CashFlowRE
Sign in Sign up
3920 Eastwind Dr
D- Composite 39.6
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 +13.1/30.0
  • ARV discount +6.5/15.0
  • DSCR +3.9/10.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • 1% rule +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$650,000

3920 Eastwind Dr · Anchorage, AK 99516
4 bd · 3.0 ba · 2,674 sqft · SingleFamily public records · 2 Days on market
Built 1994 8,309 sqft lot Est $636k · at est. $21/mo HOA

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

Listing remarks

Thoughtfully designed Hagmeier home in the sought-after Turnagain View Estates! Upon arrival, you're welcomed by a stunning curved staircase, soaring vaulted ceilings, an elegant formal living with gas fireplace and formal dining space. The spacious, updated kitchen features stainless steel appliances, quartz countertops, and opens seamlessly to the inviting family room with cozy wood burning fireplace. Upstairs, you'll find four generously sized bedrooms, including a light-filled primary suite complete with an ensuite bath and two oversized walk-in closets. An additional fully rennovated full bathroom serves the remaining bedrooms. The main level offers a flexible office or fifth bedroom,

Key facts

  • 8,309 sq ft lot
  • 3 garage spots
  • Built 1994

Property features AI

Finance

  • Other: Directions: From New Seward Hwy, east on DeArmoun, left on Mainsail Dr, right on Eastwind Dr; home is on the left.
  • HOA & community: Turnagain View Estates homeowners association; Association fee $250 per year

Exterior

  • Parking: 3-car garage; No carport
  • Utilities: Public sewer
  • Home design: Residential property; Detached; Built in 1994
  • Construction: Wood frame construction; Composition/shingle/asphalt roof
  • Exterior features: Fenced yard; Private yard; Landscaping; Storage; Covenant/restriction; In city limits; Fire service area; Road service area; Paved road access

Interior

  • Kitchen: Refrigerator; Disposal; Quartz counters
  • Bedrooms: 4 bedrooms
  • Flooring: Carpet
  • Bathrooms: 3 full bathrooms
  • Interior features: Fireplace; Disposal; CO detector(s); Smoke detector(s); Vaulted ceilings; Family room; Window coverings; Quartz counters

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 $650k.

Deal economics

  • At list price, monthly cash flow is $-27 ($-319/yr) — negative.
  • To cash-flow at today's rent, offer at most $645k (0.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $550k (15.4% below list).
  • Recommended offer: $550k (15.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% 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: 200 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 $20k 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 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 33y 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 (15.4% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
0.85%
Cap rate
6.24%
Cash-on-cash
-0.18%
DSCR
0.99
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$636,412
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3751 Eastwind Dr 0.11mi 4/2.5 2,772 (+4%) 2mo $750,000 $271 85
3928 Pyrenean Cir 0.30mi 4/3.0 2,650 (-1%) 3mo $795,000 $300 82
3210 Starboard Ln 0.24mi 3/2.5 (-1) 2,817 (+5%) 2mo $590,000 $209 71
3040 Chesapeake Cir 0.44mi 4/3.0 2,855 (+7%) 5mo $594,875 $208 64
3250 Legacy Dr 0.44mi 5/3.0 (+1) 2,825 (+6%) 2mo $649,900 $230 64
3914 Martagon Cir 0.26mi 4/3.0 2,982 (+12%) 7mo $750,000 $252 63
2701 Kempton Hills Dr 0.69mi 4/2.5 2,708 (+1%) 5mo $640,000 $236 59
14800 Loc Loman Ln 0.72mi 3/3.5 (-1) 2,665 (-0%) 0mo $695,000 $261 59
12900 Monterey Cir 0.63mi 5/2.5 (+1) 2,616 (-2%) 2mo $624,900 $239 59
13620 Windward Cir 0.30mi 4/3.0 2,338 (-13%) 8mo $530,000 $227 59
12820 Cumberland Cir 0.73mi 5/2.5 (+1) 2,745 (+3%) 4mo $629,000 $229 51
2841 Legacy Dr 0.60mi 4/2.5 2,412 (-10%) 9mo $575,000 $238 47

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
-16.6%
Equity multiple
0.41×
Total profit
$-107,012
Equity at exit
$96,917
10-year hold
IRR
-8.4%
Equity multiple
0.48×
Total profit
$-95,327
Equity at exit
$56,200

Cash invested: $182,000 (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
200
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$5,500 medium interval (Pro) →
Mortgage (P&I)
$3,409
Tax from tax record
$671 /mo · $8,053/yr
Insurance
$271
HOA
$21
Vacancy / Maint / Mgmt
$1,155
Net cashflow
$-27

Break-even live

Break-even rent $5,534
Max offer price $645,305
Occupancy floor 95%

Sensitivity live

Price -10% $341 -5% $157 +0% $-27 +5% $-211 +10% $-395
Rent -10% $-461 -5% $-244 +0% $-27 +5% $191 +10% $408
Rate -1.0pp $301 -0.5pp $139 base $-27 +0.5pp $-195 +1.0pp $-366

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
$162,500
Closing costs
$19,500
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 24d 1 1.06mi

HOA detail

Monthly dues
$21 · $252/yr
Likely covers
gas

Listing history 3 events

  1. 2026-06-13
    statusdays on market $650,000 Pending 2 DOM
  2. 2026-06-09
    remarks 699-char remark
  3. 2026-06-09
    listed $650,000 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
$8,053 · $671/mo
Projected year-2 tax
$8,053 · $671/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
−$36,410
− Property taxes
−$8,053
− Insurance
−$3,250
− Repairs & maintenance
−$5,280
− Management
−$5,280
− HOA
−$252
− Depreciation
−$18,909
Taxable loss
−$11,434
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,744
After-tax cash flow
$2,425/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

+124.5% since first listed
7 events — show timeline
  • 2026-06-09 Listed $650,000 AKMLS
  • 2023-05-26 Sold (Public Records) Public Records
  • 2023-04-18 Pending AKMLS
  • 2023-04-13 Listed $565,000 AKMLS
  • 1998-06-08 Sold (Public Records) Public Records
  • 1998-04-01 Listed $325,000 AKMLS
  • 1993-07-30 Listed $289,500 AKMLS

Property tax history

+6.5%/yr

Latest (2025): $8,053 · -9.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…