CashFlowRE
Sign in Sign up
5905 Churchill Way #1
B+ Composite 75.94
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • Livability +4.2/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,500

5905 Churchill Way #1 · Juneau, AK 99801
3 bd · 2.0 ba · 570 sqft · Manufactured public records · 71 Days on market
Built 1961 $262/sqft · 34% above area Est $236k · 37% under ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Custom Mobile Home with superb remodeling including vaulted Ceilings, bullnose sheetrock, open Kitchen, living Room, & dining concept. Then there are 3+bedrooms & a loft with 2 bathrooms. This home could be setup to have an apartment or nice private space for a relative, friend, or roommate? Exterior features included metal roof, covered front porch, attractive fencing, a very stout metal shed approximately 16' x 8'. This Home was completely remodeled about 20 years ago. Space Rent is $604. Mobile homes are a great way to build equity in a hurry. Make this your dream home today. The home is in a quiet portion of the park.

Key facts

  • Garage
  • Built 1961
  • Listed 70 days

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 manufactured listed at $150k.

Deal economics

  • At list price, monthly cash flow is $669 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.7% vs local median 2.6% in Juneau — 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 84/100 on livability (#3 in AK, #703 nationally) — a professional / high-income tenant draw. Strengths: commute A+, employment A+, housing A+; Watch: crime F, cost of living F.
  • Juneau Borough School District (town): math 32% / reading 44% proficiency, ranked #9 of 21 in AK (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 179 active listings in the ZIP; solid renter incomes; 114 units permitted in Juneau City and Borough in 2024 (82 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Juneau County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y 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 $140,530 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1961 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.32%
Cap rate
11.66%
Cash-on-cash
19.17%
DSCR
1.85
GRM
6.3

CMA / ARV

ARV (median comp)
$235,500
List price
$149,500
Delta
-36.52%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
11.0%
Equity multiple
1.44×
Total profit
$18,298
Equity at exit
$22,291
10-year hold
IRR
20.1%
Equity multiple
2.68×
Total profit
$70,521
Equity at exit
$12,926

Cash invested: $41,860 (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 99801

Active inventory
179
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,968 medium interval (Pro) →
Mortgage (P&I)
$784
Tax from tax record
$40 /mo · $478/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$413
Net cashflow
$669

Break-even live

Break-even rent $1,122
Max offer price $149,500
Occupancy floor 61%

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
$37,375
Closing costs
$4,485
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 21 events

  1. 2026-06-19
    days on market $149,500 Active 71 DOM
  2. 2026-06-18
    days on market $149,500 Active 70 DOM
  3. 2026-06-17
    days on market $149,500 Active 69 DOM
  4. 2026-06-16
    days on market $149,500 Active 68 DOM
  5. 2026-06-15
    days on market $149,500 Active 67 DOM
  6. 2026-06-14
    days on market $149,500 Active 65 DOM
  7. 2026-06-12
    days on market $149,500 Active 64 DOM
  8. 2026-06-09
    days on market $149,500 Active 61 DOM
  9. 2026-06-08
    days on market $149,500 Active 60 DOM
  10. 2026-06-07
    days on market $149,500 Active 59 DOM
  11. 2026-06-03
    days on market $149,500 Active 55 DOM
  12. 2026-06-02
    days on market $149,500 Active 54 DOM
  13. 2026-06-01
    days on market $149,500 Active 53 DOM
  14. 2026-05-31
    days on market $149,500 Active 52 DOM
  15. 2026-05-30
    days on market $149,500 Active 51 DOM
  16. 2026-05-07
    status Active 643-char remark
    Show marketing remark (643 chars)

    Custom Mobile Home with superb remodeling including vaulted Ceilings, bullnose sheetrock, open Kitchen, living Room, & dining concept. Then there are 3+bedrooms & a loft with 2 bathrooms. This home could be setup to have an apartment or nice private space for a relative, friend, or roommate? Exterior features included metal roof, covered front porch, attractive fencing, a very stout metal shed approximately 16' x 8'. This Home was completely remodeled about 20 years ago. Space Rent is $604. Mobile homes are a great way to build equity in a hurry. Make this your dream home today. The home is in a quiet portion of the park.

