CashFlowRE
Sign in Sign up
2350 Old Lawson Creek Rd Triplex
D+ Composite 47.06
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).

  • Cash flow +13.3/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.3/10.0
  • Livability +4.2/5.0
  • DSCR +4.0/10.0
  • Schools +3.6/10.0
  • 1% rule +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$625,000

2350 Old Lawson Creek Rd · Juneau, AK 99824
8 bd · 4.0 ba · 3,016 sqft · MultiFamily public records · 6 Days on market
Built 1963 0.29 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Great investment for your real estate portfolio. Invest some and then have the tenants make the payment for you! Tenants boast of the location, and the view. Beach access is just a short walk away. The road down to the property is partly maintained by an informal neighborhood association. Each landowner receives a bill for their share of snow removal and road maintenance. CBJ also pays a portion of the road maintenance. Repairs and Improvements made over time: The exterior was painted (needs to be trimmed out). New Vinyl windows have been installed on the back and sides of this property. A new furnace system was installed in 2001 replacing the original furnace system, and some of the plumbing has been replaced with pex pipe. Sewer line was repaired. Siding on West side of building was replaced with metal siding. New oil tank was installed and fuel lines insulated. New gutters were installed on both ends of the building.

Key facts

  • Repaired sewer line
  • New vinyl windows
  • New oil tank

Tags

BEACH ACCESSNEW VINYL WINDOWSNEW FURNACE SYSTEMREPAIRED SEWER LINEREPLACED METAL SIDINGNEW OIL TANK

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 3 × 3-bed/1.3-bath units multifamily listed at $625k.

Deal economics

  • At list price, monthly cash flow is $-460 ($-6k/yr) — negative. Per door: $-153/mo.
  • To cash-flow at today's rent, offer at most $544k (13.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $512k (18.1% below list).
  • Recommended offer: $512k (18.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 2.6% in Juneau — 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 84/100 on livability (#3 in AK, #703 nationally) — a professional / high-income tenant draw. Strengths: commute A+, employment A+, housing A+; Watch: crime F, cost of living F.
  • Juneau Borough School District (town): math 32% / reading 44% proficiency, ranked #9 of 21 in AK (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Saytik: Gastineau Community School (math 22% / reading 42%, grade F, #104 of 156 statewide, top 70%, 280 students, 34% FRL); Juneau-Douglas High School: Yadaa.At Kalt (math 42% / reading 47%, grade F, #14 of 61 statewide, top 25%, 567 students, 20% FRL) — zoned schools at 27% FRL track the district average.
  • Market conditions: 18 active listings in the ZIP; 114 units permitted in Juneau City and Borough in 2024 (82 in 5+ unit buildings).

Forward outlook

  • In year one you build about $20k of equity ($4k loan paydown + $16k appreciation (2.6% local appreciation)).
  • Juneau County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 3, paydown + projected appreciation supports a ~$51k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 5y 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: flood insurance adds $460/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $511,900 (18.1% 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. 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 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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?
  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
0.82%
Cap rate
6.29%
Cash-on-cash
0.00%
DSCR
1.00
GRM
10.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.59% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.3%
Equity multiple
1.19×
Total profit
$32,618
Equity at exit
$266,607
10-year hold
IRR
6.9%
Equity multiple
2.00×
Total profit
$174,691
Equity at exit
$399,994

Cash invested: $175,000 (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 99824

Home prices YoY
1.9%
Active inventory
18
Price-to-rent
30.5×

Monthly cashflow live

Estimated rent
$5,119 medium interval (Pro) →
Mortgage (P&I)
$3,278
Tax from tax record
$506 /mo · $6,069/yr
Insurance
$260
Flood insurance flood zone
−$460 /mo · $5,525/yr
HOA
$0
Vacancy / Maint / Mgmt
$1,075
Net cashflow
$-460

Break-even live

Break-even rent $5,701
Max offer price $543,710
Occupancy floor

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

UnitsBedsBathsEst. rent
Total (3 units) $5,119

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
$156,250
Closing costs
$18,750
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 8 events

  1. 2026-02-10
    status Pending
  2. 2026-02-09
    status Pending 938-char remark
    Show marketing remark (938 chars)

