CashFlowRE
Sign in Sign up
1521 Kinnikinnick St Triplex
D Composite 40.29
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 +10.8/30.0
  • ARV discount +10.0/15.0
  • Livability +3.9/5.0
  • Rent growth +3.7/5.0
  • Schools +3.7/10.0
  • DSCR +3.1/10.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$450,000

1521 Kinnikinnick St · Anchorage, AK 99508
3 bd · 3.0 ba · 1,480 sqft · MultiFamily public records · 3 Days on market
Built 1952 8,160 sqft lot Est $477k · 6% under

🖨 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

Great opportunity for an owner-occupant or investor! This triplex features two 1-bedroom units upstairs and a spacious 1-bedroom unit downstairs. On-site laundry. New Anderson window in lower unit in 2026. Situated on a large 8,100 sq ft lot in a quiet, desirable Airport Heights neighborhood. Ideal for short-term rentals or traditional leasing.

Key facts

  • New anderson window
  • Large lot
  • On-site laundry

Tags

ON-SITE LAUNDRYNEW ANDERSON WINDOWLARGE LOTAIRPORT HEIGHTS NEIGHBORHOOD

Property features AI

Exterior

  • Parking: 1 open parking space; No attached garage or carport
  • Utilities: Public sewer
  • Home design: Multi-Family property; Built in 1952; Wood frame construction; Block and poured concrete foundation
  • Construction: Wood frame construction; Metal roof; Block and poured concrete foundation; Built in 1952
  • Exterior features: Metal roof; Paved road access

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 3 full bathrooms
  • Interior features: Multi-family layout

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 × 1-bed/1.0-bath units multifamily listed at $450k.

Deal economics

  • At list price, monthly cash flow is $-206 ($-2k/yr) — negative. Per door: $-69/mo.
  • To cash-flow at today's rent, offer at most $414k (8.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $339k (24.7% below list).
  • Recommended offer: $339k (24.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% 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: Airport Heights Elementary (math 17% / reading 27%, grade F, #128 of 156 statewide, top 86%, 261 students, 97% FRL); Wendler Middle School (math 19% / reading 36%, grade F, #29 of 36 statewide, top 80%, 422 students, 60% FRL) — zoned schools average 78% FRL vs 38% district-wide (41 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 25% at this address vs 40% district-wide (-15 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; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
  • At $3,390/mo this rent would consume 51% 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 $3k of loan paydown is wiped out by about $14k 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

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 16y 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 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $339,000 (24.7% 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 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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
0.75%
Cap rate
5.74%
Cash-on-cash
-1.96%
DSCR
0.91
GRM
11.1

CMA / ARV

ARV (on-the-fly)
$476,560
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2745 E 20th Ave 0.44mi 4/2.0 (+1) 1,424 (-4%) 13mo $459,000 $322 53

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
-17.6%
Equity multiple
0.37×
Total profit
$-79,568
Equity at exit
$67,096
10-year hold
IRR
-6.8%
Equity multiple
0.53×
Total profit
$-58,647
Equity at exit
$38,908

Cash invested: $126,000 (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 99508

Rents YoY
4.9%
Active inventory
147
Price-to-rent
33.2×

Monthly cashflow live

Estimated rent
$3,390 medium interval (Pro) →
Mortgage (P&I)
$2,360
Tax from tax record
$336 /mo · $4,036/yr
Insurance
$188
HOA
$0
Vacancy / Maint / Mgmt
$712
Net cashflow
$-206

Break-even live

Break-even rent $3,650
Max offer price $413,684
Occupancy floor

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

UnitsBedsBathsEst. rent
Total (3 units) $3,390

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
$112,500
Closing costs
$13,500
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3925 E 9th Ave Unit 5 Anchorage, AK 3.0 1.5 1200 $1,750 $1.46 43d 1 0.68mi
2045 Eastridge Dr Anchorage, AK 3.0 2.0 1861 $3,500 $1.88 23d 1 0.77mi
4670 Reka Dr Unit G11 Anchorage, AK 2.0 1.5 926 $1,800 $1.94 43d 1 0.94mi
4413 E 8th Ave Unit B Anchorage, AK 2.0 1.0 960 $1,400 $1.46 43d 1 0.94mi
3926 E 3rd Ave #6 Anchorage, AK 3.0 1.5 1200 $2,000 $1.67 43d 1 1.03mi
1515 Nelchina St Apt 4 Anchorage, AK 2.0 1.0 900 $1,500 $1.67 13d 1 1.18mi
1441 E 12th Ave Unit 1 Anchorage, AK 2.0 1.0 900 $1,495 $1.66 23d 1 1.18mi
1337 E 14th Ave Unit B Anchorage, AK 2.0 1.5 1000 $1,595 $1.59 43d 1 1.22mi
1526 Medfra St Unit 7 Anchorage, AK 2.0 1.0 900 $1,650 $1.83 23d 1 1.28mi
2432 Glacier St Unit A Anchorage, AK 3.0 2.0 1388 $2,850 $2.05 23d 1 1.31mi
2230 Candy Pl Anchorage, AK 4.0 3.0 1800 $2,795 $1.55 13d 1 1.34mi
2230 Candy Pl Unit C Anchorage, AK 4.0 3.0 1800 $2,995 $1.66 23d 1 1.34mi
2432 Forget-Me-Not Ln Unit A Anchorage, AK 2.0 1.0 900 $1,499 $1.67 13d 1 1.39mi
1225 Karluk St #1 Anchorage, AK 3.0 1.0 1200 $1,750 $1.46 43d 1 1.40mi
1100 E 10th Ave Unit 2 Anchorage, AK 3.0 1.0 1000 $2,400 $2.40 23d 1 1.43mi

Listing history 4 events

  1. 2026-06-18
    days on market $450,000 Active 3 DOM
  2. 2026-06-17
    days on market $450,000 Active 2 DOM
  3. 2026-06-15
    remarks 346-char remark
  4. 2026-06-15
    listed $450,000 Active 1 DOM

ⓘ 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
$4,036 · $336/mo
Projected year-2 tax
$4,695 · $391/mo
Expected delta
+$660/yr (+$55/mo · 16.3%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone 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
$40,680
− Mortgage interest
−$25,207
− Property taxes
−$4,036
− Insurance
−$2,250
− Repairs & maintenance
−$3,254
− Management
−$3,254
− Depreciation
−$13,091
Taxable loss
−$10,413
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,499
After-tax cash flow
$32/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

+67.3% since first listed
11 events — show timeline
  • 2026-06-15 Listed $450,000 AKMLS
  • 2024-03-12 Rental Removed $1,150 AKMLS
  • 2024-03-03 Listed for Rent $1,150 AKMLS
  • 2020-07-25 Delisted AKMLS
  • 2020-07-24 Sold (Public Records) Public Records
  • 2020-06-01 Delisted AKMLS
  • 2020-01-16 Listed $299,000 AKMLS
  • 2013-05-30 Listed $323,500 AKMLS
  • 2010-07-19 Sold (Public Records) Public Records
  • 2010-04-28 Listed $269,000 AKMLS
  • 1995-01-09 Sold (Public Records) Public Records

Property tax history

+2.8%/yr

Latest (2025): $4,036 · -3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…