CashFlowRE
Sign in Sign up
3727 W 74th Ave
D- Composite 35.38
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).

  • ARV discount +15.0/15.0
  • Cash flow +5.3/30.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.4/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$350,000

3727 W 74th Ave · Anchorage, AK 99502
2 bd · 2.0 ba · 1,856 sqft · SingleFamily public records · 283 Days on market
Built 1966 0.62 ac lot $189/sqft · 23% below area Est $455k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Over a half acre lot located in Jewel Lake. Circular gravel driveway. Wood burning fireplace. Convenient location to schools, restaurants, airport, Jewel Lake, Kincaid Park, and more. Do not miss out on this great opportunity for sweat equity or investment!

Key facts

  • Half acre lot
  • Convenient location
  • 0.62 acre lot

Tags

HALF ACRE LOTCIRCULAR GRAVEL DRIVEWAYWOOD BURNING FIREPLACECONVENIENT LOCATION

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-bed/2.0-bath single-family listed at $350k.

Deal economics

  • At list price, monthly cash flow is $-781 ($-9k/yr) — negative.
  • To cash-flow at today's rent, offer at most $212k (39.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $223k (36.4% below list).
  • Recommended offer: $212k (39.4% below list) — sets the bar for cash-flow.

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 (+4.6%/yr); 139 active listings in the ZIP; 4 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; high-income renter base; 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 $2k of loan paydown is wiped out by about $10k 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 283 days — a 12% lower offer ($308k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 9y ago; this cycle's ask has dropped $25k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $211,989 (39.4% 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. It's been on market 283 days. Have you received any prior offers? Is the seller open to a 39% concession, seller financing, or rate buy-down credit?
  3. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.64%
Cap rate
3.61%
Cash-on-cash
-9.57%
DSCR
0.57
GRM
13.1

CMA / ARV

ARV (median comp)
$455,438
List price
$350,000
Delta
-23.15%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6724 Mulberry Dr 0.49mi 3/1.5 (+1) 1,920 (+3%) 0mo $319,900 $167 64
7720 McHenry Cir 0.34mi 3/2.5 (+1) 1,816 (-2%) 12mo $475,000 $262 64
2731 Monmouth Ave 0.62mi 3/2.5 (+1) 1,819 (-2%) 0mo $450,000 $247 61
7060 Carline Cir 0.74mi 3/2.0 (+1) 1,750 (-6%) 1mo $487,000 $278 51
3318 W 64th Ave 0.65mi 3/2.0 (+1) 1,776 (-4%) 10mo $489,000 $275 50
4210 Viscount Cir 0.54mi 3/2.5 (+1) 1,784 (-4%) 17mo $465,000 $261 47
6727 Cutty Sark St 0.47mi 3/2.5 (+1) 1,992 (+7%) 14mo $379,900 $191 47
6644 McGill Way 0.47mi 3/2.5 (+1) 1,698 (-8%) 12mo $451,000 $266 46
7471 Clairborne Cir 0.71mi 3/2.0 (+1) 1,712 (-8%) 4mo $489,000 $286 46
3320 W 83rd Ave 0.65mi 3/1.5 (+1) 1,728 (-7%) 8mo $115,000 $67 45
6615 Cutty Sark St 0.50mi 3/2.5 (+1) 1,970 (+6%) 18mo $379,900 $193 45
6646 DeLong Landing Cir 0.71mi 3/2.0 (+1) 1,668 (-10%) 8mo $325,000 $195 39

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 · 4.57% rent growth · sell at horizon

5-year hold
IRR
-31.5%
Equity multiple
-0.05×
Total profit
$-102,794
Equity at exit
$52,186
10-year hold
IRR
-28.2%
Equity multiple
-0.41×
Total profit
$-138,012
Equity at exit
$30,262

Cash invested: $98,000 (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 99502

Rents YoY
4.6%
Active inventory
139
Price-to-rent
13.1×

Monthly cashflow live

Estimated rent
$2,226 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$559 /mo · $6,703/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$467
Net cashflow
$-781

Break-even live

Break-even rent $3,215
Max offer price $211,989
Occupancy floor

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
$87,500
Closing costs
$10,500
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3104 Draco Dr Anchorage, AK 3.0 2.0 1512 $2,500 $1.65 23d 1 0.43mi
3708 Jewel Lake Rd Unit 1 Anchorage, AK 2.0 1.0 1280 $2,250 $1.76 43d 1 0.83mi
8848 Boom Cir Anchorage, AK 3.0 3.0 1480 $2,500 $1.69 23d 1 1.03mi
9214 Kirkwall Cir Anchorage, AK 3.0 2.0 1518 $2,600 $1.71 43d 1 1.29mi

Listing history 11 events

  1. 2026-05-08
    status Pending 257-char remark
    Show marketing remark (257 chars)

    Over a half acre lot located in Jewel Lake. Circular gravel driveway. Wood burning fireplace. Convenient location to schools, restaurants, airport, Jewel Lake, Kincaid Park, and more. Do not miss out on this great opportunity for sweat equity or investment!

