CashFlowRE
Sign in Sign up
7732 E 4th Ave
D Composite 43.8
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 +12.7/30.0
  • ARV discount +10.6/15.0
  • Livability +3.9/5.0
  • DSCR +3.8/10.0
  • Schools +3.7/10.0
  • 1% rule +3.5/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,000

7732 E 4th Ave · Anchorage, AK 99504
3 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 25 Days on market
Built 1956 7,739 sqft lot Est $267k · 7% under

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

Listing remarks

Priced to move!! Corner lot located close to JBER. Large garage and strong value-add potential. Seller prefers to sell as-is with a credit towards repairs. Property is tenant occupied. will be available to show with notice weekday evenings Monday, Tuesday, Thursday, Friday from 6 pm to 7 pm.

Key facts

  • 7,739 sq ft lot
  • Garage
  • Built 1956

Property features AI

Exterior

  • Parking: 1-car garage; No carport
  • Home design: Residential property; Detached; Built in 1956
  • Construction: Unknown construction materials; Other foundation
  • Exterior features: Metal roof; Paved road access

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bathroom
  • Interior features: Total of 3 bedrooms; 1 total bathroom (1 full)

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-bed/1.0-bath single-family listed at $249k.

Deal economics

  • At list price, monthly cash flow is $-27 ($-320/yr) — negative.
  • To cash-flow at today's rent, offer at most $244k (1.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $212k (15.0% below list).
  • Recommended offer: $212k (15.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% 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: Creekside Park Elementary (math 27% / reading 22%, grade F, #122 of 156 statewide, top 81%, 361 students, 85% FRL); Nicholas J. Begich Middle School (math 10% / reading 24%, grade F, #32 of 36 statewide, top 89%, 882 students, 78% FRL); Bartlett High School (math 22% / reading 27%, grade F, #42 of 61 statewide, top 82%, 1,373 students, 64% FRL) — zoned schools average 76% FRL vs 38% district-wide (38 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 22% at this address vs 40% district-wide (-18 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 (+2.6%/yr); 214 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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

  • It's been on market 25 days — a 2% lower offer ($245k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 32y ago; this cycle's ask has dropped $40k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $211,623 (15.0% 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. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  7. 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.
  8. 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.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.85%
Cap rate
6.16%
Cash-on-cash
-0.46%
DSCR
0.98
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$267,120
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
367 Standish St 0.37mi 3/1.0 1,040 (+3%) 9mo $135,000 $130 70
7510 Peck Ave 0.29mi 3/2.0 1,064 (+6%) 6mo $296,500 $279 68
332 Gaylene Cir 0.49mi 2/1.5 (-1) 1,040 (+3%) 1mo $275,000 $264 64
615 Delaware Pl 0.21mi 2/1.0 (-1) 1,104 (+10%) 9mo $136,700 $124 62
240 Skyhaven Cir 0.32mi 2/1.0 (-1) 902 (-10%) 3mo $239,000 $265 60
125 Dean Pl 0.37mi 3/1.0 1,110 (+10%) 7mo $349,900 $315 60
330 Dannilyn Cir 0.31mi 2/1.0 (-1) 880 (-13%) 1mo $265,000 $301 59
305 Gaylene Cir 0.52mi 2/1.5 (-1) 1,040 (+3%) 6mo $240,000 $231 58
337 Gaylene Cir 0.50mi 2/1.0 (-1) 1,040 (+3%) 10mo $260,000 $250 58
249 Friendly St 0.34mi 3/1.0 1,126 (+12%) 10mo $335,000 $298 56
213 Orange Leaf Cir 0.62mi 2/1.0 (-1) 908 (-10%) 0mo $250,000 $275 50
643 Kim Pl 0.42mi 3/2.0 1,144 (+14%) 6mo $275,000 $240 49

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 · 2.57% rent growth · sell at horizon

