CashFlowRE
Sign in Sign up
3530 E 42nd Ave 6-Plex
B+ Composite 77.2
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.4/10.0
  • 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

$775,000

3530 E 42nd Ave · Anchorage, AK 99508
12 bd · 6.0 ba · 6,120 sqft · MultiFamily public records · 77 Days on market
Built 1974 0.27 ac lot $127/sqft · 22% below area Est $989k · 22% under

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 6 units. confirmed

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

Centrally located 6-plex with consistent and reliable rental history. All units have 2 bedrooms, 1 bathroom, and have been moderately updated in the past 6-12 months. Property is fully occupied.

Key facts

  • Complete remodel
  • New plumbing
  • New water heater

Tags

ROOF REPLACEMENTNEW WATER HEATERUPDATED BOILER CONTROL PANELCOMPLETE REMODELNEW PLUMBINGNEW WINDOWS

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 6 × 2-bed/1.0-bath units multifamily listed at $775k.

Deal economics

  • At list price, monthly cash flow is $3k ($36k/yr) — positive. Per door: $501/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($10k rent vs $775k).
  • Recommended offer: $728k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.0% 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 $10,371/mo this rent would consume 157% 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 $5k of loan paydown is wiped out by about $23k 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 $217k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 77 days — a 6% lower offer ($728k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 8y 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $728,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 77 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. 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
1.34%
Cap rate
11.03%
Cash-on-cash
16.93%
DSCR
1.75
GRM
6.2

CMA / ARV

ARV (median comp)
$989,205
List price
$775,000
Delta
-21.65%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.88% rent growth · sell at horizon

5-year hold
IRR
9.8%
Equity multiple
1.40×
Total profit
$85,896
Equity at exit
$115,555
10-year hold
IRR
20.4%
Equity multiple
2.87×
Total profit
$406,744
Equity at exit
$67,008

Cash invested: $217,000 (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 99508

Rents YoY
4.9%
Active inventory
147
Price-to-rent
37.4×

Monthly cashflow live

Estimated rent
$10,371 high interval (Pro) →
Mortgage (P&I)
$4,064
Tax from tax record
$745 /mo · $8,936/yr
Insurance
$323
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$2,178
Net cashflow
$3,006

Break-even live

Break-even rent $6,566
Max offer price $775,000
Occupancy floor 66%

Sensitivity live

Price -10% $3,445 -5% $3,225 +0% $3,006 +5% $2,786 +10% $2,567
Rent -10% $2,187 -5% $2,596 +0% $3,006 +5% $3,415 +10% $3,825
Rate -1.0pp $3,396 -0.5pp $3,203 base $3,006 +0.5pp $2,805 +1.0pp $2,601

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

UnitsBedsBathsEst. rent
Total (6 units) $10,371

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
$193,750
Closing costs
$23,250
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 17 events

  1. 2026-05-13
    status Pending 195-char remark
    Show marketing remark (195 chars)

    Centrally located 6-plex with consistent and reliable rental history. All units have 2 bedrooms, 1 bathroom, and have been moderately updated in the past 6-12 months. Property is fully occupied.

  2. 2026-02-24
    listed $775,000 Active 195-char remark
    Show marketing remark (195 chars)

    Centrally located 6-plex with consistent and reliable rental history. All units have 2 bedrooms, 1 bathroom, and have been moderately updated in the past 6-12 months. Property is fully occupied.

  3. 2025-06-20
    status Active
  4. 2025-04-24
    status Pending
  5. 2024-11-07
    listed $775,000 Active
  6. 2024-07-13
    price $775,000
  7. 2024-06-19
    listed $835,000 Active
  8. 2023-07-26
    historical $1,350
  9. 2023-07-18
    listed $1,350
  10. 2023-02-16
    soldstatus
  11. 2022-11-29
    status Pending
  12. 2022-11-18
    listed $699,900 Active
  13. 2021-09-24
    soldstatus
  14. 2021-07-06
    status Pending
  15. 2021-06-30
    listed $495,000 Active
  16. 2019-05-08
    listed $474,000
  17. 2018-06-12
    listed $549,000

ⓘ 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
$8,936 · $745/mo
Projected year-2 tax
$9,079 · $757/mo
Expected delta
+$143/yr (+$12/mo · 1.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 99% 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
$124,452
− Mortgage interest
−$43,412
− Property taxes
−$8,936
− Insurance
−$4,542
− Repairs & maintenance
−$9,956
− Management
−$9,956
− Depreciation
−$22,545
Taxable income
$25,105
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,025
After-tax cash flow
$30,045/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

+41.2% since first listed
17 events — show timeline
  • 2026-05-13 Pending AKMLS
  • 2026-02-24 Listed $775,000 AKMLS
  • 2025-06-20 Relisted AKMLS
  • 2025-04-24 Pending AKMLS
  • 2024-11-07 Listed $775,000 AKMLS
  • 2024-07-13 Price Changed $775,000 AKMLS
  • 2024-06-19 Listed $835,000 AKMLS
  • 2023-07-26 Rental Removed $1,350 APPFOLIO
  • 2023-07-18 Listed for Rent $1,350 APPFOLIO
  • 2023-02-16 Sold (Public Records) Public Records
  • 2022-11-29 Pending AKMLS
  • 2022-11-18 Listed $699,900 AKMLS
  • 2021-09-24 Sold (Public Records) Public Records
  • 2021-07-06 Pending AKMLS
  • 2021-06-30 Listed $495,000 AKMLS
  • 2019-05-08 Listed $474,000 AKMLS
  • 2018-06-12 Listed $549,000 AKMLS

Property tax history

+1.9%/yr

Latest (2025): $8,936 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…