  2. 2026-03-20
    status Active 257-char remark
    Show marketing remark (257 chars)

    Over a half acre lot located in Jewel Lake. Circular gravel driveway. Wood burning fireplace. Convenient location to schools, restaurants, airport, Jewel Lake, Kincaid Park, and more. Do not miss out on this great opportunity for sweat equity or investment!

  3. 2026-02-10
    status Pending 257-char remark
    Show marketing remark (257 chars)

    Over a half acre lot located in Jewel Lake. Circular gravel driveway. Wood burning fireplace. Convenient location to schools, restaurants, airport, Jewel Lake, Kincaid Park, and more. Do not miss out on this great opportunity for sweat equity or investment!

  4. 2025-12-01
    status Active 257-char remark
    Show marketing remark (257 chars)

    Over a half acre lot located in Jewel Lake. Circular gravel driveway. Wood burning fireplace. Convenient location to schools, restaurants, airport, Jewel Lake, Kincaid Park, and more. Do not miss out on this great opportunity for sweat equity or investment!

  5. 2025-10-23
    price $350,000 257-char remark
    Show marketing remark (257 chars)

    Over a half acre lot located in Jewel Lake. Circular gravel driveway. Wood burning fireplace. Convenient location to schools, restaurants, airport, Jewel Lake, Kincaid Park, and more. Do not miss out on this great opportunity for sweat equity or investment!

  6. 2025-09-18
    status Active 257-char remark
    Show marketing remark (257 chars)

    Over a half acre lot located in Jewel Lake. Circular gravel driveway. Wood burning fireplace. Convenient location to schools, restaurants, airport, Jewel Lake, Kincaid Park, and more. Do not miss out on this great opportunity for sweat equity or investment!

  7. 2025-09-04
    price $365,000 257-char remark
    Show marketing remark (257 chars)

    Over a half acre lot located in Jewel Lake. Circular gravel driveway. Wood burning fireplace. Convenient location to schools, restaurants, airport, Jewel Lake, Kincaid Park, and more. Do not miss out on this great opportunity for sweat equity or investment!

  8. 2025-06-19
    listed $375,000 Active 257-char remark
    Show marketing remark (257 chars)

    Over a half acre lot located in Jewel Lake. Circular gravel driveway. Wood burning fireplace. Convenient location to schools, restaurants, airport, Jewel Lake, Kincaid Park, and more. Do not miss out on this great opportunity for sweat equity or investment!

  9. 2024-07-12
    soldstatus
  10. 2017-02-07
    listed $290,000
  11. 1988-08-01
    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
$6,703 · $559/mo
Projected year-2 tax
$6,703 · $559/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
$26,713
− Mortgage interest
−$19,605
− Property taxes
−$6,703
− Insurance
−$1,750
− Repairs & maintenance
−$2,137
− Management
−$2,137
− Depreciation
−$10,182
Taxable loss
−$15,801
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,792
After-tax cash flow
$-5,583/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)
25,006
Household income
$116,071
Rent vs Own
29.3% rent · 70.7% own
Severe rent burden
384.0

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 0.65)
Race & ethnicity
White 58% Two or more races 14% Native American 10% Asian 9% Hispanic / Latino 8% Black 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Portuguese 4% Italian 3% Slovak 3%
Foreign-born
9% · South Korea, Canada
Languages at home
85% English-only · Spanish 6% 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
▼ -205.90%
Current HPI
290.7795
Rent YoY
▲ 4.57%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+20.7% since first listed
11 events — show timeline
  • 2026-05-08 Pending AKMLS
  • 2026-03-20 Relisted AKMLS
  • 2026-02-10 Pending AKMLS
  • 2025-12-01 Relisted AKMLS
  • 2025-10-23 Price Changed $350,000 AKMLS
  • 2025-09-18 Relisted AKMLS
  • 2025-09-04 Price Changed $365,000 AKMLS
  • 2025-06-19 Listed $375,000 AKMLS
  • 2024-07-12 Sold (Public Records) Public Records
  • 2017-02-07 Listed $290,000 AKMLS
  • 1988-08-01 Sold (Public Records) Public Records

Property tax history

+4.6%/yr

Latest (2025): $6,703 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…