5-year hold
IRR
-17.5%
Equity multiple
0.38×
Total profit
$-42,940
Equity at exit
$37,127
10-year hold
IRR
-10.4%
Equity multiple
0.38×
Total profit
$-43,213
Equity at exit
$21,529

Cash invested: $69,720 (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 99504

Rents YoY
2.6%
Active inventory
214
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$2,116 high interval (Pro) →
Mortgage (P&I)
$1,306
Tax from tax record
$289 /mo · $3,467/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$444
Net cashflow
$-27

Break-even live

Break-even rent $2,150
Max offer price $244,290
Occupancy floor 96%

Sensitivity live

Price -10% $114 -5% $44 +0% $-27 +5% $-97 +10% $-168
Rent -10% $-194 -5% $-110 +0% $-27 +5% $57 +10% $141
Rate -1.0pp $99 -0.5pp $37 base $-27 +0.5pp $-91 +1.0pp $-157

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
$62,250
Closing costs
$7,470
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
7401 E 4th Ave Unit 6 Anchorage, AK 3.0 2.0 1272 $2,150 $1.69 24d 1 0.23mi
7746 Boundary Ave Unit B2 Anchorage, AK 3.0 2.0 1189 $2,300 $1.93 24d 1 0.34mi
248 Zappa Pl Unit A Anchorage, AK 3.0 2.0 1300 $2,150 $1.65 44d 1 0.39mi
7317 Peck Ave Unit B Anchorage, AK 2.0 1.0 850 $1,650 $1.94 24d 1 0.41mi
7313 Peck Ave Unit B Anchorage, AK 2.0 1.0 850 $1,650 $1.94 24d 1 0.42mi
8114 Boundary Ave Apt D Anchorage, AK 2.0 1.0 1023 $1,750 $1.71 14d 1 0.49mi
7045 Gold Kings Ave Unit C Anchorage, AK 3.0 1.5 1200 $2,600 $2.17 24d 1 0.59mi
7005 Gold Kings Ave Unit B Anchorage, AK 3.0 1.5 1200 $2,445 $2.04 44d 1 0.63mi
6701 E 6th Ave Apt 8 Anchorage, AK 2.0 1.0 750 $1,450 $1.93 44d 1 0.64mi
6810 Gold Kings Cir Unit B Anchorage, AK 3.0 1.5 1200 $2,550 $2.12 14d 1 0.70mi
8110 E 16th Ave Unit C6 Anchorage, AK 2.0 1.0 1047 $1,850 $1.77 21d 1 0.80mi
1720 Muldoon Cir Unit 4 Anchorage, AK 2.0 1.0 850 $1,850 $2.18 44d 1 0.90mi
5901 E 6th Ave Anchorage, AK 2.0–3.0 1.0–2.0 907 $2,430 $2.68 14d 7 1.04mi
5741 Rocky Mountain Ct Unit D Anchorage, AK 2.0 1.0 900 $1,475 $1.64 24d 1 1.23mi
1916 Beaver Pl #1 Anchorage, AK 2.0 1.0 900 $1,500 $1.67 24d 1 1.37mi

