3 bd · 1.5 ba ·
1,144 sqft ·
Built 1975
· SingleFamily
· Pending
· 3 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,105/mo
Mortgage (P&I)
−$2,071
Tax + insurance
−$549
HOA
−$0
Vac / Maint / Mgmt
−$442
Net cashflow
$-957/mo
Annual
$-11,489/yr
Cap rate
3.38%
Cash-on-cash
-10.39%
DSCR
0.54
1% rule
0.53%
Cash to close
$110,600
Investor read
This is a 3-bed/1.5-bath single-family listed at $395k.
At list price, monthly cash flow is $-957 ($-11k/yr) — negative.
To cash-flow at today's rent, offer at most $226k (42.8% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (46.7% below list).
Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer: $211k (46.7% below list) — sets the bar for 1% rule.
Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
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: Homestead Elementary (math 52% / reading 52%, grade C-, #43 of 156 statewide, top 32%, 306 students, 17% FRL); Gruening Middle School (math 42% / reading 60%, grade C, #5 of 36 statewide, top 11%, 589 students, 17% FRL); Chugiak High School (math 42% / reading 42%, grade F, #17 of 61 statewide, top 32%, 905 students, 19% FRL) — zoned schools average 18% FRL vs 38% district-wide (20 pts lower); this property's tenant base skews higher-income than the district average.
Market conditions: Rents rising fast (+6.5%/yr); 246 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
Anchorage County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
3 sale attempts since 5y 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.
Questions for listing agent
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?
Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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?
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.
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.
CashFlowRE · CFR-KADV2P8NQW44G6
· Data 4 weeks agocashflowre.app · 2026-05-29