CashFlowRE
Sign in Sign up
1703 Alaska Way 🌊 Lakefront
D- Composite 37.7
Why this score? — see what drove the D- 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).

  • ARV discount +15.0/15.0
  • Cash flow +7.7/30.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.8/10.0
  • 1% rule +1.3/10.0
  • Appreciation +0.0/10.0

$290,000

1703 Alaska Way · College, AK 99709
2 bd · 2.0 ba · 1,680 sqft · SingleFamily public records · 36 Days on market
Built 1977 6,000 sqft lot $173/sqft · 23% below area Est $375k · 23% under · waterfront

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

Listing remarks MLS

Centrally located Fairbanks home with slough access and a lifestyle that's hard to replicate. The upper level features a galley-style kitchen that opens seamlessly to the dining room, complemented by a generous pantry or small bedroom — along with a full bath, an additional bedroom and a cozy living area. A charming spiral staircase leads down to the primary suite, an office, the fourth bedroom, and direct access to the deck, backyard, and attached garage. Step outside and you're connected to the Chena River system — pike fishing, winter travel, ducks, and beavers right outside your door. The deck is a perfect place to grill and entertain in the summer, and the aurora is visible from the living room windows on dark winter nights. The yard has rhubarb, strawberries, haskap bushes, raspberries, rose hips, and fireweed all grow naturally and are yours to harvest. A working chicken coop with proven overwintering capability sits on the side porch. Inside, the living room captures exceptional sun exposure — rare and meaningful in an Interior Alaska winter. Walk to the Fairgrounds, Farmer's Market, and local concerts. 15 minutes to the airport, 10 minutes to either Fred Meyer and Safeway. Schools: Anne Wein Elementary, Randy Smith Middle, West Valley High. Sale will include a 24" Ariens snowblower.

Key facts

  • Generous pantry
  • Galley-style kitchen
  • Attached garage

Tags

GALLEY-STYLE KITCHENGENEROUS PANTRYSPIRAL STAIRCASEPRIMARY SUITEDIRECT ACCESS TO DECKATTACHED GARAGE

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/2.0-bath single-family listed at $290k.

Deal economics

  • At list price, monthly cash flow is $-336 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $231k (20.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $182k (37.4% below list).
  • Recommended offer: $182k (37.4% below list) — sets the bar for 1% rule.
  • Cap rate 4.9% vs local median 3.5% in College — 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 68/100 on livability (#20 in AK) — a middle-class / working-renter tenant base. Strengths: housing A+, employment A-, commute B; Watch: cost of living C-, schools D+, crime F.
  • Fairbanks North Star Borough School District (urban): math 33% / reading 45% proficiency, ranked #10 of 21 in AK (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 146 active listings in the ZIP; solid renter incomes; 1 units permitted in Fairbanks North Star Borough in 2024 (0 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 $9k of value loss. Plan a longer hold.
  • Fairbanks North Star County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($281k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $25k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $181,587 (37.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 37% concession, seller financing, or rate buy-down credit?
  3. Built in 1977 — 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  9. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  10. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  11. 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.
  12. 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.
  13. 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
0.63%
Cap rate
4.90%
Cash-on-cash
-4.96%
DSCR
0.78
GRM
13.3

CMA / ARV

ARV (median comp)
$375,459
List price
$290,000
Delta
-22.76%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2007 Central Ave 0.24mi 3/2.0 (+1) 1,725 (+3%) 2mo $345,000 $200 78
2001 Southern Ave 0.30mi 3/2.0 (+1) 1,680 (0%) 17mo $320,000 $190 66
1911 Capitol Ave 0.27mi 3/2.0 (+1) 1,547 (-8%) 6mo $325,000 $210 64
1911 Southern Ave 0.34mi 3/1.0 (+1) 1,756 (+4%) 8mo $279,900 $159 61
1625 Old Pioneer Way 0.11mi 2/1.0 1,904 (+13%) 10mo $349,900 $184 60
2845 Mack Blvd 0.29mi 3/2.0 (+1) 1,831 (+9%) 9mo $289,900 $158 59
1789 Bridgewater Dr 0.41mi 3/1.5 (+1) 1,510 (-10%) 2mo $224,900 $149 56
1804 Caribou Way 0.18mi 3/1.0 (+1) 1,478 (-12%) 11mo $264,900 $179 53
1718 Bridgewater Dr 0.50mi 3/2.0 (+1) 1,512 (-10%) 10mo $270,000 $179 47
1903 Capitol Ave 0.31mi 3/2.0 (+1) 1,433 (-15%) 13mo $325,000 $227 45
3195 Amber Ave 0.61mi 2/2.0 1,543 (-8%) 18mo $290,000 $188 43
216 Aurora Dr 0.48mi 2/1.0 1,920 (+14%) 18mo $110,000 $57 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
-24.8%
Equity multiple
0.16×
Total profit
$-68,485
Equity at exit
$43,240
10-year hold
IRR
-20.7%
Equity multiple
-0.08×
Total profit
$-87,634
Equity at exit
$25,074

