CashFlowRE
Sign in Sign up
3228 Hiland Dr
D+ Composite 48.81
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.2/30.0
  • DSCR +4.0/10.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • 1% rule +3.4/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$335,000

3228 Hiland Dr · Anchorage, AK 99504
3 bd · 1.5 ba · 1,632 sqft · SingleFamily public records · 5 Days on market
Built 1965 0.26 ac lot Est $423k · 21% under

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

Listing remarks

Affordable Scenic Foothills living! This 3BR, 2BA home sits on a spacious 1/4 acre lot with a large lawn, storage shed, sunny west facing deck, oversized RV carport, and parking for vehicles, trailers, and Alaska toys. Recent updates include the roof, many windows, and water heater. Steps from lit trails, parks, schools, shopping, and commuter routes. Opportunity and value in a prime location. Welcome to 3228 Hiland Drive, a rare opportunity to own a home on a spacious quarter acre lot in the desirable Scenic Foothills neighborhood. This 3 bedroom, 2 bath home offers over 1,600 square feet of living space, flexible living areas, and a location that puts some of East Anchorage's best outdoor

Key facts

  • 0.26 acre lot
  • Garage
  • Built 1965

Property features AI

Exterior

  • Parking: No garage; 1 covered carport space
  • Utilities: Public sewer
  • Home design: Residential property; Not attached; Wood frame construction; Built in 1965; Other foundation type
  • Construction: Wood frame construction; Built in 1965; Other foundation
  • Exterior features: Unknown roof type (listed as Unknown - BTV)

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 total bathrooms (1 full, 1 half)
  • Interior features: CO detector(s); Smoke detector(s)

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/1.5-bath single-family listed at $335k.

Deal economics

  • At list price, monthly cash flow is $-5 ($-59/yr) — negative.
  • To cash-flow at today's rent, offer at most $334k (0.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $281k (16.2% below list).
  • Recommended offer: $281k (16.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% 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: Scenic Park Elementary (math 32% / reading 42%, grade F, #83 of 156 statewide, top 59%, 382 students, 39% 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 60% FRL vs 38% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 26% at this address vs 40% district-wide (-14 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; 16 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).
  • This rent runs 39% of the median local income ($87k/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 $2k of loan paydown is wiped out by about $10k 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 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 25y 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 $280,714 (16.2% 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 1965 — 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
0.84%
Cap rate
6.28%
Cash-on-cash
-0.06%
DSCR
1.00
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$422,688
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2550 Chandalar Dr 0.40mi 3/1.5 1,596 (-2%) 3mo $425,000 $266 75
7017 Cape Lisburne Loop 0.17mi 3/2.5 1,467 (-10%) 1mo $380,000 $259 70
7031 Baxter Terrace Cir 0.16mi 3/2.0 1,832 (+12%) 1mo $475,000 $259 69
3213 Tayshee Cir 0.33mi 3/2.0 1,464 (-10%) 4mo $334,000 $228 62
3701 James Dr 0.37mi 3/2.0 1,824 (+12%) 1mo $475,000 $260 60
3420 Meadowbrook Cir 0.37mi 4/2.0 (+1) 1,464 (-10%) 2mo $400,000 $273 57
7725 Hennings Way 0.37mi 3/2.0 1,824 (+12%) 7mo $387,000 $212 56
3933 Sycamore Loop 0.63mi 3/2.0 1,552 (-5%) 8mo $369,500 $238 54
8011 Little Dipper Ave 0.47mi 4/2.0 (+1) 1,824 (+12%) 7mo $410,000 $225 45
2800 Brookridge Cir 0.70mi 3/2.5 1,796 (+10%) 6mo $389,900 $217 42
2441 Chandalar Dr 0.49mi 4/2.0 (+1) 1,849 (+13%) 8mo $394,900 $214 42
3832 Sycamore Loop 0.67mi 3/2.0 1,422 (-13%) 5mo $399,900 $281 40

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
-16.9%
Equity multiple
0.40×
Total profit
$-55,821
Equity at exit
$49,950
10-year hold
IRR
-9.5%
Equity multiple
0.42×
Total profit
$-53,990
Equity at exit
$28,965

Cash invested: $93,800 (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 99504

