CashFlowRE
Sign in Sign up
1102 W 29th Pl Multi-family
C Composite 57.01
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.0/30.0
  • Appreciation +6.5/10.0
  • DSCR +4.2/10.0
  • 1% rule +4.0/10.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0

$334,000

1102 W 29th Pl · Anchorage, AK 99503
6 bd · 2.0 ba · 1,650 sqft · MultiFamily public records · 8 Days on market
Built 1955 7,000 sqft lot $202/sqft · 29% below area Est $471k · 29% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Fantastic Midtown Investment! This well-maintained, adaptable ranch Duplex home boasts twin garages and can be converted into a 5-bedroom home. Currently operating as an assisted living facility. A rare chance to own a ranch home in this location at an exceptional price! Market Rents are Side A $1500 Side B $1750.

Key facts

  • 7,000 sq ft lot
  • 2 garage spots
  • Built 1955

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 6-bed/2.0-bath multifamily listed at $334k.

Deal economics

  • At list price, monthly cash flow is $43 ($517/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $302k (9.6% below list).
  • Recommended offer: $302k (9.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% 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.
  • Market conditions: Rents rising (+2.3%/yr); 65 active listings in the ZIP; solid renter incomes; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
  • At $3,020/mo this rent would consume 48% of the median local household income ($76k/yr) (locally 747% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $13k of equity ($2k loan paydown + $10k appreciation (3.1% local appreciation)).
  • Anchorage County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (3.1% appreciation + 2.3% rent growth), your $94k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 11y 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 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $302,000 (9.6% below list)

Questions for the listing agent

  1. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.90%
Cap rate
6.45%
Cash-on-cash
0.55%
DSCR
1.02
GRM
9.2

CMA / ARV

ARV (median comp)
$470,917
List price
$334,000
Delta
-29.07%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi

Projected returns pro-forma

3.1% appreciation · 2.28% rent growth · sell at horizon

5-year hold
IRR
7.9%
Equity multiple
1.46×
Total profit
$42,637
Equity at exit
$152,055
10-year hold
IRR
10.2%
Equity multiple
2.53×
Total profit
$142,958
Equity at exit
$235,802

Cash invested: $93,520 (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 99503

Home prices YoY
1.3%
Rents YoY
2.3%
Active inventory
65
Price-to-rent
18.4×

Monthly cashflow live

Estimated rent
$3,020 high interval (Pro) →
Mortgage (P&I)
$1,752
Tax from tax record
$452 /mo · $5,424/yr
Insurance
$139
HOA
$0
Vacancy / Maint / Mgmt
$634
Net cashflow
$43

Break-even live

Break-even rent $2,965
Max offer price $334,000
Occupancy floor 94%

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

UnitsBedsBathsEst. rent
Total (2 units) $3,020

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
$83,500
Closing costs
$10,020
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 32 events

  1. 2026-06-18
    days on market $334,000 Active 8 DOM
  2. 2026-06-17
    days on market $334,000 Active 7 DOM
  3. 2026-06-16
    days on market $334,000 Active 6 DOM
  4. 2026-06-15
    days on market $334,000 Active 5 DOM
  5. 2026-06-14
    days on market $334,000 Active 3 DOM
  6. 2026-06-13
    days on marketlisting id $334,000 Active 2 DOM
  7. 2026-06-10
    days on market $334,000 Active 150 DOM
  8. 2026-06-09
    days on market $334,000 Active 149 DOM
  9. 2026-06-08
    days on market $334,000 Active 148 DOM
  10. 2026-06-07
    days on market $334,000 Active 147 DOM
  11. 2026-06-03
    days on market $334,000 Active 143 DOM
  12. 2026-06-02
    days on market $334,000 Active 142 DOM
  13. 2026-06-01
    days on market $334,000 Active 141 DOM
  14. 2026-05-31
    days on market $334,000 Active 140 DOM
  15. 2026-05-30
    days on market $334,000 Active 139 DOM
  16. 2026-01-24
    price $334,000 317-char remark
    Show marketing remark (317 chars)

    Fantastic Midtown Investment! This well-maintained, adaptable ranch Duplex home boasts twin garages and can be converted into a 5-bedroom home. Currently operating as an assisted living facility. A rare chance to own a ranch home in this location at an exceptional price! Market Rents are Side A $1500 Side B $1750.

  17. 2026-01-10
    listed $339,000 Active 317-char remark
    Show marketing remark (317 chars)

    Fantastic Midtown Investment! This well-maintained, adaptable ranch Duplex home boasts twin garages and can be converted into a 5-bedroom home. Currently operating as an assisted living facility. A rare chance to own a ranch home in this location at an exceptional price! Market Rents are Side A $1500 Side B $1750.

  18. 2025-08-17
    price $339,900
  19. 2025-07-28
    price $364,900
  20. 2025-07-11
    status Active
  21. 2025-05-20
    status Pending
  22. 2025-05-15
    status Pending
  23. 2025-04-26
    price $374,900
  24. 2025-04-26
    price $374,900
  25. 2025-03-19
    price $385,900
  26. 2025-02-04
    price $394,900
  27. 2025-01-20
    listed $399,900 Active
  28. 2025-01-18
    listed $385,900 Active
  29. 2017-02-22
    listed $325,000
  30. 2017-01-08
    listed $324,900
  31. 2015-10-20
    soldstatus
  32. 2015-07-30
    listed $279,000

ⓘ 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
$5,424 · $452/mo
Projected year-2 tax
$5,424 · $452/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
$36,240
− Mortgage interest
−$18,709
− Property taxes
−$5,424
− Insurance
−$1,670
− Repairs & maintenance
−$2,899
− Management
−$2,899
− Depreciation
−$9,716
Taxable loss
−$5,078
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,219
After-tax cash flow
$1,736/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)
12,964
Household income
$76,144
Rent vs Own
68.2% rent · 31.8% own
Severe rent burden
747.0

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 0.78)
Race & ethnicity
White 43% Asian 15% Native American 15% Two or more races 13% Hispanic / Latino 8% Black 8% Pacific Islander 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 2% Slovak 2% Romanian 2%
Foreign-born
17% · Canada, Jamaica, China
Languages at home
75% English-only · Tagalog/Filipino 9% Spanish 6% Other Asian/Pacific 3%

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
▲ 3.10%
Current HPI
238.2191
Rent YoY
▲ 2.28%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+19.7% since first listed
17 events — show timeline
  • 2026-01-24 Price Changed $334,000 AKMLS
  • 2026-01-10 Listed $339,000 AKMLS
  • 2025-08-17 Price Changed $339,900 AKMLS
  • 2025-07-28 Price Changed $364,900 AKMLS
  • 2025-07-11 Relisted AKMLS
  • 2025-05-20 Pending AKMLS
  • 2025-05-15 Pending AKMLS
  • 2025-04-26 Price Changed $374,900 AKMLS
  • 2025-04-26 Price Changed $374,900 AKMLS
  • 2025-03-19 Price Changed $385,900 AKMLS
  • 2025-02-04 Price Changed $394,900 AKMLS
  • 2025-01-20 Listed $399,900 AKMLS
  • 2025-01-18 Listed $385,900 AKMLS
  • 2017-02-22 Listed $325,000 AKMLS
  • 2017-01-08 Listed $324,900 AKMLS
  • 2015-10-20 Sold (Public Records) Public Records
  • 2015-07-30 Listed $279,000 AKMLS

Property tax history

+13.3%/yr

Latest (2025): $5,424 · -3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…