CashFlowRE
Sign in Sign up
4404 Thompson Ave Triplex
C+ Composite 62.28
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 +23.2/30.0
  • ARV discount +12.0/15.0
  • DSCR +7.4/10.0
  • 1% rule +5.8/10.0
  • Livability +3.9/5.0
  • Rent growth +3.7/5.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$515,000

4404 Thompson Ave · Anchorage, AK 99508
9 bd · 3.9 ba · 4,059 sqft · MultiFamily public records · 8 Days on market
Built 1983 6,250 sqft lot Est $572k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 3 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

Completely remodeled down to the studs 4 flex offering a turnkey investment opportunity in Anchorage, roof 4 years old. Each unit features 2 beds/1bath with modern updates throughout. All units include their own washer & dryer, providing added convenience and strong tenant appeal. Great location close to JBER, schools, shopping and highway.

Key facts

  • Modern updates
  • Washer and dryer
  • Great location

Tags

TURNKEY INVESTMENT OPPORTUNITYMODERN UPDATESWASHER AND DRYERGREAT LOCATION

Property features AI

Exterior

  • Parking: Seven open parking spaces; No attached garage or carport
  • Utilities: Public sewer
  • Home design: Multi-family property; Built in 1983
  • Construction: Wood frame construction; Block foundation; Composition/shingle/asphalt roof
  • Exterior features: Paved road access

Interior

  • Bedrooms: Eight bedrooms
  • Bathrooms: Four full bathrooms
  • Interior features: Total living area about 4059; Four 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 3 × 3-bed/?-bath units multifamily listed at $515k.

Deal economics

  • At list price, monthly cash flow is $931 ($11k/yr) — positive. Per door: $310/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $515k).
  • Cap rate 8.5% 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: Mountain View Elementary (math 8% / reading 12%, grade F, #153 of 156 statewide, top 100%, 290 students, 100% FRL); Clark Middle School (math 7% / reading 22%, grade F, #35 of 36 statewide, top 97%, 835 students, 100% FRL) — zoned schools average 100% FRL vs 38% district-wide (62 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 12% at this address vs 40% district-wide (-28 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 (+4.9%/yr); 147 active listings in the ZIP; solid renter incomes; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
  • At $5,577/mo this rent would consume 84% of the median local household income ($79k/yr) (locally 1248% 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 $15k 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 + 4.9% rent growth), your $144k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts 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.
Recommended offer $515,000

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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.08%
Cap rate
8.46%
Cash-on-cash
7.75%
DSCR
1.34
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$572,319
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4406 Parsons Ave 0.13mi 8/4.0 (-1) 4,056 (-0%) 9mo $520,000 $128 81
544 N Park St 0.17mi 9/4.0 3,932 (-3%) 9mo $540,000 $137 79
4502 McPhee Ave 0.26mi 9/4.0 3,792 (-7%) 3mo $549,900 $145 74
808 N Flower St 0.35mi 9/4.0 3,840 (-5%) 5mo $540,000 $141 70
601 Irwin St 0.38mi 9/4.0 3,780 (-7%) 6mo $577,700 $153 66
633 N Flower St 0.27mi 8/4.0 (-1) 3,780 (-7%) 8mo $180,000 $48 64
627 N Flower St 0.27mi 8/6.0 (-1) 3,780 (-7%) 8mo $180,000 $48 56
740 N Bragaw St 0.40mi 9/4.0 3,560 (-12%) 6mo $474,000 $133 56
617 N Flower St 0.27mi 8/4.0 (-1) 3,456 (-15%) 2mo $620,000 $179 56
605 Mumford St 0.50mi 8/4.0 (-1) 3,500 (-14%) 3mo $539,900 $154 46
366 Flower St 0.64mi 10/4.0 (+1) 3,568 (-12%) 8mo $450,000 $126 38
5300 Taku Dr 0.60mi 10/10.0 (+1) 4,464 (+10%) 5mo $859,000 $192 31

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 · 4.88% rent growth · sell at horizon

5-year hold
IRR
-2.4%
Equity multiple
0.91×
Total profit
$-13,358
Equity at exit
$76,788
10-year hold
IRR
9.2%
Equity multiple
1.77×
Total profit
$110,703
Equity at exit
$44,528

Cash invested: $144,200 (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 99508

Rents YoY
4.9%
Active inventory
147
Price-to-rent
23.1×

Monthly cashflow live

Estimated rent
$5,577 high interval (Pro) →
Mortgage (P&I)
$2,701
Tax from tax record
$559 /mo · $6,711/yr
Insurance
$215
HOA
$0
Vacancy / Maint / Mgmt
$1,171
Net cashflow
$931

Break-even live

Break-even rent $4,398
Max offer price $515,000
Occupancy floor 78%

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

UnitsBedsBathsEst. rent
Total (3 units) $5,577

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
$128,750
Closing costs
$15,450
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 7 events

  1. 2026-05-21
    status Active
  2. 2026-05-05
    status Pending
  3. 2026-05-05
    status Active
  4. 2026-05-01
    status Pending
  5. 2026-04-28
    listed $515,000 Active
  6. 2009-04-30
    soldstatus
  7. 2005-06-03
    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
$6,711 · $559/mo
Projected year-2 tax
$6,711 · $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
$66,924
− Mortgage interest
−$28,848
− Property taxes
−$6,711
− Insurance
−$2,575
− Repairs & maintenance
−$5,354
− Management
−$5,354
− Depreciation
−$14,982
Taxable income
$3,101
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$744
After-tax cash flow
$10,431/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)
36,458
Household income
$79,314
Rent vs Own
46.8% rent · 53.2% own
Severe rent burden
1248.0

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 0.82)
Race & ethnicity
White 38% Two or more races 14% Asian 13% Hispanic / Latino 13% Native American 10% Pacific Islander 8% Black 6%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2% Cuban 1% Dominican 3%
Common ancestry
Portuguese 3% Iranian 2% Romanian 2%
Foreign-born
15% · Canada, Jamaica, South Korea
Languages at home
72% English-only · Other Asian/Pacific 11% Spanish 8% Tagalog/Filipino 4%

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
▼ -203.51%
Current HPI
257.8807
Rent YoY
▲ 4.88%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

7 events — show timeline
  • 2026-05-21 Relisted AKMLS
  • 2026-05-05 Pending AKMLS
  • 2026-05-05 Relisted AKMLS
  • 2026-05-01 Pending AKMLS
  • 2026-04-28 Listed $515,000 AKMLS
  • 2009-04-30 Sold (Public Records) Public Records
  • 2005-06-03 Sold (Public Records) Public Records

Property tax history

+2.1%/yr

Latest (2025): $6,711 · +35.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…