CashFlowRE
Sign in Sign up
955 Pickering Dr Duplex
D Composite 40.56
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 +13.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.1/10.0
  • 1% rule +3.8/10.0
  • Schools +3.6/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$359,000

955 Pickering Dr · Chena Ridge, AK 99709
4 bd · 2.0 ba · 1,872 sqft · MultiFamily public records · 4 Days on market
Built 2002 1.86 ac lot

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

Multi-family units

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

Listing remarks MLS

Great location with great access to town, shopping and base access points. Rents are $1100 down and $1150 up. You can live almost mortgage free. Upstairs apartment has two bed one bath with vaulted ceiling and its own spacious outdoor elevated deck for the BBQ and entertainment. Down stairs has two bed one bath and its own lower level deck for BBQ and entertaining guests. Each apartment has washer and dryer hook ups in the unit. Each apartment is on its own electrical and head bolt heaters hook ups. Ample parking for both units. Large yard on both sides for garden and entertaining. Great investment property or cut your living expenses and call it home. This property has supplied high occupancy do to its location and rents. Gross annual rents of 27K, an utilities separated. Current owner pays for fuel and costs are low as property is efficient. Location is suitable for cable TV and high speed internet access. Property is located approximately 4 miles to the University, 7.5 miles to the base entrance, 5 miles to Fred Meyers and airport. Ease of access and yet peaceful and quite living in the popular Chena Pump area. Owner had previously occupied the upstairs unit and has used it as an investment since. Contact Ray Brasier for any showing requests. 907-452-6387

Key facts

  • Ample parking
  • Large lot
  • Convenient location

Tags

LARGE LOTAMPLE PARKINGCONVENIENT LOCATIONTURNKEY INCOME PROPERTYHIGH-DEMAND RENTAL AREA

Property features AI

Exterior

  • Parking: 8 parking spaces
  • Home design: Duplex residential income property; 2 stories
  • Exterior features: Gravel road access; Shingle roof

Interior

  • Kitchen: Oven; Range; Refrigerator; Dishwasher
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Oil heating; Baseboard heating
  • Interior features: Walk-in closet(s)
  • Laundry & utility: Washer; Dryer

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 2 × 2-bed/1.0-bath units multifamily listed at $359k.

Deal economics

  • At list price, monthly cash flow is $17 ($209/yr) — positive. Per door: $9/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $314k (12.5% below list).
  • Recommended offer: $314k (12.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 2.9% in Chena Ridge — 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 62/100 on livability (#59 in AK) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+; Watch: crime C-, cost of living C-, amenities F.
  • Fairbanks North Star Borough School District (urban): math 33% / reading 45% proficiency, ranked #10 of 21 in AK (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Randy Smith Middle School (math 32% / reading 42%, grade F, #20 of 36 statewide, top 54%, 407 students, 28% FRL); West Valley High School (math 27% / reading 47%, grade F, #24 of 61 statewide, top 42%, 906 students, 24% FRL) — zoned schools at 26% FRL track the district average.
  • Market conditions: 146 active listings in the ZIP; solid renter incomes; 1 units permitted in Fairbanks North Star Borough in 2024 (0 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($86k/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 $11k of value loss. Plan a longer hold.
  • Fairbanks North Star County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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.
Recommended offer $314,200 (12.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.88%
Cap rate
6.35%
Cash-on-cash
0.21%
DSCR
1.01
GRM
9.5

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
-16.0%
Equity multiple
0.43×
Total profit
$-57,027
Equity at exit
$53,528
10-year hold
IRR
-7.6%
Equity multiple
0.52×
Total profit
$-48,077
Equity at exit
$31,040

Cash invested: $100,520 (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 99709

Active inventory
146
Price-to-rent
19.0×

Monthly cashflow live

Estimated rent
$3,142 medium interval (Pro) →
Mortgage (P&I)
$1,883
Tax from tax record
$433 /mo · $5,191/yr
Insurance
$150
HOA
$0
Vacancy / Maint / Mgmt
$660
Net cashflow
$17

Break-even live

Break-even rent $3,120
Max offer price $359,000
Occupancy floor 94%

Sensitivity live

Price -10% $221 -5% $119 +0% $17 +5% $-84 +10% $-186
Rent -10% $-231 -5% $-107 +0% $17 +5% $142 +10% $266
Rate -1.0pp $198 -0.5pp $109 base $17 +0.5pp $-76 +1.0pp $-170

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

UnitsBedsBathsEst. rent
Total (2 units) $3,142

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
$89,750
Closing costs
$10,770
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 6 events

