CashFlowRE
Sign in Sign up
342 Eyak Dr Fourplex
B Composite 71.52
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Rent growth +3.8/5.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.1/10.0

$610,000

342 Eyak Dr · Anchorage, AK 99501
28 bd · 16.0 ba · 3,264 sqft · MultiFamily public records · 150 Days on market
Built 1965 7,392 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 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

Midtown 4-plex with excellent rental history. Three townhouse-style, 2BR units plus one 1BR unit. Includes carport, shed, and yard. Strong, consistent performance and solid structure make this an ideal investment opportunity with room to add value. New Roof on the books to be replaced!!

Key facts

  • Shed
  • Yard
  • Carport

Tags

CARPORTSHEDYARDINVESTMENT OPPORTUNITYSOLID STRUCTURE

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 4 × 7-bed/4.0-bath units multifamily listed at $610k.

Deal economics

  • At list price, monthly cash flow is $4k ($43k/yr) — positive. Per door: $902/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($10k rent vs $610k).
  • Recommended offer: $537k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.4% 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.
  • Zoned schools: Dr. Etheldra Davis - Fairview Elementary School (math 8% / reading 12%, grade F, #153 of 156 statewide, top 100%, 384 students, 100% FRL); Central Middle School of Science (math 17% / reading 32%, grade F, #30 of 36 statewide, top 86%, 371 students, 80% FRL) — zoned schools average 90% FRL vs 38% district-wide (52 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 17% at this address vs 40% district-wide (-23 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 (+5.1%/yr); 102 active listings in the ZIP; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
  • At $9,822/mo this rent would consume 166% of the median local household income ($71k/yr) (locally 889% 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 $18k 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 + 5.1% rent growth), your $171k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 150 days — a 12% lower offer ($537k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 32y 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.
Recommended offer $536,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 150 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  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 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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
1.61%
Cap rate
13.39%
Cash-on-cash
25.35%
DSCR
2.13
GRM
5.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.12% rent growth · sell at horizon

5-year hold
IRR
21.3%
Equity multiple
1.89×
Total profit
$152,434
Equity at exit
$90,953
10-year hold
IRR
30.8%
Equity multiple
4.05×
Total profit
$520,736
Equity at exit
$52,742

Cash invested: $170,800 (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 99501

Home prices YoY
-3.7%
Rents YoY
5.1%
Active inventory
102
Price-to-rent
20.7×

Monthly cashflow live

Estimated rent
$9,822 medium interval (Pro) →
Mortgage (P&I)
$3,199
Tax from tax record
$699 /mo · $8,383/yr
Insurance
$254
HOA
$0
Vacancy / Maint / Mgmt
$2,063
Net cashflow
$3,608

Break-even live

Break-even rent $5,255
Max offer price $610,000
Occupancy floor 58%

Sensitivity live

Price -10% $3,953 -5% $3,780 +0% $3,608 +5% $3,435 +10% $3,262
Rent -10% $2,832 -5% $3,220 +0% $3,608 +5% $3,996 +10% $4,384
Rate -1.0pp $3,915 -0.5pp $3,763 base $3,608 +0.5pp $3,450 +1.0pp $3,289

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

UnitsBedsBathsEst. rent
Total (4 units) $9,822

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
$152,500
Closing costs
$18,300
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 20 events

  1. 2026-04-17
    status Pending
  2. 2026-03-03
    price $610,000
  3. 2025-12-28
    price $598,000
  4. 2025-11-18
    listed $615,000 Active
  5. 2021-05-07
    soldstatus
  6. 2021-02-25
    status Pending
  7. 2021-01-24
    status Active
  8. 2020-12-24
    status Pending
  9. 2020-12-07
    price $484,500
  10. 2020-11-11
    listed $489,900 Active
  11. 2020-06-24
    price $489,900
  12. 2020-06-12
    listed $499,900 Active
  13. 2015-07-22
    soldstatus
  14. 2015-07-22
    soldstatus
  15. 2015-05-11
    listed $449,000
  16. 2006-04-12
    soldstatus
  17. 2006-01-31
    listed $398,000
  18. 2005-06-13
    listed $414,500
  19. 2001-08-01
    listed $171,900
  20. 1994-11-08
    listed $168,400

ⓘ 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
$8,383 · $699/mo
Projected year-2 tax
$8,383 · $699/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
$117,864
− Mortgage interest
−$34,169
− Property taxes
−$8,383
− Insurance
−$3,050
− Repairs & maintenance
−$9,429
− Management
−$9,429
− Depreciation
−$17,745
Taxable income
$35,658
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$8,558
After-tax cash flow
$34,735/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)
16,175
Household income
$70,891
Rent vs Own
62.8% rent · 37.2% own
Severe rent burden
889.0

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
Diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 53% Hispanic / Latino 11% Two or more races 11% Native American 9% Black 9% Asian 6% Pacific Islander 4%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3% Dominican 1%
Common ancestry
Portuguese 3% Slovak 3% Romanian 2%
Foreign-born
12% · Canada, Jamaica, China
Languages at home
81% English-only · Spanish 7% Other Asian/Pacific 2% Tagalog/Filipino 2%

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
▼ -9.72%
Current HPI
251.948
Rent YoY
▲ 5.12%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+262.2% since first listed
20 events — show timeline
  • 2026-04-17 Pending AKMLS
  • 2026-03-03 Price Changed $610,000 AKMLS
  • 2025-12-28 Price Changed $598,000 AKMLS
  • 2025-11-18 Listed $615,000 AKMLS
  • 2021-05-07 Sold (Public Records) Public Records
  • 2021-02-25 Pending AKMLS
  • 2021-01-24 Relisted AKMLS
  • 2020-12-24 Pending AKMLS
  • 2020-12-07 Price Changed $484,500 AKMLS
  • 2020-11-11 Listed $489,900 AKMLS
  • 2020-06-24 Price Changed $489,900 AKMLS
  • 2020-06-12 Listed $499,900 AKMLS
  • 2015-07-22 Sold (Public Records) Public Records
  • 2015-07-22 Sold (Public Records) Public Records
  • 2015-05-11 Listed $449,000 AKMLS
  • 2006-04-12 Sold (Public Records) Public Records
  • 2006-01-31 Listed $398,000 AKMLS
  • 2005-06-13 Listed $414,500 AKMLS
  • 2001-08-01 Listed $171,900 AKMLS
  • 1994-11-08 Listed $168,400 AKMLS

Property tax history

+3.4%/yr

Latest (2025): $8,383 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…