Rents YoY
2.6%
Active inventory
214
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,807 high interval (Pro) →
Mortgage (P&I)
$1,757
Tax from tax record
$326 /mo · $3,914/yr
Insurance
$140
HOA
$0
Vacancy / Maint / Mgmt
$589
Net cashflow
$-5

Break-even live

Break-even rent $2,813
Max offer price $334,132
Occupancy floor 95%

Sensitivity live

Price -10% $185 -5% $90 +0% $-5 +5% $-100 +10% $-195
Rent -10% $-227 -5% $-116 +0% $-5 +5% $106 +10% $217
Rate -1.0pp $164 -0.5pp $80 base $-5 +0.5pp $-92 +1.0pp $-180

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
$83,750
Closing costs
$10,050
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3400 Meadowbrook Cir Anchorage, AK 3.0 2.0 1500 $2,350 $1.57 14d 1 0.35mi
4011 Lunar Dr Unit A Anchorage, AK 2.0 2.0 2000 $2,750 $1.38 24d 1 0.53mi
3622 Sycamore Loop Anchorage, AK 3.0 2.0 1866 $2,895 $1.55 44d 1 0.55mi
3841 Sycamore Loop Anchorage, AK 4.0 2.0 1568 $3,000 $1.91 45d 1 0.65mi
5971 Ridgelake Cir Anchorage, AK 3.0 2.0 1452 $3,000 $2.07 14d 1 0.89mi
6131 Prosperity Dr Anchorage, AK 3.0 1.5 1250 $2,800 $2.24 14d 1 0.92mi
3844 Image Dr Anchorage, AK 4.0 2.0 1822 $4,000 $2.20 44d 1 0.97mi
3664 Mirage Cir Anchorage, AK 3.0 3.0 2049 $3,500 $1.71 24d 1 0.98mi
6721 Foothill Dr Anchorage, AK 4.0 2.0 1824 $3,100 $1.70 14d 1 1.06mi
5781 Sapphire Loop Anchorage, AK 3.0 2.0 1443 $2,500 $1.73 44d 1 1.15mi
5703 Jennifer Cir Anchorage, AK 3.0 1.5 1400 $3,300 $2.36 14d 1 1.17mi
1544 State St Unit C Anchorage, AK 3.0 2.0 1664 $2,750 $1.65 24d 1 1.21mi
6413 E 14th Ct Unit A Anchorage, AK 4.0 2.0 1900 $2,475 $1.30 45d 1 1.30mi
2230 Candy Pl Unit C Anchorage, AK 4.0 3.0 1800 $2,995 $1.66 24d 1 1.44mi
2230 Candy Pl Anchorage, AK 4.0 3.0 1800 $2,795 $1.55 14d 1 1.44mi
2432 Glacier St Unit A Anchorage, AK 3.0 2.0 1388 $2,850 $2.05 24d 1 1.47mi

Listing history 6 events

  1. 2026-06-18
    days on market $335,000 Active 5 DOM
  2. 2026-06-17
    days on market $335,000 Active 4 DOM
  3. 2026-06-16
    days on market $335,000 Active 3 DOM
  4. 2026-06-15
    days on market $335,000 Active 2 DOM
  5. 2026-06-14
    remarks 699-char remark
  6. 2026-06-14
    listed $335,000 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
$3,914 · $326/mo
Projected year-2 tax
$3,950 · $329/mo
Expected delta
+$36/yr (+$3/mo · 0.9%)

ⓘ 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
$33,686
− Mortgage interest
−$18,765
− Property taxes
−$3,914
− Insurance
−$1,675
− Repairs & maintenance
−$2,695
− Management
−$2,695
− Depreciation
−$9,745
Taxable loss
−$5,804
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,393
After-tax cash flow
$1,334/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

+131.0% since first listed
11 events — show timeline
  • 2026-06-13 Listed $335,000 AKMLS
  • 2022-03-03 Sold (Public Records) Public Records
  • 2022-01-27 Pending AKMLS
  • 2022-01-18 Relisted AKMLS
  • 2022-01-12 Pending AKMLS
  • 2022-01-09 Relisted AKMLS
  • 2021-12-18 Pending AKMLS
  • 2021-12-15 Relisted AKMLS
  • 2021-09-16 Listed $275,000 AKMLS
  • 2001-03-16 Listed $145,000 AKMLS
  • 1991-03-22 Sold (Public Records) Public Records

Property tax history

+1.6%/yr

Latest (2025): $3,914 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…