    Great investment for your real estate portfolio. Invest some and then have the tenants make the payment for you! Tenants boast of the location, and the view. Beach access is just a short walk away. The road down to the property is partly maintained by an informal neighborhood association. Each landowner receives a bill for their share of snow removal and road maintenance. CBJ also pays a portion of the road maintenance. Repairs and Improvements made over time: The exterior was painted (needs to be trimmed out). New Vinyl windows have been installed on the back and sides of this property. A new furnace system was installed in 2001 replacing the original furnace system, and some of the plumbing has been replaced with pex pipe. Sewer line was repaired. Siding on West side of building was replaced with metal siding. New oil tank was installed and fuel lines insulated. New gutters were installed on both ends of the building.

  3. 2026-02-03
    listed $625,000 Active 938-char remark
    Show marketing remark (938 chars)

    Great investment for your real estate portfolio. Invest some and then have the tenants make the payment for you! Tenants boast of the location, and the view. Beach access is just a short walk away. The road down to the property is partly maintained by an informal neighborhood association. Each landowner receives a bill for their share of snow removal and road maintenance. CBJ also pays a portion of the road maintenance. Repairs and Improvements made over time: The exterior was painted (needs to be trimmed out). New Vinyl windows have been installed on the back and sides of this property. A new furnace system was installed in 2001 replacing the original furnace system, and some of the plumbing has been replaced with pex pipe. Sewer line was repaired. Siding on West side of building was replaced with metal siding. New oil tank was installed and fuel lines insulated. New gutters were installed on both ends of the building.

  4. 2026-02-02
    listed $625,000 Active
  5. 2022-06-03
    listed $625,000
  6. 2021-07-06
    listed $625,000
  7. 2021-07-06
    listed $625,000
  8. 1997-07-01
    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
$6,069 · $506/mo
Projected year-2 tax
$6,753 · $563/mo
Expected delta
+$684/yr (+$57/mo · 11.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone AE · 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
$61,428
− Mortgage interest
−$35,010
− Property taxes
−$6,069
− Insurance
−$8,650
− Repairs & maintenance
−$4,914
− Management
−$4,914
− Depreciation
−$18,182
Taxable loss
−$16,311
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,915
After-tax cash flow
$-1,607/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
Juneau Borough School District
NCES district ID
0200210
Math proficiency
32% ▼ -8.00%
Reading proficiency
44% ▼ -2.00%
Median HH income
$81,032
Composite
35.76/100
National rank
#4845
State rank
#9 of 21 in AK

Livability — Juneau

Score
84/100
State rank
#3
US rank
#703

Category grades

Amenities A- Commute A+ Cost of living F Crime F Employment A+ Housing A+ Health & safety A+ User ratings B+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Juneau, AK
City population
29,588
Population (ZIP)
2,163

Population outlook (Juneau County) Hauer SSP2

Today (2025)
36,707 people
By 2030
38,658 · +5.3%
By 2040
42,270 · +15.2%
By 2050
46,086 · +25.6%
By 2075
58,476 · +59.3%
By 2100
69,228 · +88.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 65% Two or more races 17% Native American 10% Hispanic / Latino 9% Asian 4%
Hispanic origin (detail)
Mexican 4% Cuban 2%
Common ancestry
Italian 5% Portuguese 4% Slovak 4%
Foreign-born
7% · Canada
Languages at home
88% English-only · Spanish 6% Tagalog/Filipino 3% Other Asian/Pacific 1%

Political lean MEDSL · Juneau

2016 margin
R (+15.2) · D 37.7% · R 52.9% · Other 9.4%
All cycles
2016: R+15.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.59%
Current HPI
134.9999
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+0.0% since first listed
8 events — show timeline
  • 2026-02-10 Pending AKMLS
  • 2026-02-09 Pending SEABR
  • 2026-02-03 Listed $625,000 SEABR
  • 2026-02-02 Listed $625,000 AKMLS
  • 2022-06-03 Listed $625,000 AKMLS
  • 2021-07-06 Listed $625,000 AKMLS
  • 2021-07-06 Listed $625,000 AKMLS
  • 1997-07-01 Sold (Public Records) Public Records

Property tax history

+3.3%/yr

Latest (2025): $6,069 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…