CashFlowRE
Sign in Sign up
1601 N Centurian Pl Duplex
D- Composite 39.11
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).

  • ARV discount +11.1/15.0
  • Cash flow +10.4/30.0
  • Schools +4.1/10.0
  • Livability +3.1/5.0
  • DSCR +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • Appreciation +0.0/10.0

$665,000

1601 N Centurian Pl · Wasilla, AK 99654
8 bd · 5.0 ba · 3,600 sqft · MultiFamily public records · 134 Days on market
Built 2013 0.92 ac lot $185/sqft · 8% below area Est $723k · 8% under

🖨 Deal sheet 📄 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

Fantastic Location! This spacious duplex offers 4 bedrooms and 2.5 baths per side, tucked away on a quiet cul-de-sac with RV parking and a nice backyard. Conveniently located close to town, schools, and shopping, with an easy commute in every direction. Each unit features open-concept living, a cozy gas fireplace, granite countertops throughout, and a well-designed kitchen with a pantry. Upstairs, the large primary bedroom includes an en-suite bath, and all bedrooms plus the laundry room are located on the same floor for added convenience. A fantastic opportunity for owner-occupants or investors alike.

Key facts

  • Rv parking
  • Quiet cul-de-sac
  • Granite countertops

Tags

DUPLEXQUIET CUL-DE-SACRV PARKINGOPEN-CONCEPT LIVINGGRANITE COUNTERTOPSWELL-DESIGNED KITCHEN

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 × 4.0-bed/2.5-bath units multifamily listed at $665k.

Deal economics

  • At list price, monthly cash flow is $-358 ($-4k/yr) — negative. Per door: $-179/mo.
  • To cash-flow at today's rent, offer at most $602k (9.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $493k (25.9% below list).
  • Recommended offer: $493k (25.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 2.7% in Wasilla — 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 (#58 in AK) — a middle-class / working-renter tenant base. Strengths: housing A; Watch: employment C-, cost of living C-, health & safety C-.
  • Matanuska-Susitna Borough School District (town): math 42% / reading 50% proficiency, ranked #5 of 21 in AK (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 496 active listings in the ZIP; solid renter incomes; 91 units permitted in Matanuska-Susitna Borough in 2024 (25 in 5+ unit buildings).
  • At $4,930/mo this rent would consume 61% of the median local household income ($98k/yr) (locally 872% 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 $5k of loan paydown is wiped out by about $20k of value loss. Plan a longer hold.
  • Matanuska-Susitna County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 134 days — a 12% lower offer ($585k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 14y 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 $493,000 (25.9% 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. It's been on market 134 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. 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
0.74%
Cap rate
5.65%
Cash-on-cash
-2.31%
DSCR
0.90
GRM
11.2

CMA / ARV

ARV (median comp)
$723,249
List price
$665,000
Delta
-8.05%
Verdict
FAIR
Comps
14 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
300 W Spruce Ave 0.20mi 7/4.0 (-1) 3,200 (-11%) 2mo $550,000 $172 62

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 · 0.04% rent growth · sell at horizon

5-year hold
IRR
-23.2%
Equity multiple
0.22×
Total profit
$-144,972
Equity at exit
$99,154
10-year hold
IRR
-27.4%
Equity multiple
-0.13×
Total profit
$-211,329
Equity at exit
$57,497

Cash invested: $186,200 (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 99654

Home prices YoY
-9.9%
Rents YoY
0.0%
Active inventory
496
Price-to-rent
22.5×

Monthly cashflow live

Estimated rent
$4,930 high interval (Pro) →
Mortgage (P&I)
$3,487
Tax from tax record
$489 /mo · $5,862/yr
Insurance
$277
HOA
$0
Vacancy / Maint / Mgmt
$1,035
Net cashflow
$-358

Break-even live

Break-even rent $5,383
Max offer price $601,715
Occupancy floor

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

UnitsBedsBathsEst. rent
Total (2 units) $4,930

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
$166,250
Closing costs
$19,950
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 23 events

