CashFlowRE
Sign in Sign up
1703 Alder Dr
D+ Composite 49.89
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).

  • ARV discount +15.0/15.0
  • Cash flow +12.8/30.0
  • 1% rule +4.4/10.0
  • Livability +3.9/5.0
  • DSCR +3.8/10.0
  • Rent growth +3.7/5.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$265,000

1703 Alder Dr · Anchorage, AK 99508
5 bd · 2.0 ba · 1,572 sqft · SingleFamily public records · 12 Days on market
Built 1953 9,375 sqft lot $169/sqft · 32% below area Est $391k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

BACK ON THE MARKET AT NO FAULT TO THE SELLER. Location, Location, This home is the perfect place. With 4 bedrooms, 2 bath , single garage with alley way access and a completely fenced in yard. Literally walking distance of the Airport Heights Elementary. Built in 1953, this home does need a total remodel and is perfect investment property

Key facts

  • 9,375 sq ft lot
  • Garage
  • Built 1953

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 5-bed/2.0-bath single-family listed at $265k.

Deal economics

  • At list price, monthly cash flow is $-24 ($-284/yr) — negative.
  • To cash-flow at today's rent, offer at most $261k (1.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $250k (5.7% below list).
  • Recommended offer: $250k (5.7% 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.
  • Market conditions: Rents rising fast (+4.9%/yr); 147 active listings in the ZIP; solid renter incomes; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($79k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $249,856 (5.7% 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. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.94%
Cap rate
6.19%
Cash-on-cash
-0.38%
DSCR
0.98
GRM
8.8

CMA / ARV

ARV (median comp)
$391,433
List price
$265,000
Delta
-32.30%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1703 Alder Dr 0.00mi 4/2.0 (-1) 1,572 (0%) 1mo $265,000 $169 94
2215 Sunburst Cir 0.35mi 4/2.5 (-1) 1,554 (-1%) 6mo $350,000 $225 70
3514 E 19th Ave 0.44mi 4/2.0 (-1) 1,496 (-5%) 3mo $330,000 $221 64
2411 E 17th Ave 0.27mi 4/2.0 (-1) 1,437 (-9%) 13mo $400,000 $278 58
2215 Radiant Cir 0.38mi 4/2.0 (-1) 1,428 (-9%) 12mo $360,000 $252 52
1903 Talkeetna St 0.28mi 4/2.0 (-1) 1,456 (-7%) 21mo $444,000 $305 52
1513 Columbine St 0.42mi 4/2.0 (-1) 1,638 (+4%) 23mo $375,000 $229 49
2631 Darby Cir 0.62mi 4/1.0 (-1) 1,482 (-6%) 11mo $385,000 $260 44

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 · 4.88% rent growth · sell at horizon

5-year hold
IRR
-14.6%
Equity multiple
0.47×
Total profit
$-39,492
Equity at exit
$39,512
10-year hold
IRR
-2.8%
Equity multiple
0.79×
Total profit
$-15,228
Equity at exit
$22,912

Cash invested: $74,200 (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 99508

Rents YoY
4.9%
Active inventory
147
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,499 medium interval (Pro) →
Mortgage (P&I)
$1,390
Tax from tax record
$497 /mo · $5,969/yr
Insurance
$110
HOA
$0
Vacancy / Maint / Mgmt
$525
Net cashflow
$-24

Break-even live

Break-even rent $2,528
Max offer price $260,826
Occupancy floor 96%

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
$66,250
Closing costs
$7,950
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 5 events

  1. 2026-05-16
    status Pending 342-char remark
    Show marketing remark (342 chars)

    BACK ON THE MARKET AT NO FAULT TO THE SELLER. Location, Location, This home is the perfect place. With 4 bedrooms, 2 bath , single garage with alley way access and a completely fenced in yard. Literally walking distance of the Airport Heights Elementary. Built in 1953, this home does need a total remodel and is perfect investment property

  2. 2026-05-09
    status Active 342-char remark
    Show marketing remark (342 chars)

    BACK ON THE MARKET AT NO FAULT TO THE SELLER. Location, Location, This home is the perfect place. With 4 bedrooms, 2 bath , single garage with alley way access and a completely fenced in yard. Literally walking distance of the Airport Heights Elementary. Built in 1953, this home does need a total remodel and is perfect investment property

  3. 2026-01-30
    status Pending 342-char remark
    Show marketing remark (342 chars)

    BACK ON THE MARKET AT NO FAULT TO THE SELLER. Location, Location, This home is the perfect place. With 4 bedrooms, 2 bath , single garage with alley way access and a completely fenced in yard. Literally walking distance of the Airport Heights Elementary. Built in 1953, this home does need a total remodel and is perfect investment property

  4. 2026-01-23
    listed $265,000 Active 342-char remark
    Show marketing remark (342 chars)

    BACK ON THE MARKET AT NO FAULT TO THE SELLER. Location, Location, This home is the perfect place. With 4 bedrooms, 2 bath , single garage with alley way access and a completely fenced in yard. Literally walking distance of the Airport Heights Elementary. Built in 1953, this home does need a total remodel and is perfect investment property

  5. 1976-10-04
    soldstatus

ⓘ 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
$5,969 · $497/mo
Projected year-2 tax
$5,969 · $497/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
$29,983
− Mortgage interest
−$14,844
− Property taxes
−$5,969
− Insurance
−$1,325
− Repairs & maintenance
−$2,399
− Management
−$2,399
− Depreciation
−$7,709
Taxable loss
−$4,661
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,119
After-tax cash flow
$835/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
County
Anchorage Borough · 246,594 people
City population
218,117
Metro
Anchorage, AK
Population (ZIP)
36,458
Household income
$79,314
Rent vs Own
46.8% rent · 53.2% own
Severe rent burden
1248.0

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
Highly diverse neighborhood (Simpson 0.82)
Race & ethnicity
White 38% Two or more races 14% Asian 13% Hispanic / Latino 13% Native American 10% Pacific Islander 8% Black 6%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2% Cuban 1% Dominican 3%
Common ancestry
Portuguese 3% Iranian 2% Romanian 2%
Foreign-born
15% · Canada, Jamaica, South Korea
Languages at home
72% English-only · Other Asian/Pacific 11% Spanish 8% Tagalog/Filipino 4%

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
▼ -203.51%
Current HPI
257.8807
Rent YoY
▲ 4.88%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

5 events — show timeline
  • 2026-05-16 Pending AKMLS
  • 2026-05-09 Relisted AKMLS
  • 2026-01-30 Pending AKMLS
  • 2026-01-23 Listed $265,000 AKMLS
  • 1976-10-04 Sold (Public Records) Public Records

Property tax history

+13.7%/yr

Latest (2025): $5,969 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…