Cash invested: $81,200 (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 99709

Active inventory
146
Price-to-rent
13.3×

Monthly cashflow live

Estimated rent
$1,816 medium interval (Pro) →
Mortgage (P&I)
$1,521
Tax from tax record
$129 /mo · $1,542/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$381
Net cashflow
$-336

Break-even live

Break-even rent $2,241
Max offer price $230,710
Occupancy floor

Sensitivity live

Price -10% $-171 -5% $-254 +0% $-336 +5% $-418 +10% $-500
Rent -10% $-479 -5% $-407 +0% $-336 +5% $-264 +10% $-192
Rate -1.0pp $-190 -0.5pp $-262 base $-336 +0.5pp $-411 +1.0pp $-487

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
$72,500
Closing costs
$8,700
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 7 events

  1. 2026-05-18
    price $290,000 1335-char remark
    Show marketing remark (1335 chars)

    Centrally located Fairbanks home with slough access and a lifestyle that's hard to replicate. The upper level features a galley-style kitchen that opens seamlessly to the dining room, complemented by a generous pantry or small bedroom — along with a full bath, an additional bedroom and a cozy living area. A charming spiral staircase leads down to the primary suite, an office, the fourth bedroom, and direct access to the deck, backyard, and attached garage. Step outside and you're connected to the Chena River system — pike fishing, winter travel, ducks, and beavers right outside your door. The deck is a perfect place to grill and entertain in the summer, and the aurora is visible from the living room windows on dark winter nights. The yard has rhubarb, strawberries, haskap bushes, raspberries, rose hips, and fireweed all grow naturally and are yours to harvest. A working chicken coop with proven overwintering capability sits on the side porch. Inside, the living room captures exceptional sun exposure — rare and meaningful in an Interior Alaska winter. Walk to the Fairgrounds, Farmer's Market, and local concerts. 15 minutes to the airport, 10 minutes to either Fred Meyer and Safeway. Schools: Anne Wein Elementary, Randy Smith Middle, West Valley High. Sale will include a 24" Ariens snowblower.

  2. 2026-04-27
    price $304,900 1335-char remark
    Show marketing remark (1335 chars)

    Centrally located Fairbanks home with slough access and a lifestyle that's hard to replicate. The upper level features a galley-style kitchen that opens seamlessly to the dining room, complemented by a generous pantry or small bedroom — along with a full bath, an additional bedroom and a cozy living area. A charming spiral staircase leads down to the primary suite, an office, the fourth bedroom, and direct access to the deck, backyard, and attached garage. Step outside and you're connected to the Chena River system — pike fishing, winter travel, ducks, and beavers right outside your door. The deck is a perfect place to grill and entertain in the summer, and the aurora is visible from the living room windows on dark winter nights. The yard has rhubarb, strawberries, haskap bushes, raspberries, rose hips, and fireweed all grow naturally and are yours to harvest. A working chicken coop with proven overwintering capability sits on the side porch. Inside, the living room captures exceptional sun exposure — rare and meaningful in an Interior Alaska winter. Walk to the Fairgrounds, Farmer's Market, and local concerts. 15 minutes to the airport, 10 minutes to either Fred Meyer and Safeway. Schools: Anne Wein Elementary, Randy Smith Middle, West Valley High. Sale will include a 24" Ariens snowblower.

  3. 2026-04-21
    listed $315,000 Active 1335-char remark
    Show marketing remark (1335 chars)

    Centrally located Fairbanks home with slough access and a lifestyle that's hard to replicate. The upper level features a galley-style kitchen that opens seamlessly to the dining room, complemented by a generous pantry or small bedroom — along with a full bath, an additional bedroom and a cozy living area. A charming spiral staircase leads down to the primary suite, an office, the fourth bedroom, and direct access to the deck, backyard, and attached garage. Step outside and you're connected to the Chena River system — pike fishing, winter travel, ducks, and beavers right outside your door. The deck is a perfect place to grill and entertain in the summer, and the aurora is visible from the living room windows on dark winter nights. The yard has rhubarb, strawberries, haskap bushes, raspberries, rose hips, and fireweed all grow naturally and are yours to harvest. A working chicken coop with proven overwintering capability sits on the side porch. Inside, the living room captures exceptional sun exposure — rare and meaningful in an Interior Alaska winter. Walk to the Fairgrounds, Farmer's Market, and local concerts. 15 minutes to the airport, 10 minutes to either Fred Meyer and Safeway. Schools: Anne Wein Elementary, Randy Smith Middle, West Valley High. Sale will include a 24" Ariens snowblower.