  1. 2026-06-18
    days on market $665,000 Active 134 DOM
  2. 2026-06-17
    days on market $665,000 Active 133 DOM
  3. 2026-06-16
    days on market $665,000 Active 132 DOM
  4. 2026-06-15
    days on market $665,000 Active 131 DOM
  5. 2026-06-14
    pricedays on market $665,000 Active 129 DOM
  6. 2026-06-13
    days on market $680,000 Active 128 DOM
  7. 2026-06-10
    days on market $680,000 Active 126 DOM
  8. 2026-06-09
    days on market $680,000 Active 125 DOM
  9. 2026-06-08
    days on market $680,000 Active 124 DOM
  10. 2026-06-07
    days on market $680,000 Active 123 DOM
  11. 2026-06-03
    days on market $680,000 Active 119 DOM
  12. 2026-06-02
    days on market $680,000 Active 118 DOM
  13. 2026-06-01
    days on market $680,000 Active 117 DOM
  14. 2026-05-31
    days on market $680,000 Active 116 DOM
  15. 2026-05-30
    days on market $680,000 Active 115 DOM
  16. 2026-02-04
    listed $680,000 Active 610-char remark
    Show marketing remark (610 chars)

    Fantastic Location! This spacious duplex offers 4 bedrooms and 2.5 baths per side, tucked away on a quiet cul-de-sac with RV parking and a nice backyard. Conveniently located close to town, schools, and shopping, with an easy commute in every direction. Each unit features open-concept living, a cozy gas fireplace, granite countertops throughout, and a well-designed kitchen with a pantry. Upstairs, the large primary bedroom includes an en-suite bath, and all bedrooms plus the laundry room are located on the same floor for added convenience. A fantastic opportunity for owner-occupants or investors alike.

  17. 2020-07-08
    soldstatus
  18. 2020-05-12
    historical
  19. 2020-03-18
    listed $424,900
  20. 2013-11-19
    soldstatus
  21. 2013-09-11
    listed $359,000
  22. 2012-06-08
    soldstatus
  23. 2012-03-22
    listed $44,900

ⓘ 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
$5,862 · $489/mo
Projected year-2 tax
$6,888 · $574/mo
Expected delta
+$1,026/yr (+$85/mo · 17.5%)

ⓘ 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
$59,160
− Mortgage interest
−$37,250
− Property taxes
−$5,862
− Insurance
−$3,325
− Repairs & maintenance
−$4,733
− Management
−$4,733
− Depreciation
−$19,345
Taxable loss
−$16,089
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,861
After-tax cash flow
$-438/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
Matanuska-Susitna Borough School District
NCES district ID
0200510
Math proficiency
42% ▲ 1.00%
Reading proficiency
50% ▲ 5.00%
Median HH income
$70,325
Composite
41.38/100
National rank
#3484
State rank
#5 of 21 in AK

Livability — Wasilla

Score
62/100
State rank
#58
US rank
#16709

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wasilla, AK
County
Matanuska Susitna Borough · 100,174 people
City population
44,647
Metro
Anchorage, AK
Population (ZIP)
44,647
Household income
$97,544
Rent vs Own
28.9% rent · 71.1% own
Severe rent burden
872.0

Population outlook (Matanuska-Susitna County) Hauer SSP2

Today (2025)
126,730 people
By 2030
139,641 · +10.2%
By 2040
165,122 · +30.3%
By 2050
189,697 · +49.7%
By 2075
249,959 · +97.2%
By 2100
288,077 · +127.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Two or more races 12% Native American 6% Hispanic / Latino 5% Asian 2% Black 1%
Common ancestry
Portuguese 3% Lithuanian 2% Italian 2%
Foreign-born
4% · Canada
Languages at home
93% English-only · Russian/Polish/Slavic 2% Spanish 2% Tagalog/Filipino 1%

Political lean MEDSL · Matanuska-Susitna

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
▼ -21.68%
Current HPI
196.8728
Rent YoY
▬ 0.04%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+1414.5% since first listed
8 events — show timeline
  • 2026-02-04 Listed $680,000 AKMLS
  • 2020-07-08 Sold (Public Records) Public Records
  • 2020-05-12 Delisted AKMLS
  • 2020-03-18 Listed $424,900 AKMLS
  • 2013-11-19 Sold (Public Records) Public Records
  • 2013-09-11 Listed $359,000 AKMLS
  • 2012-06-08 Sold (Public Records) Public Records
  • 2012-03-22 Listed $44,900 AKMLS

Property tax history

+8.1%/yr

Latest (2025): $5,862 · -2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…