CashFlowRE
Sign in Sign up
73679 Silver King Lp
B Composite 73.15
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 +29.2/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.2/10.0
  • Schools +3.7/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$80,000

73679 Silver King Lp · Anchor Point, AK 99556
2 bd · 1.0 ba · 288 sqft · Manufactured public records · 5 Days on market
Built 2001 3,484 sqft lot

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

Listing remarks

Love fishing? This property puts you right in the middle of it all! Conveniently located near the Anchor River, Anchor Point Beach Launch, and just minutes from Homer, it's the perfect home base for anglers and outdoor enthusiasts alike. After a day on the water, bring your catch home and relax in the spacious RV setup featuring a large addition with plenty of room to unwind. The addition includes a generously sized kitchen ready to host the ultimate fish fry. Need room for gear, hobbies, or projects? You'll appreciate the ample storage space, plus two sheds and a greenhouse for extra functionality and outdoor living. The fish are biting. .. don't let this one get away!

Key facts

  • Large addition
  • 3,484 sq ft lot
  • Built 2001

Tags

LARGE ADDITIONGENEROUSLY SIZED KITCHEN

Property features AI

Exterior

  • Parking: No garage; No carport
  • Utilities: Holding tank sewer
  • Home design: Residential property; Not attached; Mobile home construction; Wood frame; Built in 2001
  • Construction: Metal roof; Other foundation
  • Exterior features: Covenant/restriction; Storage

Interior

  • Kitchen: Refrigerator
  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Wood stove
  • Interior features: Refrigerator; Electric heating; Wood stove

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-bed/1.0-bath manufactured listed at $80k.

Deal economics

  • At list price, monthly cash flow is $279 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Cap rate 10.5% vs local median 2.3% in Anchor Point — 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 67/100 on livability (#23 in AK) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living B; Watch: employment D+, amenities F, commute F.
  • Kenai Peninsula Borough School District (rural): math 35% / reading 48% proficiency, ranked #8 of 21 in AK (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Chapman School (math 32% / reading 52%, grade F, #70 of 156 statewide, top 46%, 160 students, 48% FRL); Homer Middle School (math 47% / reading 62%, grade B-, #1 of 36 statewide, top 3%, 178 students, 33% FRL); Homer Flex School (math 24% / reading 75%, grade D+, #10 of 61 statewide, top 15%, 36 students, 58% FRL) — zoned schools average 46% FRL vs 31% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 131 active listings in the ZIP; 152 units permitted in Kenai Peninsula Borough in 2024 (20 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($553 loan paydown + $2k appreciation (2.5% local appreciation)).
  • Kenai Peninsula County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (2.5% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 8y ago; this cycle's ask has dropped $35k (30%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $80,000

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. 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.
  3. 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.
  4. 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
1.32%
Cap rate
10.48%
Cash-on-cash
14.97%
DSCR
1.67
GRM
6.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.47% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
20.4%
Equity multiple
2.13×
Total profit
$25,213
Equity at exit
$33,595
10-year hold
IRR
22.0%
Equity multiple
4.02×
Total profit
$67,693
Equity at exit
$49,998

Cash invested: $22,400 (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 99556

Home prices YoY
1.5%
Active inventory
131
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,053 medium interval (Pro) →
Mortgage (P&I)
$420
Tax est. 1.5%
$100 /mo · $1,200/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$221
Net cashflow
$279

Break-even live

Break-even rent $700
Max offer price $80,000
Occupancy floor 68%

Sensitivity live

Price -10% $335 -5% $307 +0% $279 +5% $252 +10% $224
Rent -10% $196 -5% $238 +0% $279 +5% $321 +10% $363
Rate -1.0pp $320 -0.5pp $300 base $279 +0.5pp $259 +1.0pp $238

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
$20,000
Closing costs
$2,400
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. 2026-06-19
    days on market $80,000 Active 5 DOM
  2. 2026-06-18
    days on market $80,000 Active 4 DOM
  3. 2026-06-17
    days on market $80,000 Active 3 DOM
  4. 2026-06-16
    days on market $80,000 Active 2 DOM
  5. 2026-06-15
    pricedays on marketlisting id $80,000 Active 1 DOM
  6. 2026-06-14
    days on market $115,000 Active 25 DOM
  7. 2026-06-12
    days on market $115,000 Active 24 DOM
  8. 2026-06-09
    days on market $115,000 Active 21 DOM
  9. 2026-06-08
    days on market $115,000 Active 20 DOM
  10. 2026-06-07
    days on market $115,000 Active 19 DOM
  11. 2026-06-07
    days on market $115,000 Active 18 DOM
  12. 2026-06-04
    days on market $115,000 Active 15 DOM
  13. 2026-06-02
    days on market $115,000 Active 14 DOM
  14. 2026-06-01
    days on market $115,000 Active 13 DOM
  15. 2026-05-31
    days on market $115,000 Active 12 DOM
  16. 2026-05-31
    days on market $115,000 Active 11 DOM
  17. 2026-05-19
    listed $115,000 Active
  18. 2018-05-18
    listed $39,995

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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
$12,642
− Mortgage interest
−$4,481
− Property taxes
−$1,200
− Insurance
−$400
− Repairs & maintenance
−$1,011
− Management
−$1,011
− Depreciation
−$2,327
Taxable income
$2,210
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$531
After-tax cash flow
$2,822/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
Kenai Peninsula Borough School District
NCES district ID
0200390
Math proficiency
35% ▼ -6.00%
Reading proficiency
48% ▲ 1.00%
Median HH income
$60,704
Composite
36.71/100
National rank
#4594
State rank
#8 of 21 in AK

Livability — Anchor Point

Score
67/100
State rank
#23
US rank
#10486

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anchor Point, AK
Population (ZIP)
2,858

Population outlook (Kenai Peninsula County) Hauer SSP2

Today (2025)
63,736 people
By 2030
66,260 · +4.0%
By 2040
70,449 · +10.5%
By 2050
74,414 · +16.8%
By 2075
87,508 · +37.3%
By 2100
95,360 · +49.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 7% Hispanic / Latino 4% Native American 3%
Common ancestry
Portuguese 6% Lithuanian 3% Slovak 3%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 1% Tagalog/Filipino 1% German/W. Germanic 0%

Political lean MEDSL · Kenai Peninsula

2016 margin
R (+15.2) · D 37.7% · R 52.9% · Other 9.4%
All cycles
2016: R+15.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.47%
Current HPI
169.1953
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+187.5% since first listed
2 events — show timeline
  • 2026-05-19 Listed $115,000 AKMLS
  • 2018-05-18 Listed $39,995 AKMLS

Property tax history

-9.5%/yr

Latest (2025): $51 · -47.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…