  4. 2022-08-08
    soldstatus 816-char remark
    Show marketing remark (816 chars)

    Great home in town with many excellent qualities! This four bedroom, two bath home sits nestled in the trees on the Noyes Slough, enjoy the birds, beavers, and moose right in your backyard. Upstairs features 2 bedrooms, a living room with vaulted ceilings and large windows looking out over the water. Through the French doors is the open kitchen and dining room area with lots of library shelves and storage. A deck directly off the dining room looks out towards the slough, making it a great spot to bbq and relax. Follow the spiral staircase downstairs to two more bedrooms, and a back door leading to the fenced in backyard. Ample parking with garage space, and an extra parking pad for RV, boat, or toys. The deck, siding, and windows have all recently been replaced. Come see all this house has to offer today!

  5. 2022-07-25
    soldstatus
  6. 2022-05-25
    listed $229,900 816-char remark
    Show marketing remark (816 chars)

    Great home in town with many excellent qualities! This four bedroom, two bath home sits nestled in the trees on the Noyes Slough, enjoy the birds, beavers, and moose right in your backyard. Upstairs features 2 bedrooms, a living room with vaulted ceilings and large windows looking out over the water. Through the French doors is the open kitchen and dining room area with lots of library shelves and storage. A deck directly off the dining room looks out towards the slough, making it a great spot to bbq and relax. Follow the spiral staircase downstairs to two more bedrooms, and a back door leading to the fenced in backyard. Ample parking with garage space, and an extra parking pad for RV, boat, or toys. The deck, siding, and windows have all recently been replaced. Come see all this house has to offer today!

  7. 2022-05-24
    listed $229,900 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
$1,542 · $129/mo
Projected year-2 tax
$2,497 · $208/mo
Expected delta
+$954/yr (+$80/mo · 61.9%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X · 24% 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
$21,790
− Mortgage interest
−$16,245
− Property taxes
−$1,542
− Insurance
−$1,450
− Repairs & maintenance
−$1,743
− Management
−$1,743
− Depreciation
−$8,436
Taxable loss
−$9,369
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,249
After-tax cash flow
$-1,779/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
Fairbanks North Star Borough School District
NCES district ID
0200600
Math proficiency
33% ▼ -6.00%
Reading proficiency
45% ▲ 3.00%
Median HH income
$69,697
Composite
35.5/100
National rank
#4915
State rank
#10 of 21 in AK

Livability — College

Score
68/100
State rank
#20
US rank
#9812

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
College, AK
County
Fairbanks North Star Borough · 69,381 people
City population
707
Metro
Fairbanks, AK
Population (ZIP)
29,551
Household income
$86,294
Rent vs Own
35.2% rent · 64.8% own
Severe rent burden
868.0

Population outlook (Fairbanks North Star County) Hauer SSP2

Today (2025)
101,607 people
By 2030
102,796 · +1.2%
By 2040
104,748 · +3.1%
By 2050
107,598 · +5.9%
By 2075
118,829 · +16.9%
By 2100
127,151 · +25.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 65% Two or more races 16% Hispanic / Latino 9% Native American 7% Black 4% Asian 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Italian 5% Portuguese 2% Lithuanian 2%
Foreign-born
6% · Canada, South Korea, Jamaica
Languages at home
88% English-only · Spanish 5% Other Asian/Pacific 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Fairbanks North Star

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
▼ -177.64%
Current HPI
152.0818
Rent YoY
Metro
Fairbanks, AK
State GDP YoY
F500 in state
0

Price history

+26.1% since first listed
7 events — show timeline
  • 2026-05-18 Price Changed $290,000 GFBR
  • 2026-04-27 Price Changed $304,900 GFBR
  • 2026-04-21 Listed $315,000 GFBR
  • 2022-08-08 Sold (MLS) GFBR
  • 2022-07-25 Sold (Public Records) Public Records
  • 2022-05-25 Listed $229,900 GFBR
  • 2022-05-24 Listed $229,900 AKMLS

Property tax history

-5.8%/yr

Latest (2025): $1,542 · -66.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…