CashFlowRE
Sign in Sign up
625 E 22nd Ave Multi-family
C Composite 59.18
Why this score? — see what drove the C 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 +15.6/30.0
  • ARV discount +15.0/15.0
  • Appreciation +6.5/10.0
  • DSCR +4.8/10.0
  • 1% rule +4.1/10.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0

$749,000

625 E 22nd Ave · Anchorage, AK 99503
8 bd · 5.5 ba · 4,007 sqft · MultiFamily public records · 87 Days on market
Built 1983 $187/sqft · 29% below area Est $1014k · 26% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. 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 MLS

GREAT INVESTMENT OPPORTUNITY! Fully occupied 4-plex located in the heart of Midtown Anchorage, conveniently situated near Joint Base Elmendorf-Richardson, the Ted Stevens Anchorage International Airport, Downtown Anchorage, and all the city’s top amenities. Nestled in a quiet neighborhood with easy access to the scenic Chester Creek Trail, which spans nearly 4 miles across Anchorage, this property offers a combination of location, flexibility, and income potential that’s hard to find. This unique and versatile 4-plex currently operates with a mix of long-term and short-term rentals: • Unit 1: 3 Bed | 1.5 Bath | 1,448 SqFt • Unit 2: 2 Bed | 1.5 Bath | 944 SqFt • Unit 3: 1 Bed | 1 Bath | 435 SqFt • Unit 4: 2 Bed | 1.5 Bath | 952 SqFt Two units are used as long-term rentals, while two units operate as fully furnished short-term rentals, providing the next owner with multiple income strategies. Whether you're looking to maximize cash flow, house hack by living in one unit, or convert units to fit your preferred rental strategy, this property offers exceptional flexibility. The short-term rental units come fully furnished, and furnishings can be included with the sale, creating a turnkey investment opportunity. This cash-flowing property is ideal for investors looking to step directly into an income-producing asset. Financials available upon request.

Key facts

  • Quiet neighborhood
  • Built 1983
  • Listed 87 days

Tags

FULLY OCCUPIED 4-PLEXHEART OF MIDTOWN ANCHORAGENEAR DOWNTOWN ANCHORAGEQUIET NEIGHBORHOODTURNKEY INVESTMENT OPPORTUNITYCASH-FLOWING PROPERTY

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 8-bed/5.5-bath multifamily listed at $749k.

Deal economics

  • At list price, monthly cash flow is $314 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $680k (9.3% below list).
  • Recommended offer: $680k (9.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% 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 (+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 $6,795/mo this rent would consume 107% 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 $28k of equity ($5k loan paydown + $23k 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 $210k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$46k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 87 days — a 6% lower offer ($704k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 29y 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 $679,500 (9.3% below list)

Questions for the listing agent

  1. It's been on market 87 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.91%
Cap rate
6.80%
Cash-on-cash
1.80%
DSCR
1.08
GRM
9.2

CMA / ARV

ARV (median comp)
$1,013,669
List price
$749,000
Delta
-26.11%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
413 Eyak Dr 0.46mi 8/5.0 3,842 (-4%) 6mo $799,900 $208 65
2225 Eagle St 0.09mi 8/4.0 3,432 (-14%) 2mo $630,000 $184 64
1516 Latouche St 0.57mi 9/4.0 (+1) 3,796 (-5%) 1mo $625,000 $165 53
1410 Juneau St 0.57mi 8/4.0 4,080 (+2%) 16mo $600,000 $147 51
1808 Juneau Dr 0.29mi 8/4.0 3,432 (-14%) 14mo $599,000 $175 45
1234 LaTouche St 0.72mi 8/4.0 3,960 (-1%) 20mo $659,500 $167 42
227 E 12th Ave 0.74mi 8/4.0 3,720 (-7%) 22mo $629,000 $169 29
1200 Karluk St 0.72mi 9/4.0 (+1) 3,640 (-9%) 18mo $365,000 $100 25

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
9.1%
Equity multiple
1.52×
Total profit
$109,301
Equity at exit
$340,985
10-year hold
IRR
11.2%
Equity multiple
2.67×
Total profit
$349,746
Equity at exit
$528,789

Cash invested: $209,720 (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
34.3×

Monthly cashflow live

Estimated rent
$6,795 high interval (