CashFlowRE
Sign in Sign up
4930 W Clarion Ave
C+ Composite 63.07
Why this score? — see what drove the C+ 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 +22.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.2/10.0
  • 1% rule +5.9/10.0
  • Schools +4.1/10.0
  • Rent growth +3.3/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$237,500

4930 W Clarion Ave · Knik-Fairview, AK 99623
3 bd · 2.0 ba · 1,520 sqft · SingleFamily public records · 2 Days on market
Built 1983 1.01 ac lot Est $378k · 37% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits! This 3-bedroom, 1.75-bath home, built in 1983, sits on 1.1 private acres and offers the perfect opportunity to build equity while creating your own vision. Tucked back from the road with a circular driveway, this property provides privacy, space, and convenience just minutes from Three Bears, shopping, schools, and local amenities (see more/addendums) The front and back yards are beautifully landscaped with established grass, mature plantings, and tiered flower beds, creating a welcoming setting to enjoy Alaska's summer months. A storage shed and ample parking provide plenty of room for RVs, trailers, equipment, and all your Alaska toys. Inside, you'll find a vaulted liv

Key facts

  • 1.01 acre lot
  • 2 garage spots
  • Built 1983

Property features AI

Exterior

  • Parking: 2-car garage; No carport
  • Security: Smoke detector(s); CO detector(s)
  • Utilities: Septic tank
  • Home design: Residential property; Not newly constructed; Not attached to another unit
  • Construction: Wood frame construction (2x6); Built in 1983; Asphalt roof
  • Exterior features: Covenant/restrictions on the property; DSL/cable available; Fire service area; Landscaped; Road service area

Interior

  • Kitchen: Dishwasher; Refrigerator; Pantry; Laminate counters
  • Bedrooms: 3 bedrooms
  • Flooring: Tile
  • Bathrooms: 2 total bathrooms (1 full bath, 1 three-quarter bath)
  • Heating & cooling: Electric
  • Interior features: Fireplace; Dishwasher; Refrigerator; Arctic entry; Ceiling fans; CO detector(s); Electric heating (listed as Electric); Family room; Pantry; Smoke detector(s); Telephone connection; Vaulted ceilings; Window coverings; Laminate counters; Tile flooring
  • Laundry & utility: Arctic entry (mudroom/utility entry)

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 3-bed/2.0-bath single-family listed at $238k.

Deal economics

  • At list price, monthly cash flow is $401 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $238k).
  • Cap rate 8.3% 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 C — 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); Wasilla Middle School (math 30% / reading 46%, grade F, #18 of 36 statewide, top 49%, 610 students, 44% FRL); Wasilla High School (math 22% / reading 27%, grade F, #42 of 61 statewide, top 82%, 848 students, 35% FRL).
  • Zoned-school proficiency averages 31% at this address vs 46% district-wide (-15 pts) — the specific schools serving this property underperform the Matanuska-Susitna Borough School District average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.2%/yr); 414 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 91 units permitted in Matanuska-Susitna Borough in 2024 (25 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($89k/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 $7k 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 2 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $237,500

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.09%
Cap rate
8.32%
Cash-on-cash
7.24%
DSCR
1.32
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$378,480
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5061 W Clarion Ave 0.13mi 3/2.0 1,442 (-5%) 14mo $370,000 $257 74
4830 W Clarion Ave 0.07mi 3/2.0 1,687 (+11%) 8mo $420,000 $249 72
4987 W Mollies Cir 0.55mi 3/2.0 1,486 (-2%) 2mo $360,000 $242 69
3300 S Claiborne Dr 0.24mi 3/2.0 1,430 (-6%) 17mo $189,000 $132 64
3460 S Shamrock St 0.74mi 3/2.0 1,504 (-1%) 3mo $415,000 $276 61
3391 S Shamrock St 0.69mi 3/2.0 1,504 (-1%) 7mo $410,000 $273 61
3220 S Donovan Dr 0.73mi 3/2.0 1,532 (+1%) 8mo $345,000 $225 58
5061 W Clayton St 0.12mi 3/1.5 1,696 (+12%) 20mo $210,000 $124 57
5090 W Northern Rose Ln 0.40mi 3/2.0 1,358 (-11%) 19mo $375,000 $276 48
3930 S Goose Bay Dr 0.62mi 2/1.5 (-1) 1,414 (-7%) 8mo $190,000 $134 45
3500 S Shamrock St 0.74mi 3/2.0 1,328 (-13%) 1mo $399,900 $301 44
3800 S Tradewinds Cir 0.72mi 3/2.0 1,678 (+10%) 17mo $259,000 $154 35

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 · 3.17% rent growth · sell at horizon

5-year hold
IRR
-5.0%
Equity multiple
0.81×
Total profit
$-12,444
Equity at exit
$35,412
10-year hold
IRR
4.9%
Equity multiple
1.36×
Total profit
$24,059
Equity at exit
$20,535

Cash invested: $66,500 (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
7.7×

Monthly cashflow live

Estimated rent
$2,586 medium interval (Pro) →
Mortgage (P&I)
$1,245
Tax est. 1.5%
$297 /mo · $3,562/yr
Insurance
$99
HOA
$0
Vacancy / Maint / Mgmt
$543
Net cashflow
$401

Break-even live

Break-even rent $2,078
Max offer price $237,500
Occupancy floor 79%

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
$59,375
Closing costs
$7,125
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.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4750 W Kaylee River Cir Wasilla, AK 3.0 2.5 1932 $2,895 $1.50 13d 1 0.23mi
4330 W Overby St Wasilla, AK 3.0 2.5 1520 $2,995 $1.97 13d 1 0.52mi
4980 Kelsi Loop Unit 1 Wasilla, AK 3.0 2.0 1300 $2,350 $1.81 23d 1 0.69mi

Listing history 3 events

  1. 2026-06-18
    days on market $237,500 Active 2 DOM
  2. 2026-06-16
    remarks 699-char remark
  3. 2026-06-16
    listed $237,500 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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
$31,027
− Mortgage interest
−$13,304
− Property taxes
−$3,562
− Insurance
−$1,188
− Repairs & maintenance
−$2,482
− Management
−$2,482
− Depreciation
−$6,909
Taxable income
$1,100
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$264
After-tax cash flow
$4,552/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

1 event — show timeline
  • 2026-06-16 Listed $237,500 AKMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…