CashFlowRE
Sign in Sign up
1011 W 30th Ave Triplex
B+ Composite 77.22
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.5/10.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0

$315,000

1011 W 30th Ave · Anchorage, AK 99503
9 bd · 6.0 ba · 3,780 sqft · MultiFamily public records · 3 Days on market
Built 1974 6,750 sqft lot

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 3 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

Fixer upper 6plex. Needs a little TLC.

Key facts

  • 6,750 sq ft lot
  • 6 parking spots
  • Built 1974

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 × 3-bed/?-bath units multifamily listed at $315k.

Deal economics

  • At list price, monthly cash flow is $3k ($33k/yr) — positive. Per door: $926/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $315k).
  • Cap rate 16.9% 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: North Star Elementary (math 12% / reading 17%, grade F, #146 of 156 statewide, top 95%, 391 students, 0% FRL); Romig Middle School (math 24% / reading 44%, grade F, #22 of 36 statewide, top 63%, 720 students, 37% 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.
  • Zoned-school proficiency averages 24% at this address vs 40% district-wide (-16 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 (+2.3%/yr); 65 active listings in the ZIP; solid renter incomes; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
  • At $6,480/mo this rent would consume 102% of the median local household income ($76k/yr) (locally 747% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $12k of equity ($2k loan paydown + $10k appreciation (3.1% local appreciation)).
  • Anchorage County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (3.1% appreciation + 2.3% rent growth), your $88k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

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 $315,000

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 1974 — 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
2.06%
Cap rate
16.87%
Cash-on-cash
37.78%
DSCR
2.68
GRM
4.1

CMA / ARV

ARV (on-the-fly)
$710,640
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1016 W 25th Ave 0.31mi 10/5.0 (+1) 3,832 (+1%) 5mo $745,000 $194 70
1010 W 29th Pl 0.02mi 10/4.0 (+1) 4,340 (+15%) 5mo $589,900 $136 57
1001 W 30th Ave 0.06mi 8/8.0 (-1) 4,256 (+13%) 11mo $795,000 $187 54
3404 Greenland Dr 0.50mi 8/4.0 (-1) 3,700 (-2%) 20mo $650,000 $176 44
240 W 33rd Ave 0.54mi 10/4.0 (+1) 3,560 (-6%) 11mo $675,000 $190 43
4004 Cope St 0.64mi 9/4.0 4,208 (+11%) 2mo $635,000 $151 42
3105 Willow St 0.69mi 8/4.0 (-1) 3,372 (-11%) 1mo $635,000 $188 36
1306 W 39th Ave 0.62mi 8/4.0 (-1) 3,248 (-14%) 22mo $698,000 $215 17

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.1% appreciation · 2.28% rent growth · sell at horizon

5-year hold
IRR
42.9%
Equity multiple
3.40×
Total profit
$211,987
Equity at exit
$143,405
10-year hold
IRR
42.3%
Equity multiple
6.66×
Total profit
$498,771
Equity at exit
$222,388

Cash invested: $88,200 (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 99503

Home prices YoY
1.3%
Rents YoY
2.3%
Active inventory
65
Price-to-rent
12.2×

Monthly cashflow live

Estimated rent
$6,480 high interval (Pro) →
Mortgage (P&I)
$1,652
Tax from tax record
$559 /mo · $6,714/yr
Insurance
$131
HOA
$0
Vacancy / Maint / Mgmt
$1,361
Net cashflow
$2,777

Break-even live

Break-even rent $2,965
Max offer price $315,000
Occupancy floor 52%

Sensitivity live

Price -10% $2,955 -5% $2,866 +0% $2,777 +5% $2,687 +10% $2,598
Rent -10% $2,265 -5% $2,521 +0% $2,777 +5% $3,033 +10% $3,288
Rate -1.0pp $2,935 -0.5pp $2,857 base $2,777 +0.5pp $2,695 +1.0pp $2,612

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

UnitsBedsBathsEst. rent
Total (3 units) $6,480

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
$78,750
Closing costs
$9,450
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 6 events

  1. 2026-04-21
    status Pending
  2. 2026-04-17
    listed $315,000 Active
  3. 2007-06-08
    listed $399,900
  4. 2004-07-05
    listed $375,000
  5. 1996-05-29
    soldstatus
  6. 1996-04-12
    listed $180,000

ⓘ 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
$6,714 · $559/mo
Projected year-2 tax
$6,714 · $559/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
$77,760
− Mortgage interest
−$17,645
− Property taxes
−$6,714
− Insurance
−$1,575
− Repairs & maintenance
−$6,221
− Management
−$6,221
− Depreciation
−$9,164
Taxable income
$30,221
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$7,253
After-tax cash flow
$26,066/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)
12,964
Household income
$76,144
Rent vs Own
68.2% rent · 31.8% own
Severe rent burden
747.0

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 0.78)
Race & ethnicity
White 43% Asian 15% Native American 15% Two or more races 13% Hispanic / Latino 8% Black 8% Pacific Islander 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 2% Slovak 2% Romanian 2%
Foreign-born
17% · Canada, Jamaica, China
Languages at home
75% English-only · Tagalog/Filipino 9% Spanish 6% Other Asian/Pacific 3%

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
▲ 3.10%
Current HPI
238.2191
Rent YoY
▲ 2.28%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+75.0% since first listed
6 events — show timeline
  • 2026-04-21 Pending AKMLS
  • 2026-04-17 Listed $315,000 AKMLS
  • 2007-06-08 Listed $399,900 AKMLS
  • 2004-07-05 Listed $375,000 AKMLS
  • 1996-05-29 Sold (Public Records) Public Records
  • 1996-04-12 Listed $180,000 AKMLS

Property tax history

+1.4%/yr

Latest (2025): $6,714 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…