CashFlowRE
Sign in Sign up
835 N Park St Duplex
D- Composite 39.36
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).

  • Cash flow +12.3/30.0
  • ARV discount +6.3/15.0
  • Livability +3.9/5.0
  • DSCR +3.7/10.0
  • Rent growth +3.7/5.0
  • Schools +3.7/10.0
  • 1% rule +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$395,000

835 N Park St · Anchorage, AK 99508
6 bd · 2.0 ba · 2,080 sqft · MultiFamily public records · 18 Days on market
Built 1969 6,250 sqft lot Est $385k · at est.

🖨 Deal sheet (PDF) 📄 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

Well maintained side by side ranch duplex offering two spacious 3 bedroom units in a highly convenient Anchorage location. Clean, functional, and full of flexibility with updated flooring, fresh interior paint, large parking area, privacy fencing, and pride of ownership throughout. Ideal for owner occupants, multigenerational living, daycare potential, or investors seeking a solid turnkey property

Key facts

  • 6,250 sq ft lot
  • 6 parking spots
  • Built 1969

Property features AI

Exterior

  • Parking: 6 open parking spaces; No attached garage or carport
  • Utilities: Public sewer
  • Home design: Multi-Family property; Built in 1969; Block foundation
  • Construction: Block foundation; Shingle composition roof
  • Exterior features: Paved road access; Composition/Shingle/Asphalt roof

Interior

  • Bedrooms: 6 bedrooms
  • Bathrooms: 2 full bathrooms
  • Interior features: Multi-family layout

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 $395k.

Deal economics

  • At list price, monthly cash flow is $-70 ($-836/yr) — negative. Per door: $-35/mo.
  • To cash-flow at today's rent, offer at most $383k (3.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $325k (17.6% below list).
  • Recommended offer: $325k (17.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.8% in Anchorage — 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 78/100 on livability (#6 in AK, #2,553 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: crime F, cost of living F.
  • Anchorage School District (urban): math 37% / reading 43% proficiency, ranked #6 of 21 in AK (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mountain View Elementary (math 8% / reading 12%, grade F, #153 of 156 statewide, top 100%, 290 students, 100% FRL); Clark Middle School (math 7% / reading 22%, grade F, #35 of 36 statewide, top 97%, 835 students, 100% FRL); Bettye Davis East Anchorage High School (math 20% / reading 25%, grade F, #51 of 61 statewide, top 83%, 1,745 students, 71% FRL) — zoned schools average 90% FRL vs 38% district-wide (53 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 16% at this address vs 40% district-wide (-24 pts) — the specific schools serving this property underperform the Anchorage School District average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+4.9%/yr); 149 active listings in the ZIP; solid renter incomes; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
  • At $3,253/mo this rent would consume 49% of the median local household income ($79k/yr) (locally 1248% 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 $12k of value loss. Plan a longer hold.
  • Anchorage County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($389k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 32y 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 $325,300 (17.6% 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. 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. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.82%
Cap rate
6.08%
Cash-on-cash
-0.76%
DSCR
0.97
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$384,800
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
712 N Bragaw St 0.23mi 5/2.0 (-1) 2,080 (0%) 9mo $385,000 $185 77
617 N Park St 0.15mi 6/2.0 2,224 (+7%) 7mo $350,000 $157 76
524 N Klevin St 0.21mi 5/3.0 (-1) 2,116 (+2%) 5mo $350,000 $165 74
409 Schodde St 0.63mi 6/2.0 2,016 (-3%) 7mo $399,900 $198 60

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 · 4.88% rent growth · sell at horizon

5-year hold
IRR
-15.5%
Equity multiple
0.44×
Total profit
$-62,184
Equity at exit
$58,896
10-year hold
IRR
-4.2%
Equity multiple
0.70×
Total profit
$-33,161
Equity at exit
$34,152

Cash invested: $110,600 (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 99508

Rents YoY
4.9%
Active inventory
149
Price-to-rent
20.2×

Monthly cashflow live

Estimated rent
$3,253 high interval (Pro) →
Mortgage (P&I)
$2,071
Tax from tax record
$404 /mo · $4,843/yr
Insurance
$165
HOA
$0
Vacancy / Maint / Mgmt
$683
Net cashflow
$-70

