CashFlowRE
Sign in Sign up
2860 Seafarer Loop
D Composite 42.66
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 +17.3/30.0
  • DSCR +5.4/10.0
  • 1% rule +4.5/10.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • ARV discount +2.8/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$580,000

2860 Seafarer Loop · Anchorage, AK 99516
4 bd · 3.0 ba · 2,480 sqft · SingleFamily public records · 20 Days on market
Built 1986 9,100 sqft lot $234/sqft · 10% above area Est $526k · 10% over

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

Listing remarks MLS

Located in the sought-after Turnagain View neighborhood of South Anchorage, this traditional 2-story home offers space & comfort. Main level features a living room, family room w/wood-burning fireplace & built-ins, formal dining, bedroom, full bath, laundry & kitchen w/granite counters, Viking gas cooktop, stainless appliances & pantry. Upstairs you'll find Upstairs you'll find a spacious primary suite w/walk-in closet & private BA, two additional bedrooms & bonus room. The fenced yard completes this exceptional home in a mature, established neighborhood

Key facts

  • Fenced yard
  • Stainless appliances
  • Viking gas cooktop

Tags

WOOD-BURNING FIREPLACEGRANITE COUNTERSVIKING GAS COOKTOPSTAINLESS APPLIANCESFENCED YARD

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 4-bed/3.0-bath single-family listed at $580k.

Deal economics

  • At list price, monthly cash flow is $427 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $550k (5.2% below list).
  • Recommended offer: $550k (5.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% 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: Rabbit Creek Elementary (math 67% / reading 62%, grade B, #16 of 156 statewide, top 11%, 443 students, 16% FRL); Goldenview Middle School (math 46% / reading 58%, grade C+, #3 of 36 statewide, top 9%, 626 students, 16% FRL); South Anchorage High School (math 50% / reading 48%, grade D, #13 of 61 statewide, top 20%, 1,318 students, 13% FRL) — zoned schools average 15% FRL vs 38% district-wide (23 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 55% at this address vs 40% district-wide (+15 pts) — the actual schools serving this property are materially stronger than the Anchorage School District average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 206 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $4k of loan paydown is wiped out by about $17k 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 20 days — a 2% lower offer ($571k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 32y 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 $550,000 (5.2% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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?
  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
0.95%
Cap rate
7.18%
Cash-on-cash
3.16%
DSCR
1.14
GRM
8.8

CMA / ARV

ARV (median comp)
$525,627
List price
$580,000
Delta
10.34%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14121 Sunview Dr 0.32mi 3/3.0 (-1) 2,286 (-8%) 7mo $599,800 $262 61
2241 Sues Way 0.59mi 4/4.0 2,368 (-4%) 2mo $550,000 $232 60
13761 Venus Way 0.59mi 3/2.5 (-1) 2,356 (-5%) 1mo $579,900 $246 57
3210 Starboard Ln 0.28mi 3/2.5 (-1) 2,817 (+14%) 2mo $590,000 $209 56
12900 Monterey Cir 0.60mi 5/2.5 (+1) 2,616 (+6%) 2mo $624,900 $239 54
1800 Hamilton Dr 0.73mi 3/2.5 (-1) 2,484 (+0%) 7mo $475,000 $191 53
2701 Kempton Hills Dr 0.57mi 4/2.5 2,708 (+9%) 5mo $640,000 $236 52
3751 Eastwind Dr 0.62mi 4/2.5 2,772 (+12%) 2mo $750,000 $271 48
2020 Steeple Dr 0.68mi 4/2.0 2,288 (-8%) 6mo $499,900 $218 47
3250 Legacy Dr 0.57mi 5/3.0 (+1) 2,825 (+14%) 2mo $649,900 $230 44
12820 Cumberland Cir 0.63mi 5/2.5 (+1) 2,745 (+11%) 4mo $629,000 $229 43
13105 Stephenson St 0.73mi 5/3.0 (+1) 2,248 (-9%) 5mo $450,000 $200 41

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-11.3%
Equity multiple
0.59×
Total profit
$-66,754
Equity at exit
$86,480
10-year hold
IRR
-2.1%
Equity multiple
0.86×
Total profit
$-22,987
Equity at exit
$50,148

Cash invested: $162,400 (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 99516

Home prices YoY
-24.1%
Active inventory
206
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$5,500 medium interval (Pro) →
Mortgage (P&I)
$3,042
Tax from tax record
$635 /mo · $7,616/yr
Insurance
$242
HOA
$0
Vacancy / Maint / Mgmt
$1,155
Net cashflow
$427

Break-even live

Break-even rent $4,959
Max offer price $580,000
Occupancy floor 87%

Sensitivity live

Price -10% $755 -5% $591 +0% $427 +5% $263 +10% $99
Rent -10% $-7 -5% $210 +0% $427 +5% $644 +10% $862
Rate -1.0pp $719 -0.5pp $575 base $427 +0.5pp $277 +1.0pp $124

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
$145,000
Closing costs
$17,400
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3735 Dora Ave Anchorage, AK 4.0 3.0 3067 $5,500 $1.79 25d 1 1.11mi

Listing history 16 events

  1. 2026-06-22
    statusdays on market $580,000 Pending 20 DOM
  2. 2026-06-18
    days on market $580,000 Active 19 DOM
  3. 2026-06-17
    days on market $580,000 Active 18 DOM
  4. 2026-06-16
    days on market $580,000 Active 17 DOM
  5. 2026-06-15
    days on market $580,000 Active 16 DOM
  6. 2026-06-14
    days on market $580,000 Active 14 DOM
  7. 2026-06-13
    status $580,000 Active 13 DOM
  8. 2026-05-08
    status Pending 584-char remark
    Show marketing remark (584 chars)