  17. 2026-04-22
    status Pending 643-char remark
    Show marketing remark (643 chars)

    Custom Mobile Home with superb remodeling including vaulted Ceilings, bullnose sheetrock, open Kitchen, living Room, & dining concept. Then there are 3+bedrooms & a loft with 2 bathrooms. This home could be setup to have an apartment or nice private space for a relative, friend, or roommate? Exterior features included metal roof, covered front porch, attractive fencing, a very stout metal shed approximately 16' x 8'. This Home was completely remodeled about 20 years ago. Space Rent is $604. Mobile homes are a great way to build equity in a hurry. Make this your dream home today. The home is in a quiet portion of the park.

  18. 2026-04-09
    listed $149,500 Active 643-char remark
    Show marketing remark (201 chars)

    Remodeled custom home with vaulted ceilings, open layout, 3+ beds, loft, and 2 baths. Metal roof, covered porch, fencing, and 16×8 shed. Quiet park location. Space rent $604. Great equity builder

  19. 2026-04-09
    listed $149,500 Active 201-char remark
    Show marketing remark (201 chars)

    Remodeled custom home with vaulted ceilings, open layout, 3+ beds, loft, and 2 baths. Metal roof, covered porch, fencing, and 16×8 shed. Quiet park location. Space rent $604. Great equity builder

  20. 2024-10-15
    listed $155,000 Active
  21. 2003-07-01
    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
$478 · $40/mo
Projected year-2 tax
$1,129 · $94/mo
Expected delta
+$650/yr (+$54/mo · 136.0%)

ⓘ 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
$23,616
− Mortgage interest
−$8,374
− Property taxes
−$478
− Insurance
−$748
− Repairs & maintenance
−$1,889
− Management
−$1,889
− Depreciation
−$4,349
Taxable income
$5,889
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,413
After-tax cash flow
$6,610/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
Juneau Borough School District
NCES district ID
0200210
Math proficiency
32% ▼ -8.00%
Reading proficiency
44% ▼ -2.00%
Median HH income
$81,032
Composite
35.76/100
National rank
#4845
State rank
#9 of 21 in AK

Livability — Juneau

Score
84/100
State rank
#3
US rank
#703

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Juneau, AK
County
Juneau Borough · 29,588 people
City population
29,588
Metro
Juneau, AK
Population (ZIP)
29,588
Household income
$102,217
Rent vs Own
35.1% rent · 64.9% own
Severe rent burden
660.0

Population outlook (Juneau County) Hauer SSP2

Today (2025)
36,707 people
By 2030
38,658 · +5.3%
By 2040
42,270 · +15.2%
By 2050
46,086 · +25.6%
By 2075
58,476 · +59.3%
By 2100
69,228 · +88.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 62% Two or more races 17% Native American 8% Asian 7% Hispanic / Latino 7% Pacific Islander 1%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Portuguese 5% Slovak 3% Italian 3%
Foreign-born
8% · Canada, China
Languages at home
89% English-only · Tagalog/Filipino 3% Spanish 3% Other Asian/Pacific 1%

Political lean MEDSL · Juneau

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
▼ -211.89%
Current HPI
170.9025
Rent YoY
Metro
Juneau, AK
State GDP YoY
F500 in state
0

Price history

-3.5% since first listed
6 events — show timeline
  • 2026-05-07 Relisted SEABR
  • 2026-04-22 Pending SEABR
  • 2026-04-09 Listed $149,500 SEABR
  • 2026-04-09 Listed $149,500 AKMLS
  • 2024-10-15 Listed $155,000 SEABR
  • 2003-07-01 Sold (Public Records) Public Records

Property tax history

+3.5%/yr

Latest (2025): $478 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…