Break-even live

Break-even rent $3,341
Max offer price $382,687
Occupancy floor 97%

Sensitivity live

Price -10% $154 -5% $42 +0% $-70 +5% $-182 +10% $-293
Rent -10% $-327 -5% $-198 +0% $-70 +5% $59 +10% $187
Rate -1.0pp $129 -0.5pp $31 base $-70 +0.5pp $-172 +1.0pp $-276

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

UnitsBedsBathsEst. rent
Total (2 units) $3,253

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
$98,750
Closing costs
$11,850
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 13 events

  1. 2026-06-22
    days on market $395,000 Active 18 DOM
  2. 2026-06-18
    days on market $395,000 Active 15 DOM
  3. 2026-06-17
    days on market $395,000 Active 14 DOM
  4. 2026-06-16
    days on market $395,000 Active 13 DOM
  5. 2026-06-15
    days on market $395,000 Active 12 DOM
  6. 2026-06-14
    days on market $395,000 Active 10 DOM
  7. 2026-06-13
    days on market $395,000 Active 9 DOM
  8. 2026-06-10
    days on market $395,000 Active 7 DOM
  9. 2026-06-09
    days on market $395,000 Active 6 DOM
  10. 2026-06-08
    days on market $395,000 Active 5 DOM
  11. 2026-06-07
    days on market $395,000 Active 4 DOM
  12. 2026-06-03
    remarks 400-char remark
  13. 2026-06-03
    listed $395,000 Active 1 DOM

ⓘ 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
$4,843 · $404/mo
Projected year-2 tax
$4,843 · $404/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 (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
$39,036
− Mortgage interest
−$22,126
− Property taxes
−$4,843
− Insurance
−$1,975
− Repairs & maintenance
−$3,123
− Management
−$3,123
− Depreciation
−$11,491
Taxable loss
−$7,645
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,835
After-tax cash flow
$998/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
Anchorage School District
NCES district ID
0200180
Math proficiency
37% ▼ -2.00%
Reading proficiency
43% ▲ 1.00%
Median HH income
$76,447
Composite
37.0/100
National rank
#4523
State rank
#6 of 21 in AK

Livability — Anchorage

Score
78/100
State rank
#6
US rank
#2553

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anchorage, AK
County
Anchorage Borough · 246,594 people
City population
218,117
Metro
Anchorage, AK
Population (ZIP)
36,458
Household income
$79,314
Rent vs Own
46.8% rent · 53.2% own
Severe rent burden
1248.0

Population outlook (Anchorage County) Hauer SSP2

Today (2025)
314,993 people
By 2030
321,771 · +2.2%
By 2040
335,493 · +6.5%
By 2050
352,799 · +12.0%
By 2075
414,771 · +31.7%
By 2100
474,485 · +50.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.82)
Race & ethnicity
White 38% Two or more races 14% Asian 13% Hispanic / Latino 13% Native American 10% Pacific Islander 8% Black 6%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2% Cuban 1% Dominican 3%
Common ancestry
Portuguese 3% Iranian 2% Romanian 2%
Foreign-born
15% · Canada, Jamaica, South Korea
Languages at home
72% English-only · Other Asian/Pacific 11% Spanish 8% Tagalog/Filipino 4%

Political lean MEDSL · Anchorage

2024 margin
D (+12.7) · D 56.3% · R 43.7%
2016→2024 swing
+27.9pp toward D · 2016: -15.2pp · 2024: 12.7pp
All cycles
2024: D+12.7 2016: R+15.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -203.51%
Current HPI
257.8807
Rent YoY
▲ 4.88%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+339.4% since first listed
7 events — show timeline
  • 2026-06-03 Listed $395,000 AKMLS
  • 2008-06-25 Listed $242,000 AKMLS
  • 2001-01-25 Listed $155,000 AKMLS
  • 1998-07-06 Listed $120,000 AKMLS
  • 1998-01-06 Listed $120,000 AKMLS
  • 1997-01-19 Listed $120,000 AKMLS
  • 1994-03-28 Listed $89,900 AKMLS

Property tax history

+2.4%/yr

Latest (2025): $4,843 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…