0 bd · 8.0 ba ·
2,864 sqft ·
Built 2007
· MultiFamily
· Active
· 233 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$7,542/mo
Mortgage (P&I)
−$2,596
Tax + insurance
−$508
HOA
−$0
Vac / Maint / Mgmt
−$1,584
Net cashflow
$2,854/mo
Annual
$34,251/yr
Cap rate
13.21%
Cash-on-cash
24.71%
DSCR
2.10
1% rule
1.52%
Cash to close
$138,600
Investor read
This is a 4 × 3-bed/2.0-bath units multifamily listed at $495k.
At list price, monthly cash flow is $3k ($34k/yr) — positive. Per door: $714/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($8k rent vs $495k).
It's been on market 233 days — a 12% lower offer ($436k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $436k (12.0% below list) — sets the bar for market timing.
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.
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).
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 $139k cash investment doubles in ~5 years — after that, you're playing with house money.
Cap rate 13.2% 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.
At $7,542/mo this rent would consume 102% 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.
Questions for listing agent
It's been on market 233 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
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.
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 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.
CashFlowRE · CFR-NTK19Y3T04YFTX
· Data 3 days agocashflowre.app · 2026-05-29