Listing history 39 events

  1. 2026-06-15
    status $249,000 Pending 25 DOM
  2. 2026-06-15
    days on market $249,000 Active 25 DOM
  3. 2026-06-14
    days on market $249,000 Active 23 DOM
  4. 2026-06-13
    days on market $249,000 Active 22 DOM
  5. 2026-06-10
    days on market $249,000 Active 20 DOM
  6. 2026-06-09
    days on market $249,000 Active 19 DOM
  7. 2026-06-08
    days on market $249,000 Active 18 DOM
  8. 2026-06-07
    days on market $249,000 Active 17 DOM
  9. 2026-06-03
    days on market $249,000 Active 13 DOM
  10. 2026-06-02
    pricedays on market $249,000 Active 12 DOM
  11. 2026-06-01
    days on market $289,000 Active 11 DOM
  12. 2026-05-31
    days on market $289,000 Active 10 DOM
  13. 2026-05-30
    days on market $289,000 Active 9 DOM
  14. 2026-05-21
    listed $289,000 Active
  15. 2025-10-22
    historical $1,800
  16. 2025-10-19
    listed $1,800
  17. 2025-10-18
    historical $1,800
  18. 2025-10-11
    price $1,800
  19. 2025-09-12
    listed $1,900
  20. 2025-07-12
    price $169,800
  21. 2025-06-30
    status Active
  22. 2025-06-23
    status Pending
  23. 2025-06-11
    price $180,000
  24. 2025-05-30
    listed $199,000 Active
  25. 2024-07-11
    historical
  26. 2024-06-24
    status Active
  27. 2024-06-20
    status Pending
  28. 2024-06-19
    listed $189,000 Active
  29. 2024-05-20
    price $189,000
  30. 2024-05-10
    listed $199,000 Active
  31. 2023-03-14
    status Pending
  32. 2023-02-09
    price $185,000
  33. 2023-01-04
    listed $199,999 Active
  34. 2023-01-03
    price $199,999
  35. 2018-11-20
    listed $125,000
  36. 2008-04-30
    soldstatus
  37. 1998-06-17
    listed $107,500
  38. 1995-03-28
    soldstatus
  39. 1994-12-20
    listed $89,900

ⓘ 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
$3,467 · $289/mo
Projected year-2 tax
$3,467 · $289/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
$25,395
− Mortgage interest
−$13,948
− Property taxes
−$3,467
− Insurance
−$1,245
− Repairs & maintenance
−$2,032
− Management
−$2,032
− Depreciation
−$7,244
Taxable loss
−$4,572
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,097
After-tax cash flow
$777/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)
42,093
Household income
$86,710
Rent vs Own
33.9% rent · 66.1% own
Severe rent burden
1052.0

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 0.80)
Race & ethnicity
White 41% Two or more races 18% Asian 13% Native American 9% Black 9% Hispanic / Latino 9% Pacific Islander 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Portuguese 2% Ukrainian 2% Romanian 2%
Foreign-born
12% · Canada, South Korea, Vietnam
Languages at home
76% English-only · Other Asian/Pacific 9% Spanish 4% Tagalog/Filipino 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
▼ -184.29%
Current HPI
259.8803
Rent YoY
▲ 2.57%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+221.5% since first listed
26 events — show timeline
  • 2026-05-21 Listed $289,000 AKMLS
  • 2025-10-22 Rental Removed $1,800 APPFOLIO
  • 2025-10-19 Listed for Rent $1,800 APPFOLIO
  • 2025-10-18 Rental Removed $1,800 AKMLS
  • 2025-10-11 Price Changed $1,800 AKMLS
  • 2025-09-12 Listed for Rent $1,900 AKMLS
  • 2025-07-12 Price Changed $169,800 AKMLS
  • 2025-06-30 Relisted AKMLS
  • 2025-06-23 Pending AKMLS
  • 2025-06-11 Price Changed $180,000 AKMLS
  • 2025-05-30 Listed $199,000 AKMLS
  • 2024-07-11 Delisted AKMLS
  • 2024-06-24 Relisted AKMLS
  • 2024-06-20 Pending AKMLS
  • 2024-06-19 Listed $189,000 AKMLS
  • 2024-05-20 Price Changed $189,000 AKMLS
  • 2024-05-10 Listed $199,000 AKMLS
  • 2023-03-14 Pending AKMLS
  • 2023-02-09 Price Changed $185,000 AKMLS
  • 2023-01-04 Listed $199,999 AKMLS
  • 2023-01-03 Price Changed $199,999 AKMLS
  • 2018-11-20 Listed $125,000 AKMLS
  • 2008-04-30 Sold (Public Records) Public Records
  • 1998-06-17 Listed $107,500 AKMLS
  • 1995-03-28 Sold (Public Records) Public Records
  • 1994-12-20 Listed $89,900 AKMLS

Property tax history

+21.1%/yr

Latest (2025): $3,467 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…