CashFlowRE
Sign in Sign up
1227 E 11th Ave Duplex
C Composite 58.38
Why this score? — see what drove the C 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 +23.1/30.0
  • ARV discount +8.2/15.0
  • DSCR +7.4/10.0
  • 1% rule +5.7/10.0
  • Livability +3.9/5.0
  • Rent growth +3.8/5.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.1/10.0

$599,000

1227 E 11th Ave · Anchorage, AK 99501
8 bd · 7.0 ba · 3,640 sqft · MultiFamily public records · 6 Days on market
Built 1958 7,000 sqft lot Est $608k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 2 units. estimate disagrees with records

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

Income-Producing 7plex! Quiet, low traffic area of Fairview. Ranch style, private entry units. Price includes a credit for a roof restoration (functional roof, just older). Boiler not original, serviced annually. W/ D onsite, off-street parking. Fully occupied, and professionally managed. Tenants pay electric. Building shares dumpster with neighbor, low waste bill All units are 1bed/1bath. Some have had new laminate flooring & paint. Some kitchen & bathroom updates over the years. Very easy to lease, tandem parking spaces in front of the units, paved driveway. Ample off-street parking in that area. Market rents are $1250. Electric is separate. Currently 100% occupied, 1 unit vac

Key facts

  • Off street parking
  • On site w d
  • Hot water heater

Tags

QUIET LOW TRAFFIC AREAPRIVATE ENTRY UNITSUPDATED BOILERHOT WATER HEATERON SITE W DOFF STREET PARKING

Property features AI

Exterior

  • Parking: Seven open parking spaces; No garage; No carport
  • Utilities: Public sewer
  • Home design: Multi-family property; Built in 1958; Wood frame (2x4) construction; Block foundation
  • Construction: Wood frame (2x4) construction; Block foundation; Bitumen/Torch Down roof; Year built 1958
  • Exterior features: Bitumen/Torch Down roof; Paved road access

Interior

  • Bedrooms: Seven bedrooms
  • Bathrooms: Seven full bathrooms
  • Interior features: Seven total bathrooms; Seven full bathrooms

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 × 4-bed/?-bath units multifamily listed at $599k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive. Per door: $536/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $599k).
  • Cap rate 8.4% 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: Dr. Etheldra Davis - Fairview Elementary School (math 8% / reading 12%, grade F, #153 of 156 statewide, top 100%, 384 students, 100% FRL); Central Middle School of Science (math 17% / reading 32%, grade F, #30 of 36 statewide, top 86%, 371 students, 80% FRL) — zoned schools average 90% FRL vs 38% district-wide (52 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 17% at this address vs 40% district-wide (-23 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 (+5.1%/yr); 102 active listings in the ZIP; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
  • At $6,413/mo this rent would consume 109% of the median local household income ($71k/yr) (locally 889% 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 $4k of loan paydown is wiped out by about $18k 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 + 5.1% rent growth), your $168k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 20y 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.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $599,000

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 1958 — 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
1.07%
Cap rate
8.44%
Cash-on-cash
7.67%
DSCR
1.34
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$607,880
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1103 Karluk St 0.10mi 9/4.0 (+1) 3,640 (0%) 15mo $599,999 $165 66
1200 Karluk St 0.16mi 9/4.0 (+1) 3,640 (0%) 18mo $365,000 $100 60
1516 Latouche St 0.33mi 9/4.0 (+1) 3,796 (+4%) 1mo $625,000 $165 60
818 E 10th Ave 0.29mi 8/4.0 3,848 (+6%) 13mo $732,000 $190 55
615 E 11th Ave 0.43mi 7/4.0 (-1) 3,456 (-5%) 1mo $605,000 $175 54
1234 LaTouche St 0.15mi 8/4.0 3,960 (+9%) 20mo $659,500 $167 50
413 Eyak Dr 0.66mi 8/5.0 3,842 (+6%) 6mo $799,900 $208 47
1410 Juneau St 0.31mi 8/4.0 4,080 (+12%) 16mo $600,000 $147 41
1808 Juneau Dr 0.59mi 8/4.0 3,432 (-6%) 14mo $599,000 $175 39
227 E 12th Ave 0.69mi 8/4.0 3,720 (+2%) 22mo $629,000 $169 34
520 Vista Glen Ct 0.61mi 7/4.0 (-1) 3,360 (-8%) 23mo $249,900 $74 23

