CashFlowRE
Sign in Sign up
L17 Old School Rd
B Composite 74.15
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • Schools +3.9/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0

$79,999

L17 Old School Rd · Tazlina, AK 99588
2 bd · 1.0 ba · 1,400 sqft · SingleFamily · 72 Days on market
Built 1997 Fair condition 1.70 ac lot $57/sqft · 79% below area ↓ 60% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Amazing opportunity to have a great investment property in the heart of the Copper Valley! Close to hunting and fishing! This 1400 sf house has a HUGE garage with 3 sections and a tremendous loft for storage for all of your toys. Flat, usable 1.7 acre corner lot near the Tazlina river, there is lots of privacy for gardening; a large garden and attached 324 sf greenhouse/sunroom. 2 bedrooms upstair as well as a very open living room/kitchen downstairs. Kitchen cabinets and stairs are all handcrafted. This house is a bargain but does need some work to the roof/ceiling as well as the utility water system. Seller hauled own drinking water from the local well in Tazlina. Wood stove and Toyo Stove for heat, as well as electricity and internet. A rare find for this price. Selling AS IS. No property taxes in the Copper Valley!! World famous Copper River Salmon just a half hour away. A hunters/fishers/outdoors enthusiast paradise! Use it as a getaway cabin or live in it year-round. A must see!! Centrally located: -2 hours to Valdez -20 minutes to Glennallen -4 hours to Kennecott/McCarthy -3 hours to Anchorage -Walking distance to the Tazlina River

Key facts

  • Tremendous loft
  • Huge garage
  • Large garden

Tags

HUGE GARAGETREMENDOUS LOFT1.7 ACRE CORNER LOTLARGE GARDENATTACHED GREENHOUSEHANDCRAFTED KITCHEN CABINETS

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-bed/1.0-bath single-family listed at $80k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $466 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $75k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#66 in AK) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+; Watch: cost of living C-, health & safety C-, schools F.
  • Copper River School District (rural): math 38% / reading 46% proficiency, ranked #19 of 53 in AK (top 36%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 33 active listings in the ZIP.

Forward outlook

  • In year one you build about $3k of equity ($553 loan paydown + $2k appreciation (3.0% local appreciation)).
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $75,199 (6.0% below list)

Questions for the listing agent

  1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.61%
Cap rate
13.29%
Cash-on-cash
24.99%
DSCR
2.11
GRM
5.2

CMA / ARV

ARV (median comp)
$372,212
List price
$79,999
Delta
-78.51%
Verdict
UNDERPRICED
Comps
5 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
L9 B3 Chichokna Rd 0.64mi 2/1.0 1,300 (-7%) 10mo $117,900 $91 50

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
31.1%
Equity multiple
2.76×
Total profit
$39,368
Equity at exit
$35,971
10-year hold
IRR
31.4%
Equity multiple
5.40×
Total profit
$98,545
Equity at exit
$55,436

Cash invested: $22,400 (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 99588

Active inventory
33
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,290 medium interval (Pro) →
Mortgage (P&I)
$420
Tax est. 1.5%
$100 /mo · $1,200/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$271
Net cashflow
$466

Break-even live

Break-even rent $700
Max offer price $79,999
Occupancy floor 59%

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
$20,000
Closing costs
$2,400
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 $79,999 Active 72 DOM
  2. 2026-06-18
    days on market $79,999 Active 71 DOM
  3. 2026-06-17
    days on market $79,999 Active 70 DOM
  4. 2026-06-16
    days on market $79,999 Active 69 DOM
  5. 2026-06-15
    days on market $79,999 Active 68 DOM
  6. 2026-06-14
    days on market $79,999 Active 66 DOM
  7. 2026-06-12
    days on market $79,999 Active 65 DOM
  8. 2026-06-09
    days on market $79,999 Active 62 DOM
  9. 2026-06-08
    days on market $79,999 Active 61 DOM
  10. 2026-06-07
    days on market $79,999 Active 60 DOM
  11. 2026-06-04
    days on market $79,999 Active 56 DOM
  12. 2026-06-02
    days on market $79,999 Active 55 DOM
  13. 2026-06-01
    days on market $79,999 Active 54 DOM
  14. 2026-05-31
    days on market $79,999 Active 53 DOM
  15. 2026-05-31
    days on market $79,999 Active 52 DOM
  16. 2026-04-08
    listed $79,999 Active 1156-char remark
    Show marketing remark (1156 chars)

