CashFlowRE
Sign in Sign up
20880 Oberg Rd
C Composite 55.72
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 +18.7/30.0
  • ARV discount +13.6/15.0
  • DSCR +5.9/10.0
  • 1% rule +4.9/10.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$425,000

20880 Oberg Rd · Anchorage, AK 99567
3 bd · 2.0 ba · 1,920 sqft · SingleFamily public records · 12 Days on market
Built 1981 0.46 ac lot Est $492k · 14% under

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

Listing remarks

Peters Creek gem! Park views across the street + winter views of Denali. Move-in ready with $70K+ in updates incl. new septic, windows, paint, LVP flooring & more. 3BR + office/den. Lower level ideal for short term rental. Sunny south-facing deck, fenced yard & huge garage. Great highway/commuter access. HUGE storage off garage perfect for all the toys/gear! Home insp done. Repairs underway.

Key facts

  • New septic
  • Park views
  • Winter views

Tags

PARK VIEWSWINTER VIEWSNEW SEPTICNEW WINDOWSNEW PAINTNEW LVP FLOORING

Property features AI

Exterior

  • Parking: 2-car garage; No carport
  • Utilities: Septic tank
  • Home design: Residential property; Not attached to another unit; Built in 1981
  • Construction: Asphalt roof
  • Exterior features: Fenced yard; Private yard; Covenant/restriction; Fire pit; Storage; View; Asphalt roof; Paved road access

Interior

  • Kitchen: Dishwasher; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Interior features: Dishwasher; Refrigerator; Basement; Bedroom and full bathroom on main level; Ceiling fan(s); Family room; Smoke detector(s)
  • Laundry & utility: Basement (utility space)

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 3-bed/2.0-bath single-family listed at $425k.

Deal economics

  • At list price, monthly cash flow is $424 ($5k/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 $420k (1.2% below list).
  • Recommended offer: $420k (1.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% 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: Chugiak Elementary (math 62% / reading 52%, grade C+, #25 of 156 statewide, top 18%, 448 students, 17% FRL); Mirror Lake Middle School (math 39% / reading 53%, grade D+, #10 of 36 statewide, top 26%, 563 students, 21% FRL); Chugiak High School (math 42% / reading 42%, grade F, #17 of 61 statewide, top 32%, 905 students, 19% FRL) — zoned schools average 19% FRL vs 38% district-wide (19 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 94 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k 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

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 24y 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 $420,000 (1.2% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.99%
Cap rate
7.49%
Cash-on-cash
4.27%
DSCR
1.19
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$491,520
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
20880 Oberg Rd 0.00mi 3/2.0 1,920 (0%) 1mo $425,000 $221 99
22471 Centurion Dr 0.37mi 3/2.5 1,828 (-5%) 10mo $467,900 $256 64
22479 Centurion Dr 0.36mi 3/2.0 1,772 (-8%) 10mo $485,000 $274 62
20838 Helluva St 0.57mi 3/2.0 1,880 (-2%) 10mo $550,000 $293 62
22909 Green Garden Dr 0.54mi 3/2.5 1,959 (+2%) 10mo $528,000 $270 61
22839 Northwoods Dr 0.68mi 3/2.5 1,900 (-1%) 13mo $470,000 $247 53
23105 Green Garden Dr 0.66mi 3/2.0 1,760 (-8%) 7mo $429,000 $244 49
21986 Valley Ave 0.42mi 4/3.0 (+1) 2,019 (+5%) 23mo $675,000 $334 44
23023 Green Garden Dr 0.62mi 3/2.5 1,820 (-5%) 24mo $399,000 $219 41
21707 Oberg Rd 0.56mi 3/2.5 2,078 (+8%) 24mo $519,000 $250 38
23070 Sheltering Spruce Ave 0.70mi 3/2.0 2,088 (+9%) 22mo $650,000 $311 35

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
-9.6%
Equity multiple
0.65×
Total profit
$-41,843
Equity at exit
$63,369
10-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-1,534
Equity at exit
$36,746

Cash invested: $119,000 (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 99567

Home prices YoY
-4.7%
Active inventory
94
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$4,200 medium interval (Pro) →
Mortgage (P&I)
$2,229
Tax from tax record
$488 /mo · $5,861/yr
Insurance
$177
HOA
$0
Vacancy / Maint / Mgmt
$882
Net cashflow
$424

Break-even live

Break-even rent $3,664
Max offer price $425,000
Occupancy floor 85%

Sensitivity live

Price -10% $664 -5% $544 +0% $424 +5% $303 +10% $183
Rent -10% $92 -5% $258 +0% $424 +5% $590 +10% $756
Rate -1.0pp $638 -0.5pp $532 base $424 +0.5pp $314 +1.0pp $202

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
$106,250
Closing costs
$12,750
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
19452 Sullins Dr Chugiak, AK 4.0 2.5 2617 $4,200 $1.60 45d 1 1.47mi

Listing history 13 events

  1. 2026-05-01
    status Pending
  2. 2026-04-20
    status Active
  3. 2026-04-09
    status Pending
  4. 2026-04-06
    listed $425,000 Active
  5. 2021-08-05
    soldstatus
  6. 2021-06-16
    status Pending
  7. 2021-06-10
    price $345,000
  8. 2021-05-27
    listed $350,000 Active
  9. 2010-06-21
    listed $279,900
  10. 2005-04-19
    soldstatus
  11. 2005-02-15
    listed $245,000
  12. 2002-04-26
    soldstatus
  13. 2002-01-10
    listed $189,900

ⓘ 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
$5,861 · $488/mo
Projected year-2 tax
$5,861 · $488/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$50,400
− Mortgage interest
−$23,807
− Property taxes
−$5,861
− Insurance
−$2,125
− Repairs & maintenance
−$4,032
− Management
−$4,032
− Depreciation
−$12,364
Taxable loss
−$1,820
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$437
After-tax cash flow
$5,522/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
City population
218,117
Population (ZIP)
6,739

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
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 7% Two or more races 6% Native American 5% Pacific Islander 1%
Hispanic origin (detail)
Puerto Rican 1%
Common ancestry
Portuguese 4% Italian 3% Serbian 2%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 5% German/W. Germanic 1%

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
▼ -13.74%
Current HPI
279.3784
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+123.8% since first listed
13 events — show timeline
  • 2026-05-01 Pending AKMLS
  • 2026-04-20 Relisted AKMLS
  • 2026-04-09 Pending AKMLS
  • 2026-04-06 Listed $425,000 AKMLS
  • 2021-08-05 Sold (Public Records) Public Records
  • 2021-06-16 Pending AKMLS
  • 2021-06-10 Price Changed $345,000 AKMLS
  • 2021-05-27 Listed $350,000 AKMLS
  • 2010-06-21 Listed $279,900 AKMLS
  • 2005-04-19 Sold (Public Records) Public Records
  • 2005-02-15 Listed $245,000 AKMLS
  • 2002-04-26 Sold (Public Records) Public Records
  • 2002-01-10 Listed $189,900 AKMLS

Property tax history

+4.0%/yr

Latest (2025): $5,861 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…