CashFlowRE
Sign in Sign up
9082 S Starlight Ln
B- Composite 69.93
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
  • Schools +4.1/10.0
  • Rent growth +3.3/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

9082 S Starlight Ln · Knik-Fairview, AK 99623
1 bd · 1.0 ba · 896 sqft · Other public records · 85 Days on market
Built 1965 0.92 ac lot $111/sqft · 62% below area

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

Listing remarks MLS

Perched on nearly a full acre in Wasilla, this classic 1965 Alaskan log cabin has already had several important repairs completed and is ready for its next chapter. Major systems are in place, including natural gas, electric, private well, and septic, giving you a solid foundation from which to work. Inside, you'll find 896 square feet with one bedroom, a 3/4 bath, and a striking double rock fire- Inside, you'll find 896 square feet with one bedroom, one full bath, and a striking double rock fireplace that anchors the living space with true cabin character. Recent improvements have addressed key functional items, while cosmetic updates have begun, leaving room for you to bring your own vision and finishes to life. The metal roof, log construction, and elevated setting offer that rustic Alaska feel buyers love. Outside, the property features a front deck, fenced area for animals, and usable land with hilly topography and maintained gravel access. This is not a polished home, it is an opportunity. Whether you are looking for a recreational cabin, rental potential, or an affordable path into homeownership, this is a project with momentum already started. Reach out today for a private showing. The seller cannot finance, and the heat if off. This property is sold as-is. Bring your tools, your ideas, and your ambition.

Key facts

  • Metal roof
  • Front deck
  • Log cabin

Tags

LOG CABINDOUBLE ROCK FIREPLACEMETAL ROOFFRONT DECKFENCED AREA FOR ANIMALSUSABLE LAND

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 1-bed/1.0-bath other listed at $100k.

Deal economics

  • At list price, monthly cash flow is $589 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $94k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.4% vs local median 3.3% in Knik-Fairview — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Matanuska-Susitna Borough School District (town): math 42% / reading 50% proficiency, ranked #5 of 21 in AK (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.2%/yr); 414 active listings in the ZIP; solid renter incomes; 91 units permitted in Matanuska-Susitna Borough in 2024 (25 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Matanuska-Susitna County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.2% rent growth), your $28k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 22y ago; this cycle's ask has dropped $25k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $93,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.51%
Cap rate
13.37%
Cash-on-cash
25.28%
DSCR
2.12
GRM
5.5

CMA / ARV

ARV (median comp)
$261,679
List price
$99,900
Delta
-61.82%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.17% rent growth · sell at horizon

5-year hold
IRR
19.0%
Equity multiple
1.77×
Total profit
$21,566
Equity at exit
$14,895
10-year hold
IRR
27.4%
Equity multiple
3.43×
Total profit
$68,042
Equity at exit
$8,638

Cash invested: $27,972 (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 99623

Home prices YoY
-19.6%
Rents YoY
3.2%
Active inventory
414
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,510 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$38 /mo · $461/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$317
Net cashflow
$589

Break-even live

Break-even rent $764
Max offer price $99,900
Occupancy floor 56%

Sensitivity live

Price -10% $646 -5% $617 +0% $589 +5% $561 +10% $533
Rent -10% $470 -5% $530 +0% $589 +5% $649 +10% $708
Rate -1.0pp $639 -0.5pp $615 base $589 +0.5pp $563 +1.0pp $537

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
$24,975
Closing costs
$2,997
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.

Listing history 26 events

  1. 2026-03-14
    price $99,900 1338-char remark
    Show marketing remark (1338 chars)

    Perched on nearly a full acre in Wasilla, this classic 1965 Alaskan log cabin has already had several important repairs completed and is ready for its next chapter. Major systems are in place, including natural gas, electric, private well, and septic, giving you a solid foundation from which to work. Inside, you'll find 896 square feet with one bedroom, a 3/4 bath, and a striking double rock fire- Inside, you'll find 896 square feet with one bedroom, one full bath, and a striking double rock fireplace that anchors the living space with true cabin character. Recent improvements have addressed key functional items, while cosmetic updates have begun, leaving room for you to bring your own vision and finishes to life. The metal roof, log construction, and elevated setting offer that rustic Alaska feel buyers love. Outside, the property features a front deck, fenced area for animals, and usable land with hilly topography and maintained gravel access. This is not a polished home, it is an opportunity. Whether you are looking for a recreational cabin, rental potential, or an affordable path into homeownership, this is a project with momentum already started. Reach out today for a private showing. The seller cannot finance, and the heat if off. This property is sold as-is. Bring your tools, your ideas, and your ambition.

