CashFlowRE
Sign in Sign up
289.5 Parks Hwy
C- Composite 50.7
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).

  • ARV discount +15.0/15.0
  • Cash flow +12.2/30.0
  • Appreciation +5.0/10.0
  • DSCR +3.6/10.0
  • Schools +3.6/10.0
  • 1% rule +3.5/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$289,000

289.5 Parks Hwy · Fairbanks, AK 99760
4 bd · 2.5 ba · 2,650 sqft · SingleFamily · 237 Days on market
Built 1987 1.00 ac lot $109/sqft · 17% below area Est $350k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This spacious home offers over 2,600 square feet of comfortable living in Nenana. The upper level features an open-concept layout with bright and welcoming living space the flows seamlessly into the large kitchen perfect for gatherings! The lower level provides excellent flexibility with an additional bedroom, office space and bonus room! The perfect space for guests, exploring hobbies or even additional living space! Outside is the best place to relax all summer. Enjoy a beautifully manicured lawn or soak in a hot tub under the Alaskan Northern Lights. A detached Heated garage/shop offers plenty of room for vehicles, toys and so much more. Additionally, there is a powered storage building for your convenience. Some photos have been virtually staged for aesthetic purposes. Home requires Cash or rehab loan.

Key facts

  • Hot tub
  • Large kitchen
  • Manicured lawn

Tags

OPEN-CONCEPT LAYOUTLARGE KITCHENMANICURED LAWNHOT TUBDETACHED HEATED GARAGEPOWERED STORAGE BUILDING

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 4-bed/2.5-bath single-family listed at $289k.

Deal economics

  • At list price, monthly cash flow is $-59 ($-703/yr) — negative.
  • To cash-flow at today's rent, offer at most $281k (2.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $245k (15.1% below list).
  • Recommended offer: $245k (15.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 4.9% in Fairbanks — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 57/100 on livability (#95 in AK) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: schools D, crime F, amenities 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.
  • Market conditions: 8 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1 units permitted in Fairbanks North Star Borough in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $11k of equity ($2k loan paydown + $9k appreciation (3.0% local appreciation)).
  • 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 + 3.0% rent growth), your $81k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 237 days — a 12% lower offer ($254k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 11y ago; this cycle's ask has dropped $56k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $245,400 (15.1% 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 237 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.85%
Cap rate
6.05%
Cash-on-cash
-0.87%
DSCR
0.96
GRM
9.8

CMA / ARV

ARV (median comp)
$350,150
List price
$289,000
Delta
-17.46%
Verdict
UNDERPRICED
Comps
18 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
120 Ina St 0.58mi 5/3.0 (+1) 2,628 (-1%) 2mo $360,000 $137 63
653 Eighth Ave 0.36mi 3/2.0 (-1) 2,450 (-8%) 10mo $124,900 $51 55
869 Sixth Ave 0.57mi 3/2.0 (-1) 2,518 (-5%) 17mo $299,000 $119 44
656 9th Ave 0.38mi 3/2.0 (-1) 2,332 (-12%) 14mo $349,900 $150 43
737 7th Ave 0.48mi 4/3.0 2,400 (-9%) 20mo $79,900 $33 43
150 Charles St 0.54mi 3/3.0 (-1) 2,434 (-8%) 18mo $200,000 $82 40
301 Fifteenth Ave 0.59mi 5/1.5 (+1) 2,304 (-13%) 12mo $315,000 $137 31
1515 Mary Ann St 0.63mi 4/2.0 2,280 (-14%) 19mo $249,000 $109 29

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
6.7%
Equity multiple
1.38×
Total profit
$31,122
Equity at exit
$129,947
10-year hold
IRR
9.5%
Equity multiple
2.43×
Total profit
$116,114
Equity at exit
$200,264

Cash invested: $80,920 (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 99760

Active inventory
8
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$2,454 medium interval (Pro) →
Mortgage (P&I)
$1,516
Tax est. 1.5%
$361 /mo · $4,335/yr
Insurance
$120
HOA
$0
Vacancy / Maint / Mgmt
$515
Net cashflow
$-59

Break-even live

Break-even rent $2,528
Max offer price $280,527
Occupancy floor 97%

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
$72,250
Closing costs
$8,670
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
4268 Neely Rd Fort Wainwright, AK 3.0–4.0 2.5 2138 $2,454 $1.15 43d 1 1.50mi

