8 bd · 4.0 ba ·
3,128 sqft ·
Built 1959
· MultiFamily
· Active
· 37 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$5,221/mo
Mortgage (P&I)
−$1,935
Tax + insurance
−$615
HOA
−$0
Vac / Maint / Mgmt
−$1,096
Net cashflow
$1,575/mo
Annual
$18,894/yr
Cap rate
11.41%
Cash-on-cash
18.29%
DSCR
1.81
1% rule
1.41%
Cash to close
$103,320
Investor read
This is a 4 × 2-bed/1-bath units multifamily listed at $369k. Condition is rated fair.
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).
It's been on market 37 days — a 3% lower offer ($358k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $358k (3.0% below list) — sets the bar for market timing.
In year one you build about $14k of equity ($3k loan paydown + $11k appreciation (3.0% local appreciation)).
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.
Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 5 active listings in the ZIP; 3 units permitted in Northwest Arctic Borough in 2024 (0 in 5+ unit buildings).
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.
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.
Questions for listing agent
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?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
Repairs flagged (vision-AI assessment)
Major: exterior siding
— Significant wear and tear
Minor: kitchen cabinets
— Slight wear
Minor: bathroom fixtures
— Basic design
Minor: flooring
— Some wear
CashFlowRE · CFR-650X3J8D169KV8
· Data 2 days agocashflowre.app · 2026-05-29