  2. 2026-02-27
    listed $124,900 Active 1338-char remark
    Show marketing remark (1338 chars)

    Perched on nearly a full acre in Wasilla, this classic 1965 Alaskan log cabin has already had several important repairs completed and is ready for its next chapter. Major systems are in place, including natural gas, electric, private well, and septic, giving you a solid foundation from which to work. Inside, you'll find 896 square feet with one bedroom, a 3/4 bath, and a striking double rock fire- Inside, you'll find 896 square feet with one bedroom, one full bath, and a striking double rock fireplace that anchors the living space with true cabin character. Recent improvements have addressed key functional items, while cosmetic updates have begun, leaving room for you to bring your own vision and finishes to life. The metal roof, log construction, and elevated setting offer that rustic Alaska feel buyers love. Outside, the property features a front deck, fenced area for animals, and usable land with hilly topography and maintained gravel access. This is not a polished home, it is an opportunity. Whether you are looking for a recreational cabin, rental potential, or an affordable path into homeownership, this is a project with momentum already started. Reach out today for a private showing. The seller cannot finance, and the heat if off. This property is sold as-is. Bring your tools, your ideas, and your ambition.

  3. 2024-06-28
    soldstatus Closed 407-char remark
    Show marketing remark (407 chars)

    Beautiful rustic Alaskan log cabin on a hill! Featuring two rock fireplaces & nice deck perched on top of the neighborhood cheap starter house with just a little sweat equity. Recent upgrades include new gas griddle top stove, well pump, natural gas pushed up to property, Electric, & septic. Fenced area for dog, goats, or Chickens. Perfect opportunity to own piece of land on the Redington trail!

  4. 2024-06-28
    soldstatus
    Show marketing remark (407 chars)

    Beautiful rustic Alaskan log cabin on a hill! Featuring two rock fireplaces & nice deck perched on top of the neighborhood cheap starter house with just a little sweat equity. Recent upgrades include new gas griddle top stove, well pump, natural gas pushed up to property, Electric, & septic. Fenced area for dog, goats, or Chickens. Perfect opportunity to own piece of land on the Redington trail!

  5. 2024-05-31
    status Pending 407-char remark
    Show marketing remark (407 chars)

    Beautiful rustic Alaskan log cabin on a hill! Featuring two rock fireplaces & nice deck perched on top of the neighborhood cheap starter house with just a little sweat equity. Recent upgrades include new gas griddle top stove, well pump, natural gas pushed up to property, Electric, & septic. Fenced area for dog, goats, or Chickens. Perfect opportunity to own piece of land on the Redington trail!

  6. 2024-04-25
    listed $99,999 Active 407-char remark
    Show marketing remark (407 chars)

    Beautiful rustic Alaskan log cabin on a hill! Featuring two rock fireplaces & nice deck perched on top of the neighborhood cheap starter house with just a little sweat equity. Recent upgrades include new gas griddle top stove, well pump, natural gas pushed up to property, Electric, & septic. Fenced area for dog, goats, or Chickens. Perfect opportunity to own piece of land on the Redington trail!