  1. 2026-05-30
    days on market $359,000 Active 4 DOM
  2. 2026-05-26
    listed $359,000 Active
  3. 2022-03-20
    price $1,200
  4. 2018-12-13
    soldstatus
  5. 2018-11-24
    soldstatus 1278-char remark
    Show marketing remark (1278 chars)

    Great location with great access to town, shopping and base access points. Rents are $1100 down and $1150 up. You can live almost mortgage free. Upstairs apartment has two bed one bath with vaulted ceiling and its own spacious outdoor elevated deck for the BBQ and entertainment. Down stairs has two bed one bath and its own lower level deck for BBQ and entertaining guests. Each apartment has washer and dryer hook ups in the unit. Each apartment is on its own electrical and head bolt heaters hook ups. Ample parking for both units. Large yard on both sides for garden and entertaining. Great investment property or cut your living expenses and call it home. This property has supplied high occupancy do to its location and rents. Gross annual rents of 27K, an utilities separated. Current owner pays for fuel and costs are low as property is efficient. Location is suitable for cable TV and high speed internet access. Property is located approximately 4 miles to the University, 7.5 miles to the base entrance, 5 miles to Fred Meyers and airport. Ease of access and yet peaceful and quite living in the popular Chena Pump area. Owner had previously occupied the upstairs unit and has used it as an investment since. Contact Ray Brasier for any showing requests. 907-452-6387

  6. 2018-07-16
    listed $259,900 1278-char remark
    Show marketing remark (1278 chars)

    Great location with great access to town, shopping and base access points. Rents are $1100 down and $1150 up. You can live almost mortgage free. Upstairs apartment has two bed one bath with vaulted ceiling and its own spacious outdoor elevated deck for the BBQ and entertainment. Down stairs has two bed one bath and its own lower level deck for BBQ and entertaining guests. Each apartment has washer and dryer hook ups in the unit. Each apartment is on its own electrical and head bolt heaters hook ups. Ample parking for both units. Large yard on both sides for garden and entertaining. Great investment property or cut your living expenses and call it home. This property has supplied high occupancy do to its location and rents. Gross annual rents of 27K, an utilities separated. Current owner pays for fuel and costs are low as property is efficient. Location is suitable for cable TV and high speed internet access. Property is located approximately 4 miles to the University, 7.5 miles to the base entrance, 5 miles to Fred Meyers and airport. Ease of access and yet peaceful and quite living in the popular Chena Pump area. Owner had previously occupied the upstairs unit and has used it as an investment since. Contact Ray Brasier for any showing requests. 907-452-6387

ⓘ 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
$5,191 · $433/mo
Projected year-2 tax
$5,191 · $433/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$37,704
− Mortgage interest
−$20,110
− Property taxes
−$5,191
− Insurance
−$1,795
− Repairs & maintenance
−$3,016
− Management
−$3,016
− Depreciation
−$10,444
Taxable loss
−$5,867
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,408
After-tax cash flow
$1,617/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
Fairbanks North Star Borough School District
NCES district ID
0200600
Math proficiency
33% ▼ -6.00%
Reading proficiency
45% ▲ 3.00%
Median HH income
$69,697
Composite
35.5/100
National rank
#4915
State rank
#10 of 21 in AK

Livability — Chena Ridge

Score
62/100
State rank
#59
US rank
#16765

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chena Ridge, AK
County
Fairbanks North Star Borough · 69,381 people
Metro
Fairbanks, AK
Population (ZIP)
29,551
Household income
$86,294
Rent vs Own
35.2% rent · 64.8% own
Severe rent burden
868.0

Population outlook (Fairbanks North Star County) Hauer SSP2

Today (2025)
101,607 people
By 2030
102,796 · +1.2%
By 2040
104,748 · +3.1%
By 2050
107,598 · +5.9%
By 2075
118,829 · +16.9%
By 2100
127,151 · +25.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 65% Two or more races 16% Hispanic / Latino 9% Native American 7% Black 4% Asian 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Italian 5% Portuguese 2% Lithuanian 2%
Foreign-born
6% · Canada, South Korea, Jamaica
Languages at home
88% English-only · Spanish 5% Other Asian/Pacific 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Fairbanks North Star

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
▼ -177.64%
Current HPI
152.0818
Rent YoY
Metro
Fairbanks, AK
State GDP YoY
F500 in state
0

Price history

+38.1% since first listed
5 events — show timeline
  • 2026-05-26 Listed $359,000 GFBR
  • 2022-03-20 Price Changed $1,200 RENT.
  • 2018-12-13 Sold (Public Records) Public Records
  • 2018-11-24 Sold (MLS) GFBR
  • 2018-07-16 Listed $259,900 GFBR

Property tax history

+2.6%/yr

Latest (2025): $5,191 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…