CashFlowRE
Sign in Sign up
1011 W 76th Ave 12-Plex
B+ Composite 78.2
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
  • Appreciation +8.1/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$1,395,000

1011 W 76th Ave · Anchorage, AK 99518
204 bd · 144.0 ba · 9,360 sqft · MultiFamily public records · 2 Days on market
Built 1975 0.57 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 12 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Investment Opportunity in South Anchorage! Located near Taku Lake, this 12-unit apartment building offers an attractive mix of 2bedroom & 1bedroom apartments. Tenants enjoy spacious grounds, secured building access, on-site coin laundry, and private balconies for all upper-floor units. Many improvements over the years, including updated boilers/water heaters & unit remodels. Roof does not appear to be original. Most of the windows have been replaced with double pane vinyl. Old owner stated 1 boiler & hot water heater was replaced in 2018. 2nd boiler replaced in 2024 by Sage Mechanical. Last loan was AHFC, and all Health & Safety and Significant Deficiency items were

Key facts

  • Private balconies
  • Updated boilers
  • On-site coin laundry

Tags

SECURED BUILDING ACCESSON-SITE COIN LAUNDRYPRIVATE BALCONIESUPDATED BOILERSDOUBLE PANE VINYL WINDOWSPROFESSIONALLY MANAGED

Property features AI

Exterior

  • Parking: 12 open parking spaces; No attached garage; No carport spaces
  • Utilities: Public sewer
  • Home design: Multi-family property; Built in 1975; New construction: No
  • Construction: Wood frame construction; Slab foundation
  • Exterior features: Shingle (asphalt) roof

Interior

  • Bedrooms: Total of 17 bedrooms
  • Flooring: Carpet
  • Bathrooms: 12 full bathrooms (12 total bathrooms)
  • Interior features: Carpet flooring

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 12 × 17-bed/12.0-bath units multifamily listed at $1.40M.

Deal economics

  • At list price, monthly cash flow is $15k ($180k/yr) — positive. Per door: $1k/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($31k rent vs $1.40M).
  • Cap rate 19.2% 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: Campbell Stem Elementary (math 32% / reading 32%, grade F, #104 of 156 statewide, top 70%, 415 students, 47% FRL); Romig Middle School (math 24% / reading 44%, grade F, #22 of 36 statewide, top 63%, 720 students, 37% FRL) — zoned schools at 42% FRL track the district average.
  • Market conditions: 49 active listings in the ZIP; solid renter incomes; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
  • At $30,690/mo this rent would consume 392% of the median local household income ($94k/yr) (locally 385% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $96k of equity ($10k loan paydown + $86k appreciation (6.2% local appreciation)).
  • Anchorage County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (6.2% appreciation + 3.0% rent growth), your $391k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$154k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 26y 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 $1,395,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 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
2.20%
Cap rate
19.17%
Cash-on-cash
45.98%
DSCR
3.05
GRM
3.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

6.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
55.4%
Equity multiple
4.51×
Total profit
$1,372,510
Equity at exit
$894,169
10-year hold
IRR
52.1%
Equity multiple
9.42×
Total profit
$3,287,056
Equity at exit
$1,636,600

Cash invested: $390,600 (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 99518

Home prices YoY
2.1%
Active inventory
49
Price-to-rent
45.5×

Monthly cashflow live

Estimated rent
$30,690 medium interval (Pro) →
Mortgage (P&I)
$7,316
Tax from tax record
$1,380 /mo · $16,564/yr
Insurance
$581
HOA
$0
Vacancy / Maint / Mgmt
$6,445
Net cashflow
$14,968

Break-even live

Break-even rent $11,743
Max offer price $1,395,000
Occupancy floor 46%

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

UnitsBedsBathsEst. rent
Total (12 units) $30,690

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
$348,750
Closing costs
$41,850
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 4 events

  1. 2026-06-18
    status $1,395,000 Pending 2 DOM
  2. 2026-06-17
    days on market $1,395,000 Active 2 DOM
  3. 2026-06-15
    remarks 683-char remark
  4. 2026-06-15
    listed $1,395,000 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
$16,564 · $1,380/mo
Projected year-2 tax
$16,582 · $1,382/mo
Expected delta
+$18/yr (+$2/mo · 0.1%)

ⓘ 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
$368,280
− Mortgage interest
−$78,142
− Property taxes
−$16,564
− Insurance
−$6,975
− Repairs & maintenance
−$29,462
− Management
−$29,462
− Depreciation
−$40,582
Taxable income
$167,093
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$40,102
After-tax cash flow
$139,514/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)
9,764
Household income
$93,995
Rent vs Own
42.3% rent · 57.7% own
Severe rent burden
385.0

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
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 56% Two or more races 17% Hispanic / Latino 12% Black 7% Native American 5% Asian 4%
Hispanic origin (detail)
Mexican 6% Puerto Rican 1%
Common ancestry
Portuguese 4% Lithuanian 2% Romanian 2%
Foreign-born
6% · Canada, South Korea, China
Languages at home
91% English-only · Spanish 5% Tagalog/Filipino 2% Korean 1%

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
▲ 6.20%
Current HPI
294.8217
Rent YoY
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+187.6% since first listed
12 events — show timeline
  • 2026-06-12 Listed $1,395,000 AKMLS
  • 2024-05-19 Rental Removed $1,095 APPFOLIO
  • 2024-05-10 Listed for Rent $1,095 APPFOLIO
  • 2023-11-24 Rental Removed $975 APPFOLIO
  • 2023-11-14 Listed for Rent $975 APPFOLIO
  • 2019-12-31 Sold (Public Records) Public Records
  • 2019-08-21 Listed $995,000 AKMLS
  • 2019-04-02 Listed $1,075,000 AKMLS
  • 2017-07-01 Listed $1,060,000 AKMLS
  • 2015-10-16 Sold (Public Records) Public Records
  • 2015-08-04 Listed $975,000 AKMLS
  • 2000-04-25 Listed $485,000 AKMLS

Property tax history

+2.9%/yr

Latest (2025): $16,564 · +8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…