CashFlowRE
Sign in Sign up
2440 Tanana Dr Duplex
B Composite 70.57
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 +26.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.1/10.0
  • 1% rule +6.8/10.0
  • Rent growth +3.8/5.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$369,000

2440 Tanana Dr · North Pole, AK 99705
6 bd · 2.0 ba · 2,016 sqft · MultiFamily public records · 74 Days on market
Built 1982 0.30 ac lot $183/sqft · 38% below area Est $598k · 38% 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

Duplex in North Pole offering excellent income potential! Each unit features 3 bedrooms, 1 bathroom, and its own attached 2-car garage—an uncommon and highly desirable amenity that can be allocated to one unit or shared between both. Current rents range from $2,000–$2,200 per unit plus electric, making this a strong performing property. The lower unit has been recently renovated with a new kitchen and updated flooring, providing modern appeal and added value. Whether you’re looking to owner-occupy or expand your investment portfolio, this property offers flexibility, functionality, and solid rental history.

Key facts

  • New kitchen
  • Attached garage
  • Solid rental history

Tags

ATTACHED GARAGERECENTLY RENOVATEDNEW KITCHENUPDATED FLOORINGSOLID RENTAL HISTORY

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 × 3-bed/1.0-bath units multifamily listed at $369k.

Deal economics

  • At list price, monthly cash flow is $980 ($12k/yr) — positive. Per door: $490/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $369k).
  • Recommended offer: $347k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 3.7% in North Pole — 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 67/100 on livability (#22 in AK) — a middle-class / working-renter tenant base. Strengths: housing A+, employment A-, health & safety A-; Watch: schools D, amenities F, commute 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.
  • Market conditions: Rents rising fast (+5.1%/yr); 248 active listings in the ZIP; solid renter incomes; 1 units permitted in Fairbanks North Star Borough in 2024 (0 in 5+ unit buildings).
  • At $4,354/mo this rent would consume 54% of the median local household income ($97k/yr) (locally 237% 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 $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.
  • At projected returns (-3.0% appreciation + 5.1% rent growth), your $103k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($347k) is reasonable based on typical stale-listing flexibility.
Recommended offer $346,860 (6.0% below list)

Questions for the listing agent

  1. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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 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
1.18%
Cap rate
9.48%
Cash-on-cash
11.38%
DSCR
1.51
GRM
7.1

CMA / ARV

ARV (median comp)
$598,489
List price
$369,000
Delta
-38.34%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 5.08% rent growth · sell at horizon

5-year hold
IRR
2.9%
Equity multiple
1.12×
Total profit
$11,925
Equity at exit
$55,019
10-year hold
IRR
14.4%
Equity multiple
2.26×
Total profit
$130,612
Equity at exit
$31,904

Cash invested: $103,320 (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 99705

Home prices YoY
-21.2%
Rents YoY
5.1%
Active inventory
248
Price-to-rent
14.1×

Monthly cashflow live

Estimated rent
$4,354 high interval (Pro) →
Mortgage (P&I)
$1,935
Tax from tax record
$371 /mo · $4,452/yr
Insurance
$154
HOA
$0
Vacancy / Maint / Mgmt
$914
Net cashflow
$980

Break-even live

Break-even rent $3,114
Max offer price $369,000
Occupancy floor 72%

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

UnitsBedsBathsEst. rent
Total (2 units) $4,354

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
$92,250
Closing costs
$11,070
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 20 events

  1. 2026-06-19
    days on market $369,000 Active 74 DOM
  2. 2026-06-18
    days on market $369,000 Active 73 DOM
  3. 2026-06-17
    days on market $369,000 Active 72 DOM
  4. 2026-06-16
    days on market $369,000 Active 71 DOM
  5. 2026-06-15
    days on market $369,000 Active 70 DOM
  6. 2026-06-14
    days on market $369,000 Active 68 DOM
  7. 2026-06-13
    days on market $369,000 Active 67 DOM
  8. 2026-06-10
    days on market $369,000 Active 65 DOM
  9. 2026-06-09
    days on market $369,000 Active 64 DOM
  10. 2026-06-08
    days on market $369,000 Active 63 DOM
  11. 2026-06-05
    days on market $369,000 Active 59 DOM
  12. 2026-06-03
    days on market $369,000 Active 58 DOM
  13. 2026-06-02
    days on market $369,000 Active 57 DOM
  14. 2026-06-01
    days on market $369,000 Active 56 DOM
  15. 2026-05-31
    days on market $369,000 Active 55 DOM
  16. 2026-05-30
    days on market $369,000 Active 54 DOM
  17. 2026-05-11
    price $369,000 632-char remark
    Show marketing remark (632 chars)

    Duplex in North Pole offering excellent income potential! Each unit features 3 bedrooms, 1 bathroom, and its own attached 2-car garage—an uncommon and highly desirable amenity that can be allocated to one unit or shared between both. Current rents range from $2,000–$2,200 per unit plus electric, making this a strong performing property. The lower unit has been recently renovated with a new kitchen and updated flooring, providing modern appeal and added value. Whether you’re looking to owner-occupy or expand your investment portfolio, this property offers flexibility, functionality, and solid rental history.

  18. 2026-04-06
    listed $369,900 Active 632-char remark
    Show marketing remark (632 chars)

    Duplex in North Pole offering excellent income potential! Each unit features 3 bedrooms, 1 bathroom, and its own attached 2-car garage—an uncommon and highly desirable amenity that can be allocated to one unit or shared between both. Current rents range from $2,000–$2,200 per unit plus electric, making this a strong performing property. The lower unit has been recently renovated with a new kitchen and updated flooring, providing modern appeal and added value. Whether you’re looking to owner-occupy or expand your investment portfolio, this property offers flexibility, functionality, and solid rental history.

  19. 2010-06-14
    soldstatus
  20. 2007-06-06
    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
$4,452 · $371/mo
Projected year-2 tax
$4,452 · $371/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 · 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
$52,248
− Mortgage interest
−$20,670
− Property taxes
−$4,452
− Insurance
−$1,845
− Repairs & maintenance
−$4,180
− Management
−$4,180
− Depreciation
−$10,735
Taxable income
$6,187
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,485
After-tax cash flow
$10,273/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 — North Pole

Score
67/100
State rank
#22
US rank
#10245

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Pole, AK
County
Fairbanks North Star Borough · 69,381 people
City population
21,769
Metro
Fairbanks, AK
Population (ZIP)
21,769
Household income
$96,964
Rent vs Own
23.1% rent · 76.9% own
Severe rent burden
237.0

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
Predominantly White (75%)
Race & ethnicity
White 75% Two or more races 12% Hispanic / Latino 7% Native American 4% Black 1% Asian 1%
Hispanic origin (detail)
Mexican 5% Puerto Rican 1%
Common ancestry
Italian 4% Portuguese 3% Scottish 3%
Foreign-born
4% · Canada, South Korea
Languages at home
93% English-only · French/Haitian/Cajun 1% Spanish 1% Tagalog/Filipino 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
▼ -42.32%
Current HPI
157.102
Rent YoY
▲ 5.08%
Metro
Fairbanks, AK
State GDP YoY
F500 in state
0

Price history

-0.2% since first listed
4 events — show timeline
  • 2026-05-11 Price Changed $369,000 GFBR
  • 2026-04-06 Listed $369,900 GFBR
  • 2010-06-14 Sold (Public Records) Public Records
  • 2007-06-06 Sold (Public Records) Public Records

Property tax history

+3.8%/yr

Latest (2025): $4,452 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…