Middle/High School (math 17% / reading 17%, grade F, #55 of 61 statewide, top 92%, 328 students, 96% FRL) — zoned schools average 96% FRL vs 78% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 5 active listings in the ZIP; 3 units permitted in Northwest Arctic Borough in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $14k of equity ($3k loan paydown + $11k appreciation (3.0% local appreciation)).
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $103k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($358k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 8y 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.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $357,930 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  9. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  10. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  11. 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.
  12. 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.
  13. 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
1.41%
Cap rate
11.41%
Cash-on-cash
18.29%
DSCR
1.81
GRM
5.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
24.7%
Equity multiple
2.40×
Total profit
$144,812
Equity at exit
$165,918
10-year hold
IRR
25.5%
Equity multiple
4.63×
Total profit
$375,141
Equity at exit
$255,700

Cash invested: $103,320 (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 99752

Active inventory
5
Price-to-rent
23.6×

Monthly cashflow live

Estimated rent
$5,221 medium interval (Pro) →
Mortgage (P&I)
$1,935
Tax est. 1.5%
$461 /mo · $5,535/yr
Insurance
$154
HOA
$0
Vacancy / Maint / Mgmt
$1,096
Net cashflow
$1,575

Break-even live

Break-even rent $3,228
Max offer price $369,000
Occupancy floor 65%

Sensitivity live

Price -10% $1,830 -5% $1,702 +0% $1,575 +5% $1,447 +10% $1,320
Rent -10% $1,162 -5% $1,368 +0% $1,575 +5% $1,781 +10% $1,987
Rate -1.0pp $1,760 -0.5pp $1,668 base $1,575 +0.5pp $1,479 +1.0pp $1,382

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $5,221

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
$92,250
Closing costs
$11,070
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.

Listing history 24 events

  1. 2026-06-19
    days on market $369,000 Active 37 DOM
  2. 2026-06-18
    days on market $369,000 Active 36 DOM
  3. 2026-06-17
    days on market $369,000 Active 35 DOM
  4. 2026-06-16
    days on market $369,000 Active 34 DOM
  5. 2026-06-15
    days on market $369,000 Active 33 DOM
  6. 2026-06-14
    days on market $369,000 Active 31 DOM
  7. 2026-06-12
    days on market $369,000 Active 30 DOM
  8. 2026-06-09
    days on market $369,000 Active 27 DOM
  9. 2026-06-08
    days on market $369,000 Active 26 DOM
  10. 2026-06-07
    days on market $369,000 Active 25 DOM
  11. 2026-06-04
    days on market $369,000 Active 21 DOM
  12. 2026-06-02
    days on market $369,000 Active 20 DOM
  13. 2026-06-01
    days on market $369,000 Active 19 DOM
  14. 2026-05-31
    days on market $369,000 Active 18 DOM
  15. 2026-05-31
    days on market $369,000 Active 17 DOM
  16. 2026-05-13
    listed $369,000 Active 385-char remark
  17. 2025-12-30
    status Active
  18. 2025-07-23
    price $350,000
  19. 2025-05-21
    listed $369,000 Active
  20. 2024-04-03
    listed $369,000 Active
  21. 2022-05-26
    listed $369,900
  22. 2021-03-31
    listed $379,900
  23. 2020-05-20
    listed $379,900
  24. 2018-04-25
    listed $389,900

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$62,652
− Mortgage interest
−$20,670
− Property taxes
−$5,535
− Insurance
−$1,845
− Repairs & maintenance
−$5,012
− Management
−$5,012
− Depreciation
−$10,735
Taxable income
$13,843
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,322
After-tax cash flow
$15,572/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

Fair 45/100 Moderate rehab

This fourplex requires moderate repairs and updates to improve its condition and value. Focus on exterior siding, kitchen cabinets, bathroom fixtures, and flooring.

Repairs flagged

  • Major exterior siding — Significant wear and tear
  • Minor kitchen cabinets — Slight wear
  • Minor bathroom fixtures — Basic design
  • Minor flooring — Some wear

Value-add opportunities

  • Both paint exterior — Enhances curb appeal and resale value
  • Both replace kitchen cabinets — Modernizes kitchen and improves resale value
  • Both update bathroom fixtures — Modernizes bathrooms and improves resale value
  • Both replace flooring — Modernizes living spaces and improves resale value

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Significant wear and tear Major $15,000–50,000
kitchen cabinets · Slight wear Minor $500–3,000
bathroom fixtures · Basic design Minor $500–3,000
flooring · Some wear Minor $500–3,000
Total estimated repair cost · 4 items $16,500–59,000

Value-add ROI direction

  • Both paint exterior — Enhances curb appeal and resale value
  • Both replace kitchen cabinets — Modernizes kitchen and improves resale value
  • Both update bathroom fixtures — Modernizes bathrooms and improves resale value
  • Both replace flooring — Modernizes living spaces and improves resale 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
Northwest Arctic Borough School District
NCES district ID
0200625
Math proficiency
6% ▼ -5.00%
Reading proficiency
7% ▼ -3.00%
Median HH income
$59,455
Composite
7.63/100
National rank
#9942
State rank
#17 of 21 in AK

Livability — Kotzebue

Score
70/100
State rank
#17
US rank
#8128

Category grades

Amenities F Commute F Cost of living C- Crime B- Employment A+ Housing A+ Health & safety A+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kotzebue, AK
Population (ZIP)
3,129

Population outlook (Northwest Arctic County) Hauer SSP2

Today (2025)
7,717 people
By 2030
7,673 · -0.6%
By 2040
7,631 · -1.1%
By 2050
7,494 · -2.9%
By 2075
7,266 · -5.8%
By 2100
6,994 · -9.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.96)
Race & ethnicity
Native American 64% White 19% Two or more races 10% Hispanic / Latino 5% Asian 2% Black 1%
Common ancestry
Italian 2% Lithuanian 1% Romanian 1%
Foreign-born
3% · Canada, South Korea
Languages at home
80% English-only · Spanish 3% Other Asian/Pacific 1% Tagalog/Filipino 1%

Political lean MEDSL · Northwest Arctic

2016 margin
R (+15.2) · D 37.7% · R 52.9% · Other 9.4%
All cycles
2016: R+15.2

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-5.4% since first listed
9 events — show timeline
  • 2026-05-13 Listed $369,000 AKMLS
  • 2025-12-30 Relisted AKMLS
  • 2025-07-23 Price Changed $350,000 AKMLS
  • 2025-05-21 Listed $369,000 AKMLS
  • 2024-04-03 Listed $369,000 AKMLS
  • 2022-05-26 Listed $369,900 AKMLS
  • 2021-03-31 Listed $379,900 AKMLS
  • 2020-05-20 Listed $379,900 AKMLS
  • 2018-04-25 Listed $389,900 AKMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…