  7. 2024-04-05
    listed $105,000 Active
  8. 2024-03-19
    price $119,900
  9. 2024-02-17
    listed $125,000 Active
  10. 2023-11-05
    price $100,000
  11. 2023-08-25
    listed $125,000 Active
  12. 2023-06-25
    listed $120,000 Active
  13. 2022-10-04
    soldstatus
  14. 2022-08-01
    soldstatus
  15. 2022-08-01
    soldstatus
  16. 2022-06-25
    status Pending
  17. 2022-06-17
    listed $77,500 Active
  18. 2020-07-08
    soldstatus
  19. 2020-06-03
    historical
  20. 2020-05-22
    listed $15,000
  21. 2016-06-10
    soldstatus
  22. 2016-03-21
    listed $29,000
  23. 2016-02-12
    soldstatus
  24. 2016-01-22
    listed $15,000
  25. 2005-05-03
    soldstatus
  26. 2004-10-19
    listed $80,000

ⓘ 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
$461 · $38/mo
Projected year-2 tax
$825 · $69/mo
Expected delta
+$364/yr (+$30/mo · 79.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low 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
$18,123
− Mortgage interest
−$5,596
− Property taxes
−$461
− Insurance
−$500
− Repairs & maintenance
−$1,450
− Management
−$1,450
− Depreciation
−$2,906
Taxable income
$5,761
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,383
After-tax cash flow
$5,688/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
Matanuska-Susitna Borough School District
NCES district ID
0200510
Math proficiency
42% ▲ 1.00%
Reading proficiency
50% ▲ 5.00%
Median HH income
$70,325
Composite
41.38/100
National rank
#3484
State rank
#5 of 21 in AK

Livability — Knik-Fairview

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Knik-Fairview, AK
County
Matanuska Susitna Borough · 100,174 people
Metro
Anchorage, AK
Population (ZIP)
23,424
Household income
$88,799
Rent vs Own
18.0% rent · 82.0% own
Severe rent burden
285.0

Population outlook (Matanuska-Susitna County) Hauer SSP2

Today (2025)
126,730 people
By 2030
139,641 · +10.2%
By 2040
165,122 · +30.3%
By 2050
189,697 · +49.7%
By 2075
249,959 · +97.2%
By 2100
288,077 · +127.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Two or more races 10% Native American 8% Hispanic / Latino 4% Asian 3% Black 2%
Common ancestry
Portuguese 3% Romanian 2% Italian 2%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 2% Russian/Polish/Slavic 2% Other Asian/Pacific 1%

Political lean MEDSL · Matanuska-Susitna

2016 margin
R (+15.2) · D 37.7% · R 52.9% · Other 9.4%
All cycles
2016: R+15.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -48.82%
Current HPI
200.2242
Rent YoY
▲ 3.17%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+24.9% since first listed
26 events — show timeline
  • 2026-03-14 Price Changed $99,900 AKMLS
  • 2026-02-27 Listed $124,900 AKMLS
  • 2024-06-28 Sold (Public Records) Public Records
  • 2024-06-28 Sold (MLS) AKMLS
  • 2024-05-31 Pending AKMLS
  • 2024-04-25 Listed $99,999 AKMLS
  • 2024-04-05 Listed $105,000 AKMLS
  • 2024-03-19 Price Changed $119,900 AKMLS
  • 2024-02-17 Listed $125,000 AKMLS
  • 2023-11-05 Price Changed $100,000 AKMLS
  • 2023-08-25 Listed $125,000 AKMLS
  • 2023-06-25 Listed $120,000 AKMLS
  • 2022-10-04 Sold (Public Records) Public Records
  • 2022-08-01 Sold (Public Records) Public Records
  • 2022-08-01 Sold (Public Records) Public Records
  • 2022-06-25 Pending AKMLS
  • 2022-06-17 Listed $77,500 AKMLS
  • 2020-07-08 Sold (Public Records) Public Records
  • 2020-06-03 Delisted AKMLS
  • 2020-05-22 Listed $15,000 AKMLS
  • 2016-06-10 Sold (Public Records) Public Records
  • 2016-03-21 Listed $29,000 AKMLS
  • 2016-02-12 Sold (Public Records) Public Records
  • 2016-01-22 Listed $15,000 AKMLS
  • 2005-05-03 Sold (Public Records) Public Records
  • 2004-10-19 Listed $80,000 AKMLS

Property tax history

+1.1%/yr

Latest (2025): $461 · +10.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…