CashFlowRE
Sign in Sign up
430 Schodde St Duplex
D Composite 43.33
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 +13.2/30.0
  • ARV discount +9.1/15.0
  • DSCR +4.0/10.0
  • Livability +3.9/5.0
  • Rent growth +3.7/5.0
  • Schools +3.7/10.0
  • 1% rule +3.3/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$485,000

430 Schodde St · Anchorage, AK 99508
8 bd · 4.0 ba · 3,264 sqft · MultiFamily public records · 29 Days on market
Built 1972 10,125 sqft lot Est $503k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 2 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Fully Occupied Four Plex on a spacious corner lot at the end of the street! Two units (3 & 4) were remodeled with new kitchens, paint, and flooring in 2025. Unit 2 also has new paint and flooring. There are also locked storage closets for each unit provided. Great rental history. Partially fenced, private yard. 4 dedicated parking spaces as well as street parking. Shared coin op laundry. Great investment or Owner Occupant opportunity!

Key facts

  • Remodeled kitchens
  • Spacious corner lot
  • Private yard

Tags

SPACIOUS CORNER LOTREMODELED KITCHENSPRIVATE YARDDEDICATED PARKING SPACES

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 × 4-bed/2.0-bath units multifamily listed at $485k.

Deal economics

  • At list price, monthly cash flow is $-12 ($-140/yr) — negative. Per door: $-6/mo.
  • To cash-flow at today's rent, offer at most $483k (0.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $403k (16.9% below list).
  • Recommended offer: $403k (16.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% 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.

Location & tenants

  • 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.
  • Zoned schools: Muldoon Elementary (math 17% / reading 17%, grade F, #139 of 156 statewide, top 92%, 466 students, 100% FRL); Clark Middle School (math 7% / reading 22%, grade F, #35 of 36 statewide, top 97%, 835 students, 100% FRL) — zoned schools average 100% FRL vs 38% district-wide (62 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 16% at this address vs 40% district-wide (-24 pts) — the specific schools serving this property underperform the Anchorage School District average; the district grade overstates school quality for this exact location.
  • 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).
  • At $4,028/mo this rent would consume 61% 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.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $15k of value loss. Plan a longer hold.
  • Anchorage County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($478k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 33y 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.
Recommended offer $402,800 (16.9% 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. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.83%
Cap rate
6.26%
Cash-on-cash
-0.10%
DSCR
1.00
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$502,656
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
417 Taylor St 0.16mi 8/4.0 2,992 (-8%) 3mo $475,000 $159 76
605 Mumford St 0.23mi 8/4.0 3,500 (+7%) 3mo $539,900 $154 75
617 N Flower St 0.48mi 8/4.0 3,456 (+6%) 2mo $620,000 $179 66
218 N Park St 0.57mi 8/4.0 3,271 (+0%) 20mo $515,000 $157 56
740 N Bragaw St 0.42mi 9/4.0 (+1) 3,560 (+9%) 6mo $474,000 $133 56
314 Flower St 0.67mi 8/4.0 3,360 (+3%) 12mo $615,000 $183 54
617 N Flower St 0.48mi 8/4.0 3,456 (+6%) 22mo $179,900 $52 50
241 N Park St 0.60mi 8/3.0 3,150 (-4%) 22mo $235,000 $75 44
4306 McPhee Ave 0.70mi 8/4.0 3,536 (+8%) 19mo $530,000 $150 37

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 · 4.88% rent growth · sell at horizon

5-year hold
IRR
-14.5%
Equity multiple
0.47×
Total profit
$-71,608
Equity at exit
$72,315
10-year hold
IRR
-3.1%
Equity multiple
0.78×
Total profit
$-30,360
Equity at exit
$41,934

Cash invested: $135,800 (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 99508

Rents YoY
4.9%
Active inventory
147
Price-to-rent
20.1×

Monthly cashflow live

Estimated rent
$4,028 medium interval (Pro) →
Mortgage (P&I)
$2,543
Tax from tax record
$448 /mo · $5,380/yr
Insurance
$202
HOA
$0
Vacancy / Maint / Mgmt
$846
Net cashflow
$-12

Break-even live

Break-even rent $4,043
Max offer price $482,940
Occupancy floor 95%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $4,028