    Amazing opportunity to have a great investment property in the heart of the Copper Valley! Close to hunting and fishing! This 1400 sf house has a HUGE garage with 3 sections and a tremendous loft for storage for all of your toys. Flat, usable 1.7 acre corner lot near the Tazlina river, there is lots of privacy for gardening; a large garden and attached 324 sf greenhouse/sunroom. 2 bedrooms upstair as well as a very open living room/kitchen downstairs. Kitchen cabinets and stairs are all handcrafted. This house is a bargain but does need some work to the roof/ceiling as well as the utility water system. Seller hauled own drinking water from the local well in Tazlina. Wood stove and Toyo Stove for heat, as well as electricity and internet. A rare find for this price. Selling AS IS. No property taxes in the Copper Valley!! World famous Copper River Salmon just a half hour away. A hunters/fishers/outdoors enthusiast paradise! Use it as a getaway cabin or live in it year-round. A must see!! Centrally located: -2 hours to Valdez -20 minutes to Glennallen -4 hours to Kennecott/McCarthy -3 hours to Anchorage -Walking distance to the Tazlina River

  17. 2025-10-12
    price $99,900
  18. 2025-08-29
    price $125,000
  19. 2025-08-04
    price $150,000
  20. 2025-07-17
    price $175,000
  21. 2025-06-20
    listed $199,900 Active

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,484
− Mortgage interest
−$4,481
− Property taxes
−$1,200
− Insurance
−$400
− Repairs & maintenance
−$1,239
− Management
−$1,239
− Depreciation
−$2,327
Taxable income
$4,598
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,103
After-tax cash flow
$4,494/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 · 12 photos

Fair 45/100 Moderate rehab

This property requires moderate renovations, focusing on the roof/ceiling and utility water system. Painting the exterior and landscaping will significantly enhance its curb appeal and value.

Repairs flagged

  • Major roof/ceiling — No visible damage
  • Major utility water system — No visible damage

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and value
  • Both Replace HVAC system — Improves comfort and energy efficiency
  • Both Landscaping — Enhances curb appeal and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof/ceiling · No visible damage Major $15,000–50,000
utility water system · No visible damage Major $15,000–50,000
Total estimated repair cost · 2 items $30,000–100,000

Value-add ROI direction

  • Both Paint exterior — Enhances curb appeal and value
  • Both Replace HVAC system — Improves comfort and energy efficiency
  • Both Landscaping — Enhances curb appeal and value

ⓘ 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
Copper River School District
NCES district ID
0200070
Math proficiency
38% ▲ 1.00%
Reading proficiency
46% ▼ -4.00%
Median HH income
$50,446
Composite
38.52/100
National rank
#8449
State rank
#19 of 53 in AK

Livability — Tazlina

Score
61/100
State rank
#66
US rank
#17602

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tazlina, AK
Population (ZIP)
1,138

Population outlook (Copper River County) Hauer SSP2

By 2040
2,674

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
White 57% Native American 28% Two or more races 11% Hispanic / Latino 9%
Hispanic origin (detail)
Mexican 7% Cuban 2%
Common ancestry
Slovak 6% Portuguese 4% Danish 1%
Foreign-born
1% · South Korea, Canada
Languages at home
93% English-only · Spanish 1%

Not yet ingested

Political lean
Civics

Market trends

HPI YoY
Current HPI
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-60.0% since first listed
6 events — show timeline
  • 2026-04-08 Listed $79,999 AKMLS
  • 2025-10-12 Price Changed $99,900 AKMLS
  • 2025-08-29 Price Changed $125,000 AKMLS
  • 2025-08-04 Price Changed $150,000 AKMLS
  • 2025-07-17 Price Changed $175,000 AKMLS
  • 2025-06-20 Listed $199,900 AKMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…