CashFlowRE
Sign in Sign up
3806 W 79th Ave Multi-family
C+ Composite 62.33
Why this score? — see what drove the C+ 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 +21.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +5.6/10.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$499,000

3806 W 79th Ave · Anchorage, AK 99502
8 bd · 2.0 ba · 2,955 sqft · MultiFamily public records · 1 Days on market
Built 1966 10,125 sqft lot Est $656k · 24% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Upstairs 5 bedrooms and down 4 bedrooms. Lots of upgrades done, new boiler , double pane windows new deck. Has updated fire sprinkler system. Great for senior living home. Call for a showing today. We need a 48 hour notice please.

Key facts

  • New boiler
  • Double pane windows
  • New deck

Tags

NEW BOILERDOUBLE PANE WINDOWSNEW DECKUPDATED FIRE SPRINKLER SYSTEM

Property features AI

Exterior

  • Parking: 10 open parking spaces; No attached garage; No carport
  • Utilities: Public sewer
  • Home design: Multi-family property; Built in 1966; Wood-frame construction; Entry level not specified
  • Construction: Poured concrete foundation; Composition/shingle roof
  • Exterior features: Paved road access

Interior

  • Bedrooms: 9 bedrooms
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Interior features: Carpet flooring

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 8-bed/2.0-bath multifamily listed at $499k.

Deal economics

  • At list price, monthly cash flow is $720 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $499k).
  • Cap rate 8.0% vs local median 3.8% in Anchorage — 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 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.
  • Zoned schools: Sand Lake Elementary (math 40% / reading 46%, grade F, #69 of 156 statewide, top 44%, 508 students, 32% FRL); Mears Middle School (math 30% / reading 47%, grade F, #17 of 36 statewide, top 46%, 733 students, 30% FRL); Dimond High School (math 37% / reading 41%, grade F, #23 of 61 statewide, top 37%, 1,443 students, 25% FRL).
  • Market conditions: Rents rising fast (+4.6%/yr); 139 active listings in the ZIP; high-income renter base; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
  • At $5,311/mo this rent would consume 55% of the median local household income ($116k/yr) (locally 384% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $15k 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

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 22y 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 $499,000

Questions for the listing agent

  1. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.06%
Cap rate
8.03%
Cash-on-cash
6.19%
DSCR
1.28
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$656,010
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7737 Wisteria St 0.53mi 7/3.0 (-1) 2,700 (-9%) 9mo $555,000 $206 44
7447 Jewel Lake Rd 0.28mi 9/4.0 (+1) 3,248 (+10%) 21mo $720,000 $222 40

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 4.57% rent growth · sell at horizon

5-year hold
IRR
-5.0%
Equity multiple
0.81×
Total profit
$-26,359
Equity at exit
$74,403
10-year hold
IRR
6.5%
Equity multiple
1.52×
Total profit
$72,625
Equity at exit
$43,144

Cash invested: $139,720 (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 99502

Rents YoY
4.6%
Active inventory
139
Price-to-rent
14.9×

Monthly cashflow live

Estimated rent
$5,311 medium interval (Pro) →
Mortgage (P&I)
$2,617
Tax from tax record
$651 /mo · $7,807/yr
Insurance
$208
HOA
$0
Vacancy / Maint / Mgmt
$1,115
Net cashflow
$720

Break-even live

Break-even rent $4,399
Max offer price $499,000
Occupancy floor 81%

Sensitivity live

Price -10% $1,003 -5% $862 +0% $720 +5% $579 +10% $438
Rent -10% $301 -5% $511 +0% $720 +5% $930 +10% $1,140
Rate -1.0pp $972 -0.5pp $847 base $720 +0.5pp $591 +1.0pp $460

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

UnitsBedsBathsEst. rent
1× unit 5 1 $2,785
1× unit 4 1 $2,526
Total (2 units) $5,311

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
$124,750
Closing costs
$14,970
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 12 events

  1. 2026-05-26
    listed $499,000 Active
  2. 2014-01-17
    soldstatus
  3. 2013-10-14
    listed $320,000
  4. 2007-10-12
    listed $297,000
  5. 2007-03-08
    listed $369,500
  6. 2005-01-20
    soldstatus
  7. 2004-11-19
    listed $350,000
  8. 2004-08-05
    soldstatus
  9. 2004-05-03
    listed $265,000
  10. 2004-05-03
    listed $265,000
  11. 2001-09-28
    soldstatus
  12. 1984-09-28
    soldstatus

ⓘ 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
$7,807 · $651/mo
Projected year-2 tax
$7,807 · $651/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
$63,732
− Mortgage interest
−$27,952
− Property taxes
−$7,807
− Insurance
−$2,495
− Repairs & maintenance
−$5,099
− Management
−$5,099
− Depreciation
−$14,516
Taxable income
$765
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$184
After-tax cash flow
$8,461/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
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)
25,006
Household income
$116,071
Rent vs Own
29.3% rent · 70.7% own
Severe rent burden
384.0

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 0.65)
Race & ethnicity
White 58% Two or more races 14% Native American 10% Asian 9% Hispanic / Latino 8% Black 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Portuguese 4% Italian 3% Slovak 3%
Foreign-born
9% · South Korea, Canada
Languages at home
85% English-only · Spanish 6% 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
▼ -205.90%
Current HPI
290.7795
Rent YoY
▲ 4.57%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+88.3% since first listed
12 events — show timeline
  • 2026-05-26 Listed $499,000 AKMLS
  • 2014-01-17 Sold (Public Records) Public Records
  • 2013-10-14 Listed $320,000 AKMLS
  • 2007-10-12 Listed $297,000 AKMLS
  • 2007-03-08 Listed $369,500 AKMLS
  • 2005-01-20 Sold (Public Records) Public Records
  • 2004-11-19 Listed $350,000 AKMLS
  • 2004-08-05 Sold (Public Records) Public Records
  • 2004-05-03 Listed $265,000 AKMLS
  • 2004-05-03 Listed $265,000 AKMLS
  • 2001-09-28 Sold (Public Records) Public Records
  • 1984-09-28 Sold (Public Records) Public Records

Property tax history

+3.3%/yr

Latest (2025): $7,807 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…