CashFlowRE
Sign in Sign up
3637 Thompson Ave Fourplex
B Composite 73.6
Why this score? — see what drove the B 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 +29.0/30.0
  • ARV discount +13.3/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • Livability +3.9/5.0
  • Rent growth +3.7/5.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$479,900

3637 Thompson Ave · Anchorage, AK 99508
8 bd · 4.0 ba · 4,302 sqft · MultiFamily public records · 3 Days on market
Built 1972 6,098 sqft lot Est $551k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 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 MLS

*** Seller makes no guarantees about property's condition, room count or other physical characteristics nor does seller guarantee accuracy whether property is on public sewer or private septic. *** The MLS listing price is typically the seller's reserve price. Auction will start within 72hrs of the MLS list date.

Key facts

  • Plumbing updated
  • Major boiler work
  • Fully remodeled

Tags

NEW ROOFFULLY REMODELEDPLUMBING UPDATEDHYDRONIC HEAT UPDATEDMAJOR BOILER WORKNEW HWH

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 × 2-bed/1.0-bath units multifamily listed at $480k.

Deal economics

  • At list price, monthly cash flow is $2k ($20k/yr) — positive. Per door: $409/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $480k).
  • Cap rate 10.4% 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.
  • 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 $6,017/mo this rent would consume 91% 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 $14k 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.
  • At projected returns (-3.0% appreciation + 4.9% rent growth), your $134k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 30y 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 $479,900

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 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
1.25%
Cap rate
10.38%
Cash-on-cash
14.61%
DSCR
1.65
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$550,656
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
601 Irwin St 0.11mi 9/4.0 (+1) 3,780 (-12%) 6mo $577,700 $153 65
609 N Klevin St 0.29mi 8/4.0 4,138 (-4%) 22mo $474,900 $115 62
633 N Flower St 0.24mi 8/4.0 3,780 (-12%) 8mo $180,000 $48 62
4406 Parsons Ave 0.48mi 8/4.0 4,056 (-6%) 9mo $520,000 $128 61
808 N Flower St 0.27mi 9/4.0 (+1) 3,840 (-11%) 5mo $540,000 $141 60
3921 Peterkin Ave 0.23mi 9/4.0 (+1) 4,138 (-4%) 23mo $510,000 $123 59
544 N Park St 0.32mi 9/4.0 (+1) 3,932 (-9%) 9mo $540,000 $137 59
627 N Flower St 0.24mi 8/6.0 3,780 (-12%) 8mo $180,000 $48 54
4502 McPhee Ave 0.58mi 9/4.0 (+1) 3,792 (-12%) 3mo $549,900 $145 46

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
7.1%
Equity multiple
1.28×
Total profit
$38,022
Equity at exit
$71,555
10-year hold
IRR
17.9%
Equity multiple
2.61×
Total profit
$216,628
Equity at exit
$41,493

Cash invested: $134,372 (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
26.6×

Monthly cashflow live

Estimated rent
$6,017 high interval (Pro) →
Mortgage (P&I)
$2,517
Tax from tax record
$400 /mo · $4,805/yr
Insurance
$200
HOA
$0
Vacancy / Maint / Mgmt
$1,264
Net cashflow
$1,636

Break-even live

Break-even rent $3,946
Max offer price $479,900
Occupancy floor 68%

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

UnitsBedsBathsEst. rent
Total (4 units) $6,017

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
$119,975
Closing costs
$14,397
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 12 events

  1. 2026-03-24
    status Pending
  2. 2026-03-20
    listed $479,900 Active
  3. 2024-11-20
    soldstatus Closed 323-char remark
    Show marketing remark (323 chars)

    *** Seller makes no guarantees about property's condition, room count or other physical characteristics nor does seller guarantee accuracy whether property is on public sewer or private septic. *** The MLS listing price is typically the seller's reserve price. Auction will start within 72hrs of the MLS list date.

  4. 2024-11-04
    status Pending 323-char remark
    Show marketing remark (323 chars)

    *** Seller makes no guarantees about property's condition, room count or other physical characteristics nor does seller guarantee accuracy whether property is on public sewer or private septic. *** The MLS listing price is typically the seller's reserve price. Auction will start within 72hrs of the MLS list date.

  5. 2024-10-24
    price $174,000 323-char remark
    Show marketing remark (323 chars)

    *** Seller makes no guarantees about property's condition, room count or other physical characteristics nor does seller guarantee accuracy whether property is on public sewer or private septic. *** The MLS listing price is typically the seller's reserve price. Auction will start within 72hrs of the MLS list date.

  6. 2024-10-07
    price $191,700 323-char remark
    Show marketing remark (323 chars)

    *** Seller makes no guarantees about property's condition, room count or other physical characteristics nor does seller guarantee accuracy whether property is on public sewer or private septic. *** The MLS listing price is typically the seller's reserve price. Auction will start within 72hrs of the MLS list date.

  7. 2024-09-19
    price $221,400 323-char remark
    Show marketing remark (323 chars)

    *** Seller makes no guarantees about property's condition, room count or other physical characteristics nor does seller guarantee accuracy whether property is on public sewer or private septic. *** The MLS listing price is typically the seller's reserve price. Auction will start within 72hrs of the MLS list date.

  8. 2024-09-04
    price $237,700 323-char remark
    Show marketing remark (323 chars)

    *** Seller makes no guarantees about property's condition, room count or other physical characteristics nor does seller guarantee accuracy whether property is on public sewer or private septic. *** The MLS listing price is typically the seller's reserve price. Auction will start within 72hrs of the MLS list date.

  9. 2024-08-13
    listed $265,000 Active 323-char remark
    Show marketing remark (323 chars)

    *** Seller makes no guarantees about property's condition, room count or other physical characteristics nor does seller guarantee accuracy whether property is on public sewer or private septic. *** The MLS listing price is typically the seller's reserve price. Auction will start within 72hrs of the MLS list date.

  10. 2004-04-13
    listed $292,000
  11. 2000-04-18
    soldstatus
  12. 1996-10-30
    listed $129,000

ⓘ 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
$4,805 · $400/mo
Projected year-2 tax
$5,258 · $438/mo
Expected delta
+$453/yr (+$38/mo · 9.4%)

ⓘ 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
$72,204
− Mortgage interest
−$26,882
− Property taxes
−$4,805
− Insurance
−$2,400
− Repairs & maintenance
−$5,776
− Management
−$5,776
− Depreciation
−$13,961
Taxable income
$12,604
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,025
After-tax cash flow
$16,612/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

+272.0% since first listed
12 events — show timeline
  • 2026-03-24 Pending AKMLS
  • 2026-03-20 Listed $479,900 AKMLS
  • 2024-11-20 Sold (MLS) AKMLS
  • 2024-11-04 Pending AKMLS
  • 2024-10-24 Price Changed $174,000 AKMLS
  • 2024-10-07 Price Changed $191,700 AKMLS
  • 2024-09-19 Price Changed $221,400 AKMLS
  • 2024-09-04 Price Changed $237,700 AKMLS
  • 2024-08-13 Listed $265,000 AKMLS
  • 2004-04-13 Listed $292,000 AKMLS
  • 2000-04-18 Sold (Public Records) Public Records
  • 1996-10-30 Listed $129,000 AKMLS

Property tax history

-0.6%/yr

Latest (2025): $4,805 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…