2 bd · 2.0 ba ·
1,556 sqft ·
Built 1998
· SingleFamily
· Active
· 298 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,360/mo
Mortgage (P&I)
−$1,253
Tax + insurance
−$214
HOA
−$0
Vac / Maint / Mgmt
−$286
Net cashflow
$-392/mo
Annual
$-4,708/yr
Cap rate
4.32%
Cash-on-cash
-7.04%
DSCR
0.69
1% rule
0.57%
Cash to close
$66,920
Investor read
This is a 2-bed/2.0-bath single-family listed at $239k.
At list price, monthly cash flow is $-392 ($-5k/yr) — negative.
To cash-flow at today's rent, offer at most $170k (29.0% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $136k (43.1% below list).
It's been on market 298 days — a 12% lower offer ($210k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $136k (43.1% below list) — sets the bar for 1% rule.
In year one you build about $8k of equity ($2k loan paydown + $6k appreciation (2.5% local appreciation)).
Location reads 67/100 on livability (#23 in AK) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living B; Watch: employment D+, amenities F, commute F.
Kenai Peninsula Borough School District (rural): math 35% / reading 48% proficiency, ranked #8 of 21 in AK (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Zoned schools: Chapman School (math 32% / reading 52%, grade F, #70 of 156 statewide, top 46%, 160 students, 48% FRL); River City Academy (math 44% / reading 64%, grade C-, #7 of 61 statewide, top 10%, 91 students, 29% FRL).
Market conditions: 135 active listings in the ZIP; 152 units permitted in Kenai Peninsula Borough in 2024 (20 in 5+ unit buildings).
Kenai Peninsula County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
By year 5, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Cap rate 4.3% vs local median 2.3% in Anchor Point — 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.
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?
It's been on market 298 days. Have you received any prior offers? Is the seller open to a 43% concession, seller financing, or rate buy-down credit?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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.
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.
CashFlowRE · CFR-MRFPYC2QEJMF1R
· Data 1 h agocashflowre.app · 2026-05-29