CashFlowRE
Sign in Sign up
6400 Winchester St
B Composite 71.69
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
  • Rent growth +4.1/5.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

6400 Winchester St · Anchorage, AK 99507
3 bd · 2.0 ba · 1,632 sqft · Land · 2 Days on market
Built 1971 8,060 sqft lot $86/sqft · 122% above area

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

Listing remarks

3-bedroom, 2-bath home on a spacious corner lot. This property offers plenty of potential, just in need of some TLC. Being sold as-is.

Key facts

  • 8,060 sq ft lot
  • Built 1971
  • Listed 2 days

Property features AI

Exterior

  • Parking: No garage; No carport
  • Utilities: Public sewer
  • Home design: Residential property; Mobile home (double wide); Built in 1971; Not attached
  • Construction: Other foundation
  • Exterior features: Fenced yard; Private yard; Outdoor storage

Interior

  • Bedrooms: 3 bedrooms
  • Flooring: Carpet flooring
  • Bathrooms: 2 total bathrooms (1 full bath, 1 three-quarter bath)
  • Interior features: Bedroom and bathroom on the main level; Primary bedroom and bathroom on the main level

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/2.0-bath land listed at $140k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $140k).
  • Cap rate 16.8% 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: Kasuun Elementary (math 37% / reading 37%, grade F, #83 of 156 statewide, top 59%, 289 students, 42% FRL); Hanshew Middle School (math 24% / reading 37%, grade F, #27 of 36 statewide, top 74%, 691 students, 42% FRL); Service High School (math 40% / reading 41%, grade F, #21 of 61 statewide, top 33%, 1,544 students, 28% FRL) — zoned schools at 37% FRL track the district average.
  • Market conditions: Rents rising fast (+6.3%/yr); 188 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% 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).
  • This rent runs 30% of the median local income ($108k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k 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 + 6.3% rent growth), your $39k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 24y 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 $139,900

Questions for the listing agent

  1. Built in 1971 — 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 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
1.94%
Cap rate
16.85%
Cash-on-cash
37.70%
DSCR
2.68
GRM
4.3

CMA / ARV

ARV (median comp)
$63,015
List price
$139,900
Delta
122.01%
Verdict
OVERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 6.35% rent growth · sell at horizon

5-year hold
IRR
37.4%
Equity multiple
2.66×
Total profit
$65,197
Equity at exit
$20,860
10-year hold
IRR
45.6%
Equity multiple
6.09×
Total profit
$199,400
Equity at exit
$12,096

Cash invested: $39,172 (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 99507

Rents YoY
6.3%
Active inventory
188
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$2,720 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$126 /mo · $1,511/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$571
Net cashflow
$1,231

Break-even live

Break-even rent $1,162
Max offer price $139,900
Occupancy floor 50%

Sensitivity live

Price -10% $1,310 -5% $1,270 +0% $1,231 +5% $1,191 +10% $1,151
Rent -10% $1,016 -5% $1,123 +0% $1,231 +5% $1,338 +10% $1,446
Rate -1.0pp $1,301 -0.5pp $1,266 base $1,231 +0.5pp $1,194 +1.0pp $1,158

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
$34,975
Closing costs
$4,197
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6521 Baby Bear Dr Anchorage, AK 3.0 2.0 1503 $2,995 $1.99 44d 1 0.42mi
2969 Silver Chase Ct Anchorage, AK 3.0 2.0 1388 $2,700 $1.95 44d 1 0.57mi
2134 E 56th Ave Anchorage, AK 1.0–2.0 1.0–2.0 1015 $2,839 $2.80 14d 8 1.12mi
8124 Marsha Loop Anchorage, AK 3.0 2.5 1480 $2,700 $1.82 44d 1 1.26mi
1674 Woodroe Ln #14 Anchorage, AK 3.0 2.0 1365 $2,500 $1.83 44d 1 1.36mi
2721 E 84th Ave Unit A Anchorage, AK 3.0 2.0 1376 $2,900 $2.11 24d 1 1.42mi
7308 Chugach Meadows Loop Anchorage, AK 2.0 2.5 1240 $2,550 $2.06 14d 1 1.49mi

Listing history 9 events

  1. 2026-05-17
    status Pending 134-char remark
  2. 2026-05-14
    listed $139,900 Active 134-char remark
  3. 2020-12-27
    status Active
  4. 2020-12-22
    price $155,000
  5. 2020-12-05
    listed $165,000 Active
  6. 2011-03-01
    soldstatus
  7. 2002-08-01
    soldstatus
  8. 2002-05-17
    listed $125,000
  9. 2002-05-17
    listed $125,000

ⓘ 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
$1,511 · $126/mo
Projected year-2 tax
$1,588 · $132/mo
Expected delta
+$77/yr (+$6/mo · 5.1%)

ⓘ 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
$32,636
− Mortgage interest
−$7,837
− Property taxes
−$1,511
− Insurance
−$700
− Repairs & maintenance
−$2,611
− Management
−$2,611
− Depreciation
−$4,070
Taxable income
$13,297
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,191
After-tax cash flow
$11,577/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)
37,301
Household income
$107,992
Rent vs Own
28.0% rent · 72.0% own
Severe rent burden
775.0

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 0.68)
Race & ethnicity
White 53% Asian 16% Two or more races 11% Hispanic / Latino 9% Native American 6% Black 4% Pacific Islander 3%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Portuguese 3% Romanian 2% Lithuanian 2%
Foreign-born
16% · Canada, South Korea, China
Languages at home
78% English-only · Tagalog/Filipino 8% Other Asian/Pacific 4% Spanish 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
▼ -216.29%
Current HPI
273.1227
Rent YoY
▲ 6.35%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+11.9% since first listed
11 events — show timeline
  • 2026-05-28 Sold (Public Records) Public Records
  • 2026-05-28 Sold (MLS) AKMLS
  • 2026-05-17 Pending AKMLS
  • 2026-05-14 Listed $139,900 AKMLS
  • 2020-12-27 Relisted AKMLS
  • 2020-12-22 Price Changed $155,000 AKMLS
  • 2020-12-05 Listed $165,000 AKMLS
  • 2011-03-01 Sold (Public Records) Public Records
  • 2002-08-01 Sold (Public Records) Public Records
  • 2002-05-17 Listed $125,000 AKMLS
  • 2002-05-17 Listed $125,000 AKMLS

Property tax history

-0.2%/yr

Latest (2025): $1,511 · +5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…