Listing history 28 events

  1. 2026-06-19
    days on market $289,000 Active 237 DOM
  2. 2026-06-18
    days on market $289,000 Active 236 DOM
  3. 2026-06-17
    days on market $289,000 Active 235 DOM
  4. 2026-06-16
    days on market $289,000 Active 234 DOM
  5. 2026-06-15
    days on market $289,000 Active 233 DOM
  6. 2026-06-14
    days on market $289,000 Active 231 DOM
  7. 2026-06-13
    days on market $289,000 Active 230 DOM
  8. 2026-06-10
    days on market $289,000 Active 228 DOM
  9. 2026-06-09
    days on market $289,000 Active 227 DOM
  10. 2026-06-08
    pricedays on market $289,000 Active 226 DOM
  11. 2026-06-05
    days on market $299,000 Active 222 DOM
  12. 2026-06-03
    days on market $299,000 Active 221 DOM
  13. 2026-06-02
    days on market $299,000 Active 220 DOM
  14. 2026-06-01
    days on market $299,000 Active 219 DOM
  15. 2026-05-31
    days on market $299,000 Active 218 DOM
  16. 2026-05-30
    days on market $299,000 Active 217 DOM
  17. 2026-05-11
    price $299,000 817-char remark
    Show marketing remark (817 chars)

    This spacious home offers over 2,600 square feet of comfortable living in Nenana. The upper level features an open-concept layout with bright and welcoming living space the flows seamlessly into the large kitchen perfect for gatherings! The lower level provides excellent flexibility with an additional bedroom, office space and bonus room! The perfect space for guests, exploring hobbies or even additional living space! Outside is the best place to relax all summer. Enjoy a beautifully manicured lawn or soak in a hot tub under the Alaskan Northern Lights. A detached Heated garage/shop offers plenty of room for vehicles, toys and so much more. Additionally, there is a powered storage building for your convenience. Some photos have been virtually staged for aesthetic purposes. Home requires Cash or rehab loan.

  18. 2025-11-21
    price $339,000 817-char remark
    Show marketing remark (817 chars)

    This spacious home offers over 2,600 square feet of comfortable living in Nenana. The upper level features an open-concept layout with bright and welcoming living space the flows seamlessly into the large kitchen perfect for gatherings! The lower level provides excellent flexibility with an additional bedroom, office space and bonus room! The perfect space for guests, exploring hobbies or even additional living space! Outside is the best place to relax all summer. Enjoy a beautifully manicured lawn or soak in a hot tub under the Alaskan Northern Lights. A detached Heated garage/shop offers plenty of room for vehicles, toys and so much more. Additionally, there is a powered storage building for your convenience. Some photos have been virtually staged for aesthetic purposes. Home requires Cash or rehab loan.

  19. 2025-10-25
    listed $345,000 Active 817-char remark
    Show marketing remark (817 chars)

    This spacious home offers over 2,600 square feet of comfortable living in Nenana. The upper level features an open-concept layout with bright and welcoming living space the flows seamlessly into the large kitchen perfect for gatherings! The lower level provides excellent flexibility with an additional bedroom, office space and bonus room! The perfect space for guests, exploring hobbies or even additional living space! Outside is the best place to relax all summer. Enjoy a beautifully manicured lawn or soak in a hot tub under the Alaskan Northern Lights. A detached Heated garage/shop offers plenty of room for vehicles, toys and so much more. Additionally, there is a powered storage building for your convenience. Some photos have been virtually staged for aesthetic purposes. Home requires Cash or rehab loan.

  20. 2025-10-08
    historical
  21. 2025-09-19
    price $349,000
  22. 2025-08-19
    price $379,000
  23. 2025-08-08
    status Active
  24. 2025-07-14
    historical
  25. 2025-06-13
    listed $399,900 Active
  26. 2018-10-19
    soldstatus
  27. 2017-09-26
    listed $214,900
  28. 2015-09-21
    listed $229,900

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$29,448
− Mortgage interest
−$16,188
− Property taxes
−$4,335
− Insurance
−$1,445
− Repairs & maintenance
−$2,356
− Management
−$2,356
− Depreciation
−$8,407
Taxable loss
−$5,639
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,353
After-tax cash flow
$651/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
City population
47,612
Population (ZIP)
800

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 0.59)
Race & ethnicity
White 64% Native American 26% Two or more races 11% Hispanic / Latino 3%
Common ancestry
Slovak 6% Lithuanian 6% Scotch-Irish 6%
Foreign-born
1%
Languages at home
88% English-only · Spanish 3% Russian/Polish/Slavic 1%

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
Current HPI
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+30.1% since first listed
12 events — show timeline
  • 2026-05-11 Price Changed $299,000 GFBR
  • 2025-11-21 Price Changed $339,000 GFBR
  • 2025-10-25 Listed $345,000 GFBR
  • 2025-10-08 Delisted GFBR
  • 2025-09-19 Price Changed $349,000 GFBR
  • 2025-08-19 Price Changed $379,000 GFBR
  • 2025-08-08 Relisted GFBR
  • 2025-07-14 Delisted GFBR
  • 2025-06-13 Listed $399,900 GFBR
  • 2018-10-19 Sold (MLS) GFBR
  • 2017-09-26 Listed $214,900 GFBR
  • 2015-09-21 Listed $229,900 AKMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…