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 · 5.12% rent growth · sell at horizon

5-year hold
IRR
-2.3%
Equity multiple
0.91×
Total profit
$-14,786
Equity at exit
$89,313
10-year hold
IRR
9.5%
Equity multiple
1.80×
Total profit
$134,965
Equity at exit
$51,791

Cash invested: $167,720 (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 99501

Home prices YoY
-3.7%
Rents YoY
5.1%
Active inventory
102
Price-to-rent
15.6×

Monthly cashflow live

Estimated rent
$6,413 medium interval (Pro) →
Mortgage (P&I)
$3,141
Tax from tax record
$603 /mo · $7,237/yr
Insurance
$250
HOA
$0
Vacancy / Maint / Mgmt
$1,347
Net cashflow
$1,072

Break-even live

Break-even rent $5,056
Max offer price $599,000
Occupancy floor 78%

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

UnitsBedsBathsEst. rent
Total (2 units) $6,413

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
$149,750
Closing costs
$17,970
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 6 events

  1. 2026-06-16
    status $599,000 Pending 6 DOM
  2. 2026-06-15
    days on market $599,000 Active 6 DOM
  3. 2026-06-14
    days on market $599,000 Active 4 DOM
  4. 2026-06-13
    days on market $599,000 Active 3 DOM
  5. 2026-06-10
    remarks 691-char remark
  6. 2026-06-10
    listed $599,000 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
$7,237 · $603/mo
Projected year-2 tax
$7,237 · $603/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
$76,956
− Mortgage interest
−$33,553
− Property taxes
−$7,237
− Insurance
−$2,995
− Repairs & maintenance
−$6,156
− Management
−$6,156
− Depreciation
−$17,425
Taxable income
$3,433
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$824
After-tax cash flow
$12,045/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)
16,175
Household income
$70,891
Rent vs Own
62.8% rent · 37.2% own
Severe rent burden
889.0

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 0.70)
Race & ethnicity
White 53% Hispanic / Latino 11% Two or more races 11% Native American 9% Black 9% Asian 6% Pacific Islander 4%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3% Dominican 1%
Common ancestry
Portuguese 3% Slovak 3% Romanian 2%
Foreign-born
12% · Canada, Jamaica, China
Languages at home
81% English-only · Spanish 7% Other Asian/Pacific 2% Tagalog/Filipino 2%

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
▼ -9.72%
Current HPI
251.948
Rent YoY
▲ 5.12%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+51.9% since first listed
15 events — show timeline
  • 2026-06-08 Listed $599,000 AKMLS
  • 2024-09-19 Rental Removed $995 APPFOLIO
  • 2024-08-24 Price Changed $995 APPFOLIO
  • 2024-08-18 Listed for Rent $950 APPFOLIO
  • 2023-09-04 Rental Removed $950 APPFOLIO
  • 2023-08-24 Listed for Rent $950 APPFOLIO
  • 2021-10-26 Price Changed $455,000 AKMLS
  • 2021-09-14 Listed $465,000 AKMLS
  • 2019-03-30 Listed $419,900 AKMLS
  • 2015-06-19 Listed $430,000 AKMLS
  • 2009-01-14 Listed $374,900 AKMLS
  • 2007-04-16 Listed $340,000 AKMLS
  • 2006-06-23 Listed $394,400 AKMLS
  • 2002-06-25 Sold (Public Records) Public Records
  • 2001-12-19 Sold (Public Records) Public Records

Property tax history

+2.3%/yr

Latest (2025): $7,237 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…