CashFlowRE
Sign in Sign up
511 N Flower St Duplex
B+ Composite 78.6
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
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • 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 · 189 Days on market
Built 1970 6,250 sqft lot $176/sqft · 36% below area Est $296k · 36% under ↓ 24% since listing

🖨 Deal sheet 📄 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 Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

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

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.
  • Market conditions: Rents rising fast (+4.9%/yr); 147 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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).
  • This rent runs 42% of the median local income ($79k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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 189 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 189 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. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  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
1.48%
Cap rate
11.81%
Cash-on-cash
19.70%
DSCR
1.88
GRM
5.6

CMA / ARV

ARV (median comp)
$296,126
List price
$190,000
Delta
-35.84%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

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
147
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

Break-even live

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

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

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

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

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.

Rent comps 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
524 N Klevin St Unit B Anchorage, AK 2.0 1.0 1080 $1,700 $1.57 43d 1 0.04mi
617 N Flower St Anchorage, AK 2.0 1.0 920 $1,750 $1.90 43d 1 0.07mi
404 N Klevin St Unit 2 Anchorage, AK 1.0 1.0 750 $1,095 $1.46 43d 1 0.08mi
415 N Bragaw St #18 Anchorage, AK 1.0 1.0 700 $1,400 $2.00 43d 1 0.09mi
415 N Bragaw St Anchorage, AK 1.0–2.0 1.0 700 $1,500 $2.14 13d 3 0.09mi
541 Irwin St Unit 4 Anchorage, AK 2.0 1.0 800 $1,350 $1.69 13d 1 0.13mi
138 N Klevin St Unit 2 Anchorage, AK 1.0 1.0 800 $1,250 $1.56 23d 1 0.21mi
325 N Hoyt St Unit C Anchorage, AK 2.0 1.0 800 $1,300 $1.62 43d 1 0.21mi
225 N Park St Unit 11 Anchorage, AK 2.0 1.0 710 $1,200 $1.69 43d 1 0.21mi
225 N Park St Apt 3 Anchorage, AK 2.0 1.0 800 $1,250 $1.56 21d 1 0.21mi
225 N Park St Apt 4 Anchorage, AK 2.0 1.0 805 $1,250 $1.55 43d 1 0.21mi
816 N Bragaw St Unit 1 Anchorage, AK 2.0 1.0 950 $1,650 $1.74 43d 1 0.22mi
821 N Hoyt St Unit 06 Anchorage, AK 2.0 1.0 825 $1,250 $1.52 13d 1 0.28mi
814 N Bunn St Unit 4 Anchorage, AK 2.0 1.0 1100 $1,400 $1.27 13d 1 0.29mi
423 N Lane St #4 Anchorage, AK 3.0 1.0 980 $2,050 $2.09 23d 1 0.31mi
423 N Lane St Apt 1 Anchorage, AK 3.0 1.0 980 $2,000 $2.04 23d 1 0.31mi
3926 E 3rd Ave #6 Anchorage, AK 3.0 1.5 1200 $2,000 $1.67 43d 1 0.54mi
330 S Flower St Unit 01 Anchorage, AK 2.0 1.0 700 $1,300 $1.86 43d 1 0.56mi
218 McCarrey St Anchorage, AK 3.0 1.0 640 $1,510 $2.36 21d 9 0.60mi
5201 Chena Ave #1 Anchorage, AK 3.0 1.0 1100 $1,350 $1.23 43d 1 0.80mi
4413 E 8th Ave Unit B Anchorage, AK 2.0 1.0 960 $1,400 $1.46 43d 1 0.92mi
5310 Lionheart Dr Unit 15 Anchorage, AK 2.0 1.0 820 $1,695 $2.07 13d 1 0.95mi
3925 E 9th Ave Unit 5 Anchorage, AK 3.0 1.5 1200 $1,750 $1.46 43d 1 0.95mi
5326 Lionheart Dr Unit 12 Anchorage, AK 2.0 1.0 820 $1,650 $2.01 23d 1 0.97mi
5741 Rocky Mountain Ct Unit D Anchorage, AK 2.0 1.0 900 $1,475 $1.64 23d 1 1.30mi
5901 E 6th Ave Anchorage, AK 2.0–3.0 1.0–2.0 907 $1,999 $2.20 13d 7 1.45mi

Listing history 11 events

  1. 2026-06-08
    status $190,000 Pending 189 DOM
  2. 2026-06-07
    days on market $190,000 Active 189 DOM
  3. 2026-06-03
    days on market $190,000 Active 185 DOM
  4. 2026-06-02
    days on market $190,000 Active 184 DOM
  5. 2026-05-31
    days on market $190,000 Active 183 DOM
  6. 2026-05-30
    days on market $190,000 Active 182 DOM
  7. 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.

  8. 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.

  9. 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.

  10. 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.

  11. 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.

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

-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…