CashFlowRE
Sign in Sign up
7 Bridget Ave
D Composite 44.3
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +3.6/10.0
  • Rent growth +2.9/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$39,000

7 Bridget Ave · Fairbanks, AK 99701
1 bd · 1.0 ba · 1,488 sqft · SingleFamily public records · 9 Days on market
Built 1941 7,200 sqft lot

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

Listing remarks MLS

This is a great starter home, close to schools and shopping! Home offers 1588 sf, 1 full bath and 2 bedrooms, however, only one meets egress code requirements. Siding is called “Aggregate Façade” which is a form of stucco. Level offers laundry area, office/den, storage room and mechanics area. New Roof approx. 15 years ago. Laundry is on lower level.

Key facts

  • Fenced yard
  • Deck
  • Off-street parking

Tags

FENCED YARDDECKOFF-STREET PARKING

Property features AI

Exterior

  • Parking: No garage or carport
  • Utilities: Sewer: Unknown
  • Home design: Single-family residential; Built in 1941; Located on the east side of Bridget Ave; access from College Rd to Bridget Ave
  • Exterior features: Approximately 7,200 sq ft lot (about 0.17 acres); Property is not attached (detached)

Interior

  • Bedrooms: 1 bedroom
  • Bathrooms: 1 full bathroom
  • Interior features: Residential property

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 1-bed/1.0-bath single-family listed at $39k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $39k).
  • Cap rate 37.7% vs local median 4.9% in Fairbanks — 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 57/100 on livability (#95 in AK) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: crime F, amenities F, commute F.
  • Fairbanks North Star Borough School District (urban): math 33% / reading 45% proficiency, ranked #10 of 21 in AK (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: West Valley High School (math 27% / reading 47%, grade F, #24 of 61 statewide, top 42%, 906 students, 24% FRL) — zoned schools at 24% FRL track the district average.
  • Market conditions: Rents rising (+1.6%/yr); 64 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 1 units permitted in Fairbanks North Star Borough in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $270 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Fairbanks North Star County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 1.6% rent growth), your $11k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 14y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1941 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $39,000

Questions for the listing agent

  1. Built in 1941 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  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 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
4.19%
Cap rate
37.74%
Cash-on-cash
112.31%
DSCR
6.00
GRM
2.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.62% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
6.18×
Total profit
$56,556
Equity at exit
$5,815
10-year hold
IRR
Equity multiple
12.38×
Total profit
$124,226
Equity at exit
$3,372

Cash invested: $10,920 (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 99701

Home prices YoY
-19.4%
Rents YoY
1.6%
Active inventory
64
Price-to-rent
2.0×

Monthly cashflow live

Estimated rent
$1,635 medium interval (Pro) →
Mortgage (P&I)
$205
Tax est. 1.5%
$49 /mo · $585/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$343
Net cashflow
$1,022

Break-even live

Break-even rent $341
Max offer price $39,000
Occupancy floor 32%

Sensitivity live

Price -10% $1,049 -5% $1,035 +0% $1,022 +5% $1,009 +10% $995
Rent -10% $893 -5% $957 +0% $1,022 +5% $1,087 +10% $1,151
Rate -1.0pp $1,042 -0.5pp $1,032 base $1,022 +0.5pp $1,012 +1.0pp $1,002

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
$9,750
Closing costs
$1,170
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
910 4th Ave Fairbanks, AK 2.0 1.0 1048 $1,700 $1.62 44d 1 1.05mi

Listing history 8 events

  1. 2026-06-19
    days on market $39,000 Active 9 DOM
  2. 2026-06-18
    days on market $39,000 Active 8 DOM
  3. 2026-06-17
    days on market $39,000 Active 7 DOM
  4. 2026-06-16
    days on market $39,000 Active 6 DOM
  5. 2026-06-15
    days on market $39,000 Active 5 DOM
  6. 2026-06-14
    days on market $39,000 Active 3 DOM
  7. 2026-06-13
    remarks 202-char remark
  8. 2026-06-13
    listed $39,000 Active 2 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 3/10 Moderate FEMA zone X · 20% 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
$19,618
− Mortgage interest
−$2,185
− Property taxes
−$585
− Insurance
−$195
− Repairs & maintenance
−$1,569
− Management
−$1,569
− Depreciation
−$1,135
Taxable income
$12,380
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,971
After-tax cash flow
$9,293/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
Fairbanks North Star Borough School District
NCES district ID
0200600
Math proficiency
33% ▼ -6.00%
Reading proficiency
45% ▲ 3.00%
Median HH income
$69,697
Composite
35.5/100
National rank
#4915
State rank
#10 of 21 in AK

Livability — Fairbanks

Score
57/100
State rank
#95
US rank
#21394

Category grades

Amenities F Commute F Cost of living F Crime F Employment C+ Housing A+ Health & safety F User ratings C

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fairbanks, AK
County
Fairbanks North Star Borough · 69,381 people
City population
47,612
Metro
Fairbanks, AK
Population (ZIP)
18,061
Household income
$75,668
Rent vs Own
54.6% rent · 45.4% own
Severe rent burden
652.0

Population outlook (Fairbanks North Star County) Hauer SSP2

Today (2025)
101,607 people
By 2030
102,796 · +1.2%
By 2040
104,748 · +3.1%
By 2050
107,598 · +5.9%
By 2075
118,829 · +16.9%
By 2100
127,151 · +25.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 59% Two or more races 14% Native American 12% Hispanic / Latino 7% Asian 6% Black 5%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Italian 4% Slovak 3% Portuguese 3%
Foreign-born
7% · South Korea, Canada, China
Languages at home
86% English-only · Spanish 4% Korean 2% Tagalog/Filipino 2%

Political lean MEDSL · Fairbanks North Star

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
▼ -37.70%
Current HPI
156.1921
Rent YoY
▲ 1.62%
Metro
Fairbanks, AK
State GDP YoY
F500 in state
0

Price history

-67.5% since first listed
7 events — show timeline
  • 2026-06-10 Listed $39,000 AKMLS
  • 2019-12-24 Sold (Public Records) Public Records
  • 2019-12-24 Sold (MLS) GFBR
  • 2019-11-27 Listed $119,900 GFBR
  • 2019-11-27 Listed $119,900 AKMLS
  • 2012-08-13 Sold (Public Records) Public Records
  • 2012-06-10 Listed $119,900 AKMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…