8 bd · 4.0 ba ·
3,016 sqft ·
Built 1963
· MultiFamily
· Pending
· 6 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$5,119/mo
Mortgage (P&I)
−$3,278
Tax + insurance
−$1,227
HOA
−$0
Vac / Maint / Mgmt
−$1,075
Net cashflow
$-460/mo
Annual
$-5,522/yr
Cap rate
6.29%
Cash-on-cash
0.00%
DSCR
1.00
1% rule
0.82%
Cash to close
$175,000
Investor read
This is a 3 × 3-bed/1.3-bath units multifamily listed at $625k.
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).
Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer: $512k (18.1% below list) — sets the bar for 1% rule.
In year one you build about $20k of equity ($4k loan paydown + $16k appreciation (2.6% local appreciation)).
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.
Watch-outs: flood insurance adds $460/mo.
Market conditions: 18 active listings in the ZIP; 114 units permitted in Juneau City and Borough in 2024 (82 in 5+ unit buildings).
Juneau County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
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.
By year 3, paydown + projected appreciation supports a ~$51k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
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.
Questions for listing agent
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?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
CashFlowRE · CFR-FX3FKE6R9PJYFX
· Data 1 week agocashflowre.app · 2026-05-29