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
$121,250
Closing costs
$14,550
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 18 events

  1. 2026-04-07
    status Pending
  2. 2026-03-25
    price $485,000
  3. 2026-03-13
    price $509,000
  4. 2026-03-13
    status Active
  5. 2026-03-13
    price $495,000
  6. 2026-02-25
    status Pending
  7. 2026-02-20
    listed $509,000 Active
  8. 2022-07-01
    status Pending
  9. 2022-06-16
    listed $399,000 Active
  10. 2016-09-09
    soldstatus
  11. 2016-01-02
    listed $366,900
  12. 2013-07-10
    soldstatus
  13. 2009-03-12
    listed $218,900
  14. 2007-03-26
    listed $299,900
  15. 2006-05-18
    listed $369,000
  16. 2004-07-13
    listed $298,500
  17. 2001-05-20
    listed $179,000
  18. 1993-03-23
    listed $129,500

ⓘ 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
$5,380 · $448/mo
Projected year-2 tax
$5,576 · $465/mo
Expected delta
+$196/yr (+$16/mo · 3.6%)

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

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
$48,336
− Mortgage interest
−$27,168
− Property taxes
−$5,380
− Insurance
−$2,425
− Repairs & maintenance
−$3,867
− Management
−$3,867
− Depreciation
−$14,109
Taxable loss
−$8,479
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,035
After-tax cash flow
$1,895/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
Anchorage School District
NCES district ID
0200180
Math proficiency
37% ▼ -2.00%
Reading proficiency
43% ▲ 1.00%
Median HH income
$76,447
Composite
37.0/100
National rank
#4523
State rank
#6 of 21 in AK

Livability — Anchorage

Score
78/100
State rank
#6
US rank
#2553

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anchorage, AK
County
Anchorage Borough · 246,594 people
City population
218,117
Metro
Anchorage, AK
Population (ZIP)
36,458
Household income
$79,314
Rent vs Own
46.8% rent · 53.2% own
Severe rent burden
1248.0

Population outlook (Anchorage County) Hauer SSP2

Today (2025)
314,993 people
By 2030
321,771 · +2.2%
By 2040
335,493 · +6.5%
By 2050
352,799 · +12.0%
By 2075
414,771 · +31.7%
By 2100
474,485 · +50.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.82)
Race & ethnicity
White 38% Two or more races 14% Asian 13% Hispanic / Latino 13% Native American 10% Pacific Islander 8% Black 6%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2% Cuban 1% Dominican 3%
Common ancestry
Portuguese 3% Iranian 2% Romanian 2%
Foreign-born
15% · Canada, Jamaica, South Korea
Languages at home
72% English-only · Other Asian/Pacific 11% Spanish 8% Tagalog/Filipino 4%

Political lean MEDSL · Anchorage

2024 margin
D (+12.7) · D 56.3% · R 43.7%
2016→2024 swing
+27.9pp toward D · 2016: -15.2pp · 2024: 12.7pp
All cycles
2024: D+12.7 2016: R+15.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -203.51%
Current HPI
257.8807
Rent YoY
▲ 4.88%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+274.5% since first listed
18 events — show timeline
  • 2026-04-07 Pending AKMLS
  • 2026-03-25 Price Changed $485,000 AKMLS
  • 2026-03-13 Price Changed $509,000 AKMLS
  • 2026-03-13 Relisted AKMLS
  • 2026-03-13 Price Changed $495,000 AKMLS
  • 2026-02-25 Pending AKMLS
  • 2026-02-20 Listed $509,000 AKMLS
  • 2022-07-01 Pending AKMLS
  • 2022-06-16 Listed $399,000 AKMLS
  • 2016-09-09 Sold (Public Records) Public Records
  • 2016-01-02 Listed $366,900 AKMLS
  • 2013-07-10 Sold (Public Records) Public Records
  • 2009-03-12 Listed $218,900 AKMLS
  • 2007-03-26 Listed $299,900 AKMLS
  • 2006-05-18 Listed $369,000 AKMLS
  • 2004-07-13 Listed $298,500 AKMLS
  • 2001-05-20 Listed $179,000 AKMLS
  • 1993-03-23 Listed $129,500 AKMLS

Property tax history

+1.2%/yr

Latest (2025): $5,380 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…