CashFlowRE
Sign in Sign up
511 N Flower St Duplex
B+ Composite 76.21
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • Livability +3.9/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.2/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$190,000

511 N Flower St · Anchorage, AK 99508
2 bd · 2.0 ba · 1,080 sqft · MultiFamily public records · 210 Days on market
Built 1970 Fair condition 6,250 sqft lot $176/sqft · 37% below area Est $301k · 37% under ↓ 24% since listing

🖨 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 MLS

Spacious duplex with fenced and groomed yard. Great location. Library, School, Shopping, Church, and Restaurants all within walking distance.

Key facts

  • Fenced yard
  • Groomed yard
  • 6,250 sq ft lot

Tags

FENCED YARDGROOMED YARD

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2 × 2-bed/2.0-bath units multifamily listed at $190k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $873 ($10k/yr) — positive. Per door: $437/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $190k).
  • Recommended offer: $167k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.8% 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); 236 active listings in the ZIP; 36 comparable units currently listed for rent nearby; rentals lingering (median 93d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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.
  • At projected returns (-3.0% appreciation + 4.9% rent growth), your $53k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 210 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
Recommended offer $167,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 210 days. Have you received any prior offers? Is the seller open to a 12% 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. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. 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
1.48%
Cap rate
11.81%
Cash-on-cash
19.70%
DSCR
1.88
GRM
5.6

CMA / ARV

ARV (median comp)
$300,899
List price
$190,000
Delta
-36.86%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
231 N Bragaw St Unit 22A 0.18mi 2/1.5 1,036 (-4%) 2mo $179,500 $173 82
817 Price St 0.27mi 2/1.0 1,113 (+3%) 0mo $200,000 $180 78
100 Bunnell St Unit 8A 0.60mi 2/2.0 1,066 (-1%) 1mo $224,900 $211 69
259 Bunn St 0.54mi 3/1.5 (+1) 1,032 (-4%) 1mo $350,000 $339 60
716 N Bliss St 0.37mi 2/1.0 864 (-20%) 0mo $99,000 $115 54
561 Izembek Cir 1.09mi 3/2.0 (+1) 1,116 (+3%) 1mo $242,500 $217 53
3233 Tarwater Ave 0.47mi 2/2.0 825 (-24%) 1mo $250,000 $303 52
1535 Primrose St 1.46mi 3/1.0 (+1) 1,152 (+7%) 0mo $250,000 $217 45
1417 Primrose St 1.37mi 3/1.0 (+1) 1,012 (-6%) 2mo $369,900 $366 44
4333 San Ernesto Ave #306 1.08mi 2/1.0 845 (-22%) 2mo $140,000 $166 34
4333 San Ernesto Ave Unit W305 1.08mi 2/1.0 871 (-19%) 2mo $139,000 $160 34
5000 Kenai Ave 0.84mi 3/1.5 (+1) 1,248 (+16%) 2mo $350,000 $280 32

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
13.9%
Equity multiple
1.57×
Total profit
$30,307
Equity at exit
$28,330
10-year hold
IRR
24.1%
Equity multiple
3.28×
Total profit
$121,347
Equity at exit
$16,428

Cash invested: $53,200 (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
236
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$2,809 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$270 /mo · $3,243/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$590
Net cashflow
$873

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

UnitsBedsBathsEst. rent
Total (2 units) $2,809

Break-even live

Break-even rent $1,704
Max offer price $190,000
Occupancy floor 64%

Sensitivity live

Price -10% $981 -5% $927 +0% $873 +5% $820 +10% $766
Rent -10% $651 -5% $762 +0% $873 +5% $984 +10% $1,095
Rate -1.0pp $969 -0.5pp $922 base $873 +0.5pp $824 +1.0pp $774

