15 bd · 16.0 ba ·
5,318 sqft ·
Built 1970
· MultiFamily
· Active
· 83 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$8,564/mo
Mortgage (P&I)
−$5,742
Tax + insurance
−$1,165
HOA
−$0
Vac / Maint / Mgmt
−$1,798
Net cashflow
$-142/mo
Annual
$-1,704/yr
Cap rate
6.14%
Cash-on-cash
-0.56%
DSCR
0.98
1% rule
0.78%
Cash to close
$306,600
Investor read
This is a 5 × 3-bed/?-bath units multifamily listed at $1.09M.
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).
It's been on market 83 days — a 6% lower offer ($1.03M) is reasonable based on typical stale-listing flexibility.
Recommended offer: $856k (21.8% below list) — sets the bar for 1% rule.
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.
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).
Anchorage County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
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.
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.
Questions for listing agent
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?
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?
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?
Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
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.
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?
CashFlowRE · CFR-QDY863241R4FAC
· Data 2 days agocashflowre.app · 2026-05-29