    Located in the sought-after Turnagain View neighborhood of South Anchorage, this traditional 2-story home offers space & comfort. Main level features a living room, family room w/wood-burning fireplace & built-ins, formal dining, bedroom, full bath, laundry & kitchen w/granite counters, Viking gas cooktop, stainless appliances & pantry. Upstairs you'll find Upstairs you'll find a spacious primary suite w/walk-in closet & private BA, two additional bedrooms & bonus room. The fenced yard completes this exceptional home in a mature, established neighborhood

  9. 2026-05-04
    status Active 584-char remark
    Show marketing remark (584 chars)

    Located in the sought-after Turnagain View neighborhood of South Anchorage, this traditional 2-story home offers space & comfort. Main level features a living room, family room w/wood-burning fireplace & built-ins, formal dining, bedroom, full bath, laundry & kitchen w/granite counters, Viking gas cooktop, stainless appliances & pantry. Upstairs you'll find Upstairs you'll find a spacious primary suite w/walk-in closet & private BA, two additional bedrooms & bonus room. The fenced yard completes this exceptional home in a mature, established neighborhood

  10. 2026-03-17
    status Pending 584-char remark
    Show marketing remark (584 chars)

    Located in the sought-after Turnagain View neighborhood of South Anchorage, this traditional 2-story home offers space & comfort. Main level features a living room, family room w/wood-burning fireplace & built-ins, formal dining, bedroom, full bath, laundry & kitchen w/granite counters, Viking gas cooktop, stainless appliances & pantry. Upstairs you'll find Upstairs you'll find a spacious primary suite w/walk-in closet & private BA, two additional bedrooms & bonus room. The fenced yard completes this exceptional home in a mature, established neighborhood

  11. 2026-03-10
    status Active 584-char remark
    Show marketing remark (584 chars)

    Located in the sought-after Turnagain View neighborhood of South Anchorage, this traditional 2-story home offers space & comfort. Main level features a living room, family room w/wood-burning fireplace & built-ins, formal dining, bedroom, full bath, laundry & kitchen w/granite counters, Viking gas cooktop, stainless appliances & pantry. Upstairs you'll find Upstairs you'll find a spacious primary suite w/walk-in closet & private BA, two additional bedrooms & bonus room. The fenced yard completes this exceptional home in a mature, established neighborhood

  12. 2026-03-03
    status Pending 584-char remark
    Show marketing remark (584 chars)

    Located in the sought-after Turnagain View neighborhood of South Anchorage, this traditional 2-story home offers space & comfort. Main level features a living room, family room w/wood-burning fireplace & built-ins, formal dining, bedroom, full bath, laundry & kitchen w/granite counters, Viking gas cooktop, stainless appliances & pantry. Upstairs you'll find Upstairs you'll find a spacious primary suite w/walk-in closet & private BA, two additional bedrooms & bonus room. The fenced yard completes this exceptional home in a mature, established neighborhood

  13. 2026-02-27
    listed $580,000 Active 584-char remark
    Show marketing remark (584 chars)

    Located in the sought-after Turnagain View neighborhood of South Anchorage, this traditional 2-story home offers space & comfort. Main level features a living room, family room w/wood-burning fireplace & built-ins, formal dining, bedroom, full bath, laundry & kitchen w/granite counters, Viking gas cooktop, stainless appliances & pantry. Upstairs you'll find Upstairs you'll find a spacious primary suite w/walk-in closet & private BA, two additional bedrooms & bonus room. The fenced yard completes this exceptional home in a mature, established neighborhood

  14. 1998-06-26
    listed $249,000
  15. 1998-04-27
    listed $249,000
  16. 1994-04-05
    listed $218,800

ⓘ 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
$7,616 · $635/mo
Projected year-2 tax
$7,616 · $635/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
$66,000
− Mortgage interest
−$32,489
− Property taxes
−$7,616
− Insurance
−$2,900
− Repairs & maintenance
−$5,280
− Management
−$5,280
− Depreciation
−$16,873
Taxable loss
−$4,437
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,065
After-tax cash flow
$6,190/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
City population
218,117
Population (ZIP)
21,208

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
Predominantly White (72%)
Race & ethnicity
White 72% Two or more races 11% Hispanic / Latino 8% Native American 5% Asian 4% Black 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 5% Portuguese 3% Slovak 3%
Foreign-born
6% · Canada, Jamaica, South Korea
Languages at home
90% English-only · Spanish 3% Other Asian/Pacific 1% 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
▼ -83.96%
Current HPI
264.1446
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+165.1% since first listed
9 events — show timeline
  • 2026-05-08 Pending AKMLS
  • 2026-05-04 Relisted AKMLS
  • 2026-03-17 Pending AKMLS
  • 2026-03-10 Relisted AKMLS
  • 2026-03-03 Pending AKMLS
  • 2026-02-27 Listed $580,000 AKMLS
  • 1998-06-26 Listed $249,000 AKMLS
  • 1998-04-27 Listed $249,000 AKMLS
  • 1994-04-05 Listed $218,800 AKMLS

Property tax history

+2.2%/yr

Latest (2025): $7,616 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…