CashFlowRE
Sign in Sign up
3550 S Vale Ave Duplex
D Composite 40.05
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 +13.0/30.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • DSCR +3.9/10.0
  • Rent growth +3.3/5.0
  • 1% rule +3.2/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$506,000

3550 S Vale Ave · Knik-Fairview, AK 99623
6 bd · 4.0 ba · 2,096 sqft · MultiFamily public records · 6 Days on market
Built 2005 1.00 ac lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Well-maintained duplex in Wasilla built in 2005 featuring two ranch-style units, each offering 3 bedrooms, 2 baths, and a 2-car garage. Situated on a full acre with convenient access to schools, grocery stores, and everyday amenities. Great investment or owner-occupy opportunity with spacious layouts and a desirable location.

Key facts

  • 1 acre lot
  • 4 garage spots
  • Built 2005

Property features AI

Exterior

  • Parking: 4 garage spaces in an attached garage; 6 open parking spaces
  • Utilities: Septic tank sewer
  • Home design: Multi-family property; Built in 2005; Wood frame construction; Block foundation
  • Construction: Wood frame construction; Block foundation; Roof: Composition/Shingle/Asphalt; Year built: 2005
  • Exterior features: Gravel road access; Composition/Shingle/Asphalt roof

Interior

  • Bedrooms: 6 bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 4 full bathrooms
  • Interior features: Carpet and tile flooring

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 2 × 3-bed/2.0-bath units multifamily listed at $506k.

Deal economics

  • At list price, monthly cash flow is $-25 ($-299/yr) — negative. Per door: $-12/mo.
  • To cash-flow at today's rent, offer at most $502k (0.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $414k (18.2% below list).
  • Recommended offer: $414k (18.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% 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 D — 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.
  • Zoned schools: Goose Bay Elementary (336 students, 42% FRL); Joe Redington Senior Jr/Sr High School (math 27% / reading 45%, grade F, #27 of 61 statewide, top 43%, 556 students, 67% FRL) — zoned schools average 54% FRL vs 33% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • 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).
  • At $4,138/mo this rent would consume 56% of the median local household income ($89k/yr) (locally 285% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $15k 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.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 21y ago; this cycle's ask is 4% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Recommended offer $413,800 (18.2% 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. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.82%
Cap rate
6.23%
Cash-on-cash
-0.21%
DSCR
0.99
GRM
10.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-16.5%
Equity multiple
0.41×
Total profit
$-82,932
Equity at exit
$75,446
10-year hold
IRR
-8.0%
Equity multiple
0.49×
Total profit
$-71,590
Equity at exit
$43,750

Cash invested: $141,680 (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
20.4×

Monthly cashflow live

Estimated rent
$4,138 medium interval (Pro) →
Mortgage (P&I)
$2,654
Tax from tax record
$430 /mo · $5,155/yr
Insurance
$211
HOA
$0
Vacancy / Maint / Mgmt
$869
Net cashflow
$-25

Break-even live

Break-even rent $4,170
Max offer price $501,604
Occupancy floor 96%

Sensitivity live

Price -10% $262 -5% $118 +0% $-25 +5% $-168 +10% $-311
Rent -10% $-352 -5% $-188 +0% $-25 +5% $139 +10% $302
Rate -1.0pp $230 -0.5pp $104 base $-25 +0.5pp $-156 +1.0pp $-289

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $4,138

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
$126,500
Closing costs
$15,180
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 18 events

  1. 2026-05-30
    pricestatus $506,000 Pending 6 DOM
  2. 2026-05-23
    listed $485,000 Active
  3. 2022-06-14
    soldstatus
  4. 2022-05-23
    soldstatus
  5. 2022-03-31
    status Pending
  6. 2022-03-18
    listed $450,000 Active
  7. 2020-08-25
    soldstatus
  8. 2020-07-09
    status Pending
  9. 2020-07-02
    price $314,900
  10. 2020-02-14
    listed $319,900 Active
  11. 2019-10-17
    soldstatus
  12. 2013-08-01
    listed $275,000
  13. 2009-03-11
    listed $189,200
  14. 2008-09-30
    listed $223,999
  15. 2006-10-18
    listed $250,000
  16. 2006-05-08
    soldstatus
  17. 2005-07-08
    listed $249,900
  18. 2005-03-02
    listed $13,000

ⓘ 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
$5,155 · $430/mo
Projected year-2 tax
$5,588 · $466/mo
Expected delta
+$433/yr (+$36/mo · 8.4%)

ⓘ 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
$49,656
− Mortgage interest
−$28,344
− Property taxes
−$5,155
− Insurance
−$2,530
− Repairs & maintenance
−$3,972
− Management
−$3,972
− Depreciation
−$14,720
Taxable loss
−$9,037
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,169
After-tax cash flow
$1,870/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

+3630.8% since first listed
17 events — show timeline
  • 2026-05-23 Listed $485,000 AKMLS
  • 2022-06-14 Sold (Public Records) Public Records
  • 2022-05-23 Sold (Public Records) Public Records
  • 2022-03-31 Pending AKMLS
  • 2022-03-18 Listed $450,000 AKMLS
  • 2020-08-25 Sold (Public Records) Public Records
  • 2020-07-09 Pending AKMLS
  • 2020-07-02 Price Changed $314,900 AKMLS
  • 2020-02-14 Listed $319,900 AKMLS
  • 2019-10-17 Sold (Public Records) Public Records
  • 2013-08-01 Listed $275,000 AKMLS
  • 2009-03-11 Listed $189,200 AKMLS
  • 2008-09-30 Listed $223,999 AKMLS
  • 2006-10-18 Listed $250,000 AKMLS
  • 2006-05-08 Sold (Public Records) Public Records
  • 2005-07-08 Listed $249,900 AKMLS
  • 2005-03-02 Listed $13,000 AKMLS

Property tax history

+3.5%/yr

Latest (2025): $5,155 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…