CashFlowRE
Sign in Sign up
7361 Huntsmen Cir Unit 17F
D Composite 40.03
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).

  • Appreciation +8.1/10.0
  • ARV discount +7.6/15.0
  • Cash flow +6.9/30.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • 1% rule +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.1/10.0

$232,000

7361 Huntsmen Cir Unit 17F · Anchorage, AK 99518
2 bd · 2.0 ba · 742 sqft · Condo public records · 5 Days on market
Built 1983 $313/sqft · at area comps Est $233k · at est. $350/mo HOA · 17% of rent

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

Listing remarks

Ideal starter condo in South Anchorage-ready to personalize! Brand new carpet and fresh interior paint. This 2BR, 2BA unit includes a full-size washer & dryer, fireplace, private balcony, and a designated parking space in the shared heated garage. Private storage room, too! Designed to maximize space and efficiency. Enjoy quick access to Campbell Creek Trail system and southside conveniences.

Key facts

  • $350 HOA
  • Garage
  • Built 1983

Property features AI

Finance

  • HOA & community: HOA membership required (Foxwood 83 HOA); HOA fee $350 monthly; HOA covers sewer, water, snow removal, and insurance

Exterior

  • Parking: 1-car garage; No carport
  • Utilities: Public sewer; Paved road access
  • Home design: Condominium (attached); Entry on second floor (unit is on second floor); Built in 1983
  • Construction: Wood-frame construction; Poured concrete foundation; Shingle/asphalt roof
  • Exterior features: Covenants/restrictions; DSL/cable available; Located in city limits; Fire service area; Road service area; On a trailside location; On-site storage

Interior

  • Bedrooms: 2 bedrooms
  • Flooring: Carpet
  • Bathrooms: 2 total bathrooms (1 full bath, 1 three-quarter bath)
  • Interior features: BR/BA on main level; Primary bedroom and bathroom on main level; Electric service; Fireplace; Smoke detectors; Laminate countertops

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 2-bed/2.0-bath condo listed at $232k.

Deal economics

  • At list price, monthly cash flow is $-348 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $171k (26.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $200k (13.6% below list).
  • Recommended offer: $171k (26.5% below list) — sets the bar for cash-flow.

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: Taku Elementary (math 22% / reading 27%, grade F, #122 of 156 statewide, top 81%, 286 students, 72% FRL); Romig Middle School (math 24% / reading 44%, grade F, #22 of 36 statewide, top 63%, 720 students, 37% FRL); West High School (math 32% / reading 27%, grade F, #39 of 61 statewide, top 65%, 1,763 students, 40% FRL).
  • Market conditions: 51 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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).

Forward outlook

  • In year one you build about $16k of equity ($2k loan paydown + $14k appreciation (6.2% local appreciation)).
  • Anchorage County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 3, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 19y ago; this cycle's ask is 3% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Recommended offer $170,612 (26.5% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.86%
Cap rate
4.50%
Cash-on-cash
-6.42%
DSCR
0.71
GRM
9.6

CMA / ARV

ARV (median comp)
$232,638
List price
$232,000
Delta
-0.27%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

6.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.7%
Equity multiple
1.74×
Total profit
$47,774
Equity at exit
$148,708
10-year hold
IRR
11.8%
Equity multiple
3.43×
Total profit
$157,628
Equity at exit
$272,180

Cash invested: $64,960 (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 99518

Home prices YoY
2.1%
Active inventory
51
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$2,005 medium interval (Pro) →
Mortgage (P&I)
$1,217
Tax from tax record
$268 /mo · $3,215/yr
Insurance
$97
HOA
$350
Vacancy / Maint / Mgmt
$421
Net cashflow
$-348

Break-even live

Break-even rent $2,445
Max offer price $170,612
Occupancy floor

Sensitivity live

Price -10% $-216 -5% $-282 +0% $-348 +5% $-413 +10% $-479
Rent -10% $-506 -5% $-427 +0% $-348 +5% $-268 +10% $-189
Rate -1.0pp $-231 -0.5pp $-288 base $-348 +0.5pp $-408 +1.0pp $-469

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
$58,000
Closing costs
$6,960
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7371 Huntsmen Cir Unit 16A Anchorage, AK 2.0 2.0 741 $1,995 $2.69 45d 1 0.04mi
7538 Foxridge Way Unit 8H8H Anchorage, AK 2.0 2.0 741 $2,500 $3.37 16d 1 0.12mi
1011 W 76th Ave Unit 12 Anchorage, AK 1.0 1.0 600 $1,150 $1.92 45d 1 0.52mi
2001 W 80th Ave Anchorage, AK 2.0 1.0 730 $1,690 $2.32 16d 5 1.19mi

HOA detail condo

Monthly dues
$350 · $4,200/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 9 events

  1. 2026-06-10
    status $232,000 Pending 5 DOM
  2. 2026-06-09
    days on market $232,000 Active 5 DOM
  3. 2026-06-08
    days on market $232,000 Active 4 DOM
  4. 2026-06-07
    pricestatusdays on market $232,000 Active 3 DOM
  5. 2026-05-03
    status Pending 404-char remark
  6. 2026-04-30
    listed $225,000 Active 404-char remark
  7. 2008-03-28
    soldstatus
  8. 2007-12-20
    listed $129,000
  9. 1996-04-03
    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
$3,215 · $268/mo
Projected year-2 tax
$3,215 · $268/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
$24,056
− Mortgage interest
−$12,996
− Property taxes
−$3,215
− Insurance
−$1,160
− Repairs & maintenance
−$1,924
− Management
−$1,924
− HOA
−$4,200
− Depreciation
−$6,749
Taxable loss
−$8,112
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,947
After-tax cash flow
$-2,223/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)
9,764
Household income
$93,995
Rent vs Own
42.3% rent · 57.7% own
Severe rent burden
385.0

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 0.67)
Race & ethnicity
White 56% Two or more races 17% Hispanic / Latino 12% Black 7% Native American 5% Asian 4%
Hispanic origin (detail)
Mexican 6% Puerto Rican 1%
Common ancestry
Portuguese 4% Lithuanian 2% Romanian 2%
Foreign-born
6% · Canada, South Korea, China
Languages at home
91% English-only · Spanish 5% Tagalog/Filipino 2% Korean 1%

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
▲ 6.20%
Current HPI
294.8217
Rent YoY
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+79.8% since first listed
8 events — show timeline
  • 2026-06-09 Pending AKMLS
  • 2026-06-07 Relisted AKMLS
  • 2026-06-07 Price Changed $232,000 AKMLS
  • 2026-05-03 Pending AKMLS
  • 2026-04-30 Listed $225,000 AKMLS
  • 2008-03-28 Sold (Public Records) Public Records
  • 2007-12-20 Listed $129,000 AKMLS
  • 1996-04-03 Sold (Public Records) Public Records

Property tax history

+5.0%/yr

Latest (2025): $3,215 · +13.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…