CashFlowRE
Sign in Sign up
11841 Galloway Loop
D Composite 41.05
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 +11.4/30.0
  • ARV discount +7.5/15.0
  • Rent growth +4.1/5.0
  • Livability +3.9/5.0
  • Condition / age +3.8/5.0
  • Schools +3.7/10.0
  • 1% rule +3.3/10.0
  • DSCR +3.3/10.0
  • Appreciation +0.0/10.0

$340,000

11841 Galloway Loop · Anchorage, AK 99577
3 bd · 2.0 ba · 1,502 sqft · Other · 1 Days on market
Built 2005 Good condition

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

Listing remarks

3 bed 2 bath townhouse 2 car heated garage. Beautiful Mountain Views. Lots of light. Spacious Master Bedroom with walk in closet. Some furniture stays if wanted. Move in condition. Walk to Carrs, restaurants, coffeehouses, ice cream and Eagle River town square and park.

Key facts

  • Walk in closet
  • Move in condition
  • Lots of light

Tags

MOUNTAIN VIEWSLOTS OF LIGHTWALK IN CLOSETMOVE IN CONDITIONEAGLE RIVER TOWN SQUAREPARK

Property features AI

Exterior

  • Home design: Single-family home built in 2005
  • Construction: Built in 2005
  • Exterior features: Located in the Eagle River subdivision

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 3-bed/2.0-bath other listed at $340k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-116 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $323k (5.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $283k (16.9% below list).
  • Recommended offer: $283k (16.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% 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.
  • Market conditions: Rents rising fast (+6.5%/yr); 242 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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.
Recommended offer $282,681 (16.9% below list)

Questions for the listing agent

  1. 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?
  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. 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 for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.83%
Cap rate
5.88%
Cash-on-cash
-1.47%
DSCR
0.93
GRM
10.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 6.45% rent growth · sell at horizon

5-year hold
IRR
-14.9%
Equity multiple
0.45×
Total profit
$-52,319
Equity at exit
$50,695
10-year hold
IRR
-1.4%
Equity multiple
0.89×
Total profit
$-10,214
Equity at exit
$29,397

Cash invested: $95,200 (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 99577

Home prices YoY
-12.5%
Rents YoY
6.5%
Active inventory
242
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,827 high interval (Pro) →
Mortgage (P&I)
$1,783
Tax est. 1.5%
$425 /mo · $5,100/yr
Insurance
$142
HOA
$0
Vacancy / Maint / Mgmt
$594
Net cashflow
$-116

Break-even live

Break-even rent $2,974
Max offer price $323,145
Occupancy floor 99%

Sensitivity live

Price -10% $118 -5% $1 +0% $-116 +5% $-234 +10% $-351
Rent -10% $-340 -5% $-228 +0% $-116 +5% $-5 +10% $107
Rate -1.0pp $55 -0.5pp $-30 base $-116 +0.5pp $-205 +1.0pp $-294

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
$85,000
Closing costs
$10,200
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.

Rent comps 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11712 Galloway Loop #30 Eagle River, AK 3.0 2.5 1471 $2,350 $1.60 21d 1 0.05mi
11906 Copper Mountain Dr Eagle River, AK 3.0 2.0 1844 $2,800 $1.52 44d 1 0.11mi
12229 Breckenridge Dr Eagle River, AK 3.0 2.5 1708 $3,800 $2.22 24d 1 0.29mi
12227 Breckenridge Dr Eagle River, AK 3.0 2.5 1708 $3,800 $2.22 24d 1 0.29mi
17139 Coronado St Unit 3 Eagle River, AK 3.0 2.0 1300 $2,100 $1.62 45d 1 0.58mi
11021 Hannah Jane Pl #7 Eagle River, AK 3.0 2.5 1547 $3,250 $2.10 14d 1 0.63mi

Listing history 2 events

  1. 2026-05-13
    status Under Contract
  2. 2026-05-12
    listed $340,000 Active

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

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
$33,922
− Mortgage interest
−$19,045
− Property taxes
−$5,100
− Insurance
−$1,700
− Repairs & maintenance
−$2,714
− Management
−$2,714
− Depreciation
−$9,891
Taxable loss
−$7,242
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,738
After-tax cash flow
$340/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 · 1 photo

Good 75/100 Cosmetic rehab

This move-in condition townhouse is in good condition with beautiful mountain views and ample natural light. Minor updates to the exterior and interior can significantly enhance its resale and rental value.

Value-add opportunities

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both New flooring in bathrooms and kitchen — Improves functionality and aesthetics
  • Both New lighting fixtures — Enhances interior ambiance and safety

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior — Enhances curb appeal and interior aesthetics
  • Both Landscaping improvements — Enhances curb appeal and adds value
  • Both New flooring in bathrooms and kitchen — Improves functionality and aesthetics
  • Both New lighting fixtures — Enhances interior ambiance and safety

ⓘ 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
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)
28,477
Household income
$136,900
Rent vs Own
19.7% rent · 80.3% own
Severe rent burden
315.0

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
Predominantly White (76%)
Race & ethnicity
White 76% Two or more races 10% Hispanic / Latino 6% Asian 3% Black 3% Native American 2% Pacific Islander 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Lithuanian 3% Italian 3% Slovak 2%
Foreign-born
4% · Canada, China, South Korea
Languages at home
94% English-only · Spanish 3% Korean 1% Tagalog/Filipino 1%

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
▼ -36.27%
Current HPI
254.3511
Rent YoY
▲ 6.45%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

2 events — show timeline
  • 2026-05-13 Pending FSBO.com
  • 2026-05-12 Listed $340,000 FSBO.com

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…