CashFlowRE
Sign in Sign up
4216 San Roberto Ave 5-Plex
D Composite 41.35
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 +12.6/30.0
  • ARV discount +8.4/15.0
  • Livability +3.9/5.0
  • DSCR +3.8/10.0
  • Rent growth +3.7/5.0
  • Schools +3.7/10.0
  • 1% rule +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$1,095,000

4216 San Roberto Ave · Anchorage, AK 99508
15 bd · 16.0 ba · 5,318 sqft · MultiFamily public records · 83 Days on market
Built 1970 0.44 ac lot $206/sqft · 90% above area Est $1117k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 5 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Owner is in retirement mode! Purchased property 2 years ago with intention to hold long term and continued with updates! 16 one bedroom units with laundry room for every 4 units. More new windows, second new boiler, new entryways! Jump on this opportunity to acquire a great investment.

Key facts

  • One bedroom units
  • New boiler
  • New entryways

Tags

ONE BEDROOM UNITSLAUNDRY ROOM FOR EVERY 4 UNITSNEW WINDOWSNEW BOILERNEW ENTRYWAYS

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 × 3-bed/?-bath units multifamily listed at $1.09M.

Deal economics

  • At list price, monthly cash flow is $-142 ($-2k/yr) — negative. Per door: $-28/mo.
  • To cash-flow at today's rent, offer at most $1.07M (2.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $856k (21.8% below list).
  • Recommended offer: $856k (21.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% 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).
  • At $8,564/mo this rent would consume 130% of the median local household income ($79k/yr) (locally 1248% 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 $8k of loan paydown is wiped out by about $33k 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

  • It's been on market 83 days — a 6% lower offer ($1.03M) is reasonable based on typical stale-listing flexibility.
Recommended offer $856,400 (21.8% 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. It's been on market 83 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  5. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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?
  10. 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?
  11. 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.
  12. 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.
  13. 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
0.78%
Cap rate
6.14%
Cash-on-cash
-0.56%
DSCR
0.98
GRM
10.7

CMA / ARV

ARV (median comp)
$1,116,550
List price
$1,095,000
Delta
-1.93%
Verdict
FAIR
Comps
4 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.88% rent growth · sell at horizon

5-year hold
IRR
-15.3%
Equity multiple
0.44×
Total profit
$-170,252
Equity at exit
$163,268
10-year hold
IRR
-4.2%
Equity multiple
0.70×
Total profit
$-90,646
Equity at exit
$94,676

Cash invested: $306,600 (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
53.3×

Monthly cashflow live

Estimated rent
$8,564 high interval (Pro) →
Mortgage (P&I)
$5,742
Tax from tax record
$709 /mo · $8,508/yr
Insurance
$456
HOA
$0
Vacancy / Maint / Mgmt
$1,798
Net cashflow
$-142

Break-even live

Break-even rent $8,744
Max offer price $1,069,922
Occupancy floor 97%

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

UnitsBedsBathsEst. rent
Total (5 units) $8,564

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
$273,750
Closing costs
$32,850
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 16 events

  1. 2026-06-18
    days on market $1,095,000 Active 83 DOM
  2. 2026-06-17
    days on market $1,095,000 Active 82 DOM
  3. 2026-06-16
    days on market $1,095,000 Active 81 DOM
  4. 2026-06-15
    days on market $1,095,000 Active 80 DOM
  5. 2026-06-14
    days on market $1,095,000 Active 78 DOM
  6. 2026-06-13
    days on market $1,095,000 Active 77 DOM
  7. 2026-06-10
    days on market $1,095,000 Active 75 DOM
  8. 2026-06-09
    days on market $1,095,000 Active 74 DOM
  9. 2026-06-08
    days on market $1,095,000 Active 73 DOM
  10. 2026-06-07
    days on market $1,095,000 Active 72 DOM
  11. 2026-06-03
    days on market $1,095,000 Active 68 DOM
  12. 2026-06-02
    days on market $1,095,000 Active 67 DOM
  13. 2026-06-01
    days on market $1,095,000 Active 66 DOM
  14. 2026-05-31
    days on market $1,095,000 Active 65 DOM
  15. 2026-05-30
    days on market $1,095,000 Active 64 DOM
  16. 2026-03-27
    listed $1,190,000 Active 286-char remark
    Show marketing remark (286 chars)

    Owner is in retirement mode! Purchased property 2 years ago with intention to hold long term and continued with updates! 16 one bedroom units with laundry room for every 4 units. More new windows, second new boiler, new entryways! Jump on this opportunity to acquire a great investment.

ⓘ 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
$8,508 · $709/mo
Projected year-2 tax
$10,769 · $897/mo
Expected delta
+$2,261/yr (+$188/mo · 26.6%)

ⓘ 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
$102,768
− Mortgage interest
−$61,337
− Property taxes
−$8,508
− Insurance
−$5,475
− Repairs & maintenance
−$8,221
− Management
−$8,221
− Depreciation
−$31,855
Taxable loss
−$20,849
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,004
After-tax cash flow
$3,300/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

1 event — show timeline
  • 2026-03-27 Listed $1,190,000 AKMLS

Property tax history

+2.8%/yr

Latest (2025): $8,508 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…