4031 W Marble Way

Knik-Fairview, AK 99654

$989,000D

12 bd · 8.0 ba · 4,796 sqft · Built 2015 · MultiFamily · Pending · 1 DOM

Cashflow @ list (25.0% down · 7.5%)

• Estimated rent: $8,524/mo
• Mortgage (P&I): −$5,186
• Tax + insurance: −$1,648
• HOA: −$0
• Vac / Maint / Mgmt: −$1,790
• Net cashflow: $-101/mo
• Annual: $-1,210/yr
• Cap rate: 6.17%
• Cash-on-cash: -0.44%
• DSCR: 0.98
• 1% rule: 0.86%
• Cash to close: $276,920

Investor read

• This is a 4 × 3-bed/2.0-bath units multifamily listed at $989k. Condition is rated good.
• At list price, monthly cash flow is $-101 ($-1k/yr) — negative. Per door: $-25/mo.
• To cash-flow at today's rent, offer at most $974k (1.5% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $852k (13.8% below list).
• Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
• Recommended offer: $852k (13.8% below list) — sets the bar for 1% rule.
• Local home prices are declining (-3.0%/yr); year-one equity from $7k of loan paydown is wiped out by about $30k of value loss. Plan a longer hold.
• Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
• 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.
• Zoned schools: Snowshoe Elementary (math 52% / reading 52%, grade C-, #43 of 156 statewide, top 32%, 340 students, 46% FRL); Wasilla Middle School (math 30% / reading 46%, grade F, #18 of 36 statewide, top 49%, 610 students, 44% FRL); Wasilla High School (math 22% / reading 27%, grade F, #42 of 61 statewide, top 82%, 848 students, 35% FRL).
• 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).
• Matanuska-Susitna County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• Cap rate 6.2% vs local median 3.3% in Knik-Fairview — 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.
• At $8,524/mo this rent would consume 105% 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.

Questions for listing agent

• 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?
• Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
• What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
• Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
• 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?
• 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.
• 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.
• 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.