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
$47,500
Closing costs
$5,700
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 36 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
524 N Klevin St Unit B Anchorage, AK 2.0 1.0 1080 $1,700 $1.57 93d 1 0.04mi
617 N Flower St Anchorage, AK 2.0 1.0 920 $1,750 $1.90 93d 1 0.07mi
404 N Klevin St Unit 2 Anchorage, AK 1.0 1.0 750 $1,095 $1.46 93d 1 0.08mi
415 N Bragaw St #18 Anchorage, AK 1.0 1.0 700 $1,400 $2.00 93d 1 0.09mi
415 N Bragaw St Anchorage, AK 1.0–2.0 1.0 700 $1,500 $2.14 63d 3 0.09mi
541 Irwin St Unit 4 Anchorage, AK 2.0 1.0 800 $1,350 $1.69 63d 1 0.13mi
617 N Park St Unit B Anchorage, AK 3.0 1.0 2000 $2,000 $1.00 72d 1 0.14mi
138 N Klevin St Unit 2 Anchorage, AK 1.0 1.0 800 $1,250 $1.56 72d 1 0.21mi
325 N Hoyt St Unit C Anchorage, AK 2.0 1.0 800 $1,300 $1.62 93d 1 0.21mi
225 N Park St Unit 11 Anchorage, AK 2.0 1.0 710 $1,200 $1.69 93d 1 0.21mi
225 N Park St Apt 4 Anchorage, AK 2.0 1.0 805 $1,250 $1.55 93d 1 0.21mi
225 N Park St Apt 3 Anchorage, AK 2.0 1.0 800 $1,250 $1.56 70d 1 0.21mi
816 N Bragaw St Unit 1 Anchorage, AK 2.0 1.0 950 $1,650 $1.74 93d 1 0.22mi
815 N Park St #3 Anchorage, AK 2.0 1.0 $1,350 93d 1 0.23mi
821 N Hoyt St Unit 06 Anchorage, AK 2.0 1.0 825 $1,250 $1.52 63d 1 0.28mi
814 N Bunn St Unit 4 Anchorage, AK 2.0 1.0 1100 $1,400 $1.27 63d 1 0.29mi
423 N Lane St #4 Anchorage, AK 3.0 1.0 980 $2,050 $2.09 72d 1 0.31mi
423 N Lane St Apt 1 Anchorage, AK 3.0 1.0 980 $2,000 $2.04 72d 1 0.31mi
3404 Thompson Ave Unit B Anchorage, AK 2.0 1.0 $1,600 93d 1 0.39mi
3926 E 3rd Ave #6 Anchorage, AK 3.0 1.5 1200 $2,000 $1.67 93d 1 0.54mi
330 S Flower St Unit 01 Anchorage, AK 2.0 1.0 700 $1,300 $1.86 93d 1 0.56mi
330 S Flower St Unit 12 Anchorage, AK 2.0 1.0 650 $1,300 $2.00 63d 1 0.57mi
218 McCarrey St Anchorage, AK 3.0 1.0 640 $1,510 $2.36 70d 9 0.60mi
5201 Chena Ave #1 Anchorage, AK 3.0 1.0 1100 $1,350 $1.23 93d 1 0.80mi
4413 E 8th Ave Unit B Anchorage, AK 2.0 1.0 960 $1,400 $1.46 93d 1 0.92mi
5310 Lionheart Dr Unit 15 Anchorage, AK 2.0 1.0 820 $1,695 $2.07 63d 1 0.95mi
3925 E 9th Ave Unit 5 Anchorage, AK 3.0 1.5 1200 $1,750 $1.46 93d 1 0.95mi
5326 Lionheart Dr Unit 12 Anchorage, AK 2.0 1.0 820 $1,650 $2.01 72d 1 0.97mi
4329 San Roberto Ave Apt 1 Anchorage, AK 1.0 1.0 $1,100 63d 1 1.03mi
4329 San Roberto Ave #3 Anchorage, AK 1.0 1.0 $1,100 93d 1 1.03mi
4216 San Roberto Ave Unit 8 Anchorage, AK 1.0 1.0 $1,100 93d 1 1.04mi
4228 San Roberto Ave Unit 1 Anchorage, AK 1.0 1.0 $1,150 63d 1 1.05mi
4228 San Roberto Ave Apt 8 Anchorage, AK 1.0 1.0 $1,150 93d 1 1.05mi
5741 Rocky Mountain Ct Unit D Anchorage, AK 2.0 1.0 900 $1,475 $1.64 72d 1 1.30mi
5901 E 6th Ave Anchorage, AK 2.0–3.0 1.0–2.0 907 $1,999 $2.20 63d 7 1.45mi
235 Skwentna Dr Anchorage, AK 3.0 2.5 1535 $2,500 $1.63 93d 1 1.47mi

