CashFlowRE
Sign in Sign up
19823 Tenada Ave
B- Composite 68.17
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 +26.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.7/10.0
  • 1% rule +5.8/10.0
  • 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

$324,900

19823 Tenada Ave · Anchorage, AK 99567
3 bd · 1.5 ba · 1,568 sqft · SingleFamily public records · 4 Days on market
Built 1962 2.07 ac lot Est $494k · 34% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This is a true Alaskan log home with post and beam and hand crafted tongue and groove ceilings. Lot is over 2 acres ant it's magnificent with glimpses of the inlet. This is a as is estate sale, Cash Only

Key facts

  • 2.07 acre lot
  • Built 1962
  • Listed 4 days

Property features AI

Finance

  • Other: Lot approximately 2.07 acres

Exterior

  • Parking: No garage; No carport
  • Utilities: Septic tank; Paved road access
  • Home design: Residential, detached; Log construction; Built in 1962; Entry faces Tenada (directions reference)
  • Construction: Log construction; Bitumen/torch down roof; Other foundation
  • Exterior features: Private yard; Horse property; Landscaping; Storage; View; Located in fire service area; Located in road service area

Interior

  • Kitchen: Laminate counters
  • Bedrooms: 3 bedrooms
  • Flooring: Carpet
  • Bathrooms: 2 total bathrooms (1 full, 1 half)
  • Heating & cooling: Wood stove (primary heat source listed)
  • Interior features: Arctic entry; Bedroom and bathroom on the main level; Primary bedroom and bathroom on the main level; Vaulted ceilings; Wood stove; Laminate countertops

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/1.5-bath single-family listed at $325k.

Deal economics

  • At list price, monthly cash flow is $807 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $325k).
  • Cap rate 9.3% 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: Birchwood Abc Elementary (math 57% / reading 57%, grade C+, #25 of 156 statewide, top 18%, 205 students, 18% 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 20% FRL vs 38% district-wide (18 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 93 active listings in the ZIP; 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 $2k of loan paydown is wiped out by about $10k 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 4 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $324,900

Questions for the listing agent

  1. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.08%
Cap rate
9.27%
Cash-on-cash
10.65%
DSCR
1.47
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$493,920
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19816 S Birchwood Loop Rd 0.09mi 2/1.5 (-1) 1,548 (-1%) 11mo $299,000 $193 80
20211 McKinley View Ave 0.45mi 3/2.0 1,775 (+13%) 0mo $545,000 $307 55
20123 Old Cranberry Dr 0.66mi 3/2.0 1,394 (-11%) 11mo $439,000 $315 39
18791 S Birchwood Loop Rd 0.71mi 3/2.0 1,335 (-15%) 19mo $560,000 $419 24

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
-0.4%
Equity multiple
0.99×
Total profit
$-1,349
Equity at exit
$48,444
10-year hold
IRR
9.2%
Equity multiple
1.71×
Total profit
$64,568
Equity at exit
$28,091

Cash invested: $90,972 (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
93
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$3,523 medium interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$137 /mo · $1,640/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$740
Net cashflow
$807

Break-even live

Break-even rent $2,501
Max offer price $324,900
Occupancy floor 72%

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
$81,225
Closing costs
$9,747
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 1 events

  1. 2026-05-23
    listed $324,900 Active

ⓘ 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
$1,640 · $137/mo
Projected year-2 tax
$2,753 · $229/mo
Expected delta
+$1,113/yr (+$93/mo · 67.9%)

ⓘ 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
$42,274
− Mortgage interest
−$18,199
− Property taxes
−$1,640
− Insurance
−$1,624
− Repairs & maintenance
−$3,382
− Management
−$3,382
− Depreciation
−$9,452
Taxable income
$4,595
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,103
After-tax cash flow
$8,584/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

1 event — show timeline
  • 2026-05-23 Listed $324,900 AKMLS

Property tax history

+3.5%/yr

Latest (2025): $1,640 · +16.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…