CashFlowRE
Sign in Sign up
1536 Stacia St
C- Composite 50.5
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 +20.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.6/10.0
  • 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

$159,900

1536 Stacia St · Fairbanks, AK 99701
2 bd · 1.0 ba · 475 sqft · Other public records · 35 Days on market
Built 1948 7,500 sqft lot $337/sqft · 39% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 buildings in a row, center one is a duplex and the other 2 are both single family units. All have kitchens and baths although not functioning. Each unit has a basement, and a couple of the units have newer forced air furnaces. Various roof finishes, various siding. Foundation is mostly wood crib with some concrete block. This is a bank-owned property and all offers must be cash and show proof of funds. Electric is not on, bring a flashlight, key works on all units.

Key facts

  • 7,500 sq ft lot
  • 6 parking spots
  • Built 1948

Property features AI

Exterior

  • Parking: 6 parking spaces
  • Utilities: Public water
  • Home design: Residential income property (fourplex)
  • Exterior features: Lot in Light Commercial District zoning

Interior

  • Kitchen: Range, Oven, Refrigerator
  • Heating & cooling: Oil forced air heating
  • Interior features: Range, Oven, Refrigerator; Partial basement

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 2-bed/1.0-bath other listed at $160k.

Deal economics

  • At list price, monthly cash flow is $202 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $153k (4.0% below list).
  • Recommended offer: $153k (4.0% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% 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: Hunter Elementary (math 24% / reading 24%, grade F, #122 of 156 statewide, top 81%, 363 students, 70% FRL); Ryan Middle School (math 25% / reading 33%, grade F, #28 of 36 statewide, top 77%, 543 students, 47% FRL); Lathrop High School (math 32% / reading 42%, grade F, #24 of 61 statewide, top 42%, 886 students, 36% FRL) — zoned schools average 51% FRL vs 27% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.6%/yr); 64 active listings in the ZIP; 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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 29y 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 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $153,453 (4.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 4% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.96%
Cap rate
7.81%
Cash-on-cash
5.41%
DSCR
1.24
GRM
8.7

CMA / ARV

ARV (median comp)
$331,579
List price
$159,900
Delta
-51.78%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-9.4%
Equity multiple
0.66×
Total profit
$-15,202
Equity at exit
$23,842
10-year hold
IRR
-1.8%
Equity multiple
0.88×
Total profit
$-5,226
Equity at exit
$13,825

Cash invested: $44,772 (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
8.7×

Monthly cashflow live

Estimated rent
$1,535 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$105 /mo · $1,265/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$322
Net cashflow
$202

Break-even live

Break-even rent $1,279
Max offer price $159,900
Occupancy floor 82%

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
$39,975
Closing costs
$4,797
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 21 events

  1. 2026-06-19
    days on market $159,900 Active 35 DOM
  2. 2026-06-18
    days on market $159,900 Active 34 DOM
  3. 2026-06-17
    days on market $159,900 Active 33 DOM
  4. 2026-06-16
    days on market $159,900 Active 32 DOM
  5. 2026-06-15
    days on market $159,900 Active 31 DOM
  6. 2026-06-14
    days on market $159,900 Active 29 DOM
  7. 2026-06-13
    days on market $159,900 Active 28 DOM
  8. 2026-06-10
    days on market $159,900 Active 26 DOM
  9. 2026-06-09
    days on market $159,900 Active 25 DOM
  10. 2026-06-08
    days on market $159,900 Active 24 DOM
  11. 2026-06-05
    days on market $159,900 Active 20 DOM
  12. 2026-06-03
    days on market $159,900 Active 19 DOM
  13. 2026-06-02
    days on market $159,900 Active 18 DOM
  14. 2026-06-01
    days on market $159,900 Active 17 DOM
  15. 2026-05-31
    days on market $159,900 Active 16 DOM
  16. 2026-05-30
    days on market $159,900 Active 15 DOM
  17. 2026-05-15
    listed $159,900 Active 430-char remark
  18. 2015-01-02
    soldstatus 471-char remark
    Show marketing remark (471 chars)

    3 buildings in a row, center one is a duplex and the other 2 are both single family units. All have kitchens and baths although not functioning. Each unit has a basement, and a couple of the units have newer forced air furnaces. Various roof finishes, various siding. Foundation is mostly wood crib with some concrete block. This is a bank-owned property and all offers must be cash and show proof of funds. Electric is not on, bring a flashlight, key works on all units.

  19. 2014-06-03
    listed $44,900 471-char remark
    Show marketing remark (471 chars)

    3 buildings in a row, center one is a duplex and the other 2 are both single family units. All have kitchens and baths although not functioning. Each unit has a basement, and a couple of the units have newer forced air furnaces. Various roof finishes, various siding. Foundation is mostly wood crib with some concrete block. This is a bank-owned property and all offers must be cash and show proof of funds. Electric is not on, bring a flashlight, key works on all units.

  20. 2014-05-29
    listed $44,900
  21. 1997-08-22
    listed $73,900

ⓘ 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
$1,265 · $105/mo
Projected year-2 tax
$1,584 · $132/mo
Expected delta
+$319/yr (+$27/mo · 25.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X · 21% 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
$18,414
− Mortgage interest
−$8,957
− Property taxes
−$1,265
− Insurance
−$800
− Repairs & maintenance
−$1,473
− Management
−$1,473
− Depreciation
−$4,652
Taxable loss
−$205
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$49
After-tax cash flow
$2,470/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

+116.4% since first listed
5 events — show timeline
  • 2026-05-15 Listed $159,900 GFBR
  • 2015-01-02 Sold (MLS) GFBR
  • 2014-06-03 Listed $44,900 GFBR
  • 2014-05-29 Listed $44,900 AKMLS
  • 1997-08-22 Listed $73,900 AKMLS

Property tax history

-2.2%/yr

Latest (2025): $1,265 · -10.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…