Listing history 27 events

  1. 2026-08-08
    days on market $190,000 Active 210 DOM
  2. 2026-08-07
    days on market $190,000 Active 209 DOM
  3. 2026-08-06
    days on market $190,000 Active 208 DOM
  4. 2026-08-05
    days on market $190,000 Active 207 DOM
  5. 2026-08-04
    days on market $190,000 Active 206 DOM
  6. 2026-08-03
    days on market $190,000 Active 205 DOM
  7. 2026-07-31
    days on market $190,000 Active 202 DOM
  8. 2026-07-30
    days on market $190,000 Active 201 DOM
  9. 2026-07-29
    days on market $190,000 Active 200 DOM
  10. 2026-07-27
    days on market $190,000 Active 198 DOM
  11. 2026-07-25
    days on market $190,000 Active 196 DOM
  12. 2026-07-24
    days on market $190,000 Active 195 DOM
  13. 2026-07-23
    days on market $190,000 Active 194 DOM
  14. 2026-07-22
    days on market $190,000 Active 193 DOM
  15. 2026-07-21
    days on market $190,000 Active 192 DOM
  16. 2026-07-19
    status $190,000 Active 189 DOM
  17. 2026-06-08
    status $190,000 Pending 189 DOM
  18. 2026-06-07
    days on market $190,000 Active 189 DOM
  19. 2026-06-03
    days on market $190,000 Active 185 DOM
  20. 2026-06-02
    days on market $190,000 Active 184 DOM
  21. 2026-05-31
    days on market $190,000 Active 183 DOM
  22. 2026-05-30
    days on market $190,000 Active 182 DOM
  23. 2026-04-10
    price $190,000 141-char remark
    Show marketing remark (141 chars)

    Spacious duplex with fenced and groomed yard. Great location. Library, School, Shopping, Church, and Restaurants all within walking distance.

  24. 2026-02-04
    price $200,000 141-char remark
    Show marketing remark (141 chars)

    Spacious duplex with fenced and groomed yard. Great location. Library, School, Shopping, Church, and Restaurants all within walking distance.

  25. 2026-01-14
    price $225,000 141-char remark
    Show marketing remark (141 chars)

    Spacious duplex with fenced and groomed yard. Great location. Library, School, Shopping, Church, and Restaurants all within walking distance.

  26. 2025-11-29
    listed $250,000 Active 141-char remark
    Show marketing remark (141 chars)

    Spacious duplex with fenced and groomed yard. Great location. Library, School, Shopping, Church, and Restaurants all within walking distance.

  27. 1985-02-19
    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
$3,243 · $270/mo
Projected year-2 tax
$3,243 · $270/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
$33,708
− Mortgage interest
−$10,643
− Property taxes
−$3,243
− Insurance
−$950
− Repairs & maintenance
−$2,697
− Management
−$2,697
− Depreciation
−$5,527
Taxable income
$7,951
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,908
After-tax cash flow
$8,571/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 · 9 photos

Fair 45/100 Moderate rehab Est. rehab $27,000–$48,600 screening

The property requires significant repairs and maintenance, including a new roof, exterior siding, and landscaping. These improvements will significantly enhance its value and make it more attractive to buyers or renters.

Deferred maintenance Est. $50,000–$150,000 screening

  • Major Roof (roof) — The roof appears to be missing shingles and has visible damage.
  • Major Windows (windows) — The windows are old and appear to be in poor condition.
  • Major Electrical (electrical) — The electrical box is exposed and appears to be in poor condition.
  • Major Plumbing (plumbing) — The plumbing appears to be old and in poor condition.
  • Major Exterior (exterior) — The exterior siding appears to be peeling and in poor condition.

Repairs flagged

  • Major roof — Signs of significant wear
  • Major exterior siding — Severe weathering and chipping
  • Major landscaping — Overgrown and needs trimming
  • Major fencing — In poor condition and needs repair

Value-add opportunities

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace flooring — New flooring improves the home's appearance and value
  • Both Landscaping maintenance — A well-maintained yard enhances curb appeal and property value

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 16/100

Zoned Schools

Elementary Mountain View Elementary F AK #153/156 Nat'l #39,071/41,679 Middle Clark Middle School F AK #35/36 Nat'l #12,767/14,009 High Bettye Davis East Anchorage High School F AK #51/61 Nat'l #13,583/17,239

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
B Composite livability gradescore 78/100

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 · 314,993 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
15% of renters

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

Price history

-24.0% since first listed
5 events — show timeline
  • 2026-04-10 Price Changed $190,000 AKMLS
  • 2026-02-04 Price Changed $200,000 AKMLS
  • 2026-01-14 Price Changed $225,000 AKMLS
  • 2025-11-29 Listed $250,000 AKMLS
  • 1985-02-19 Sold (Public Records) Public Records

Property tax history

+2.2%/yr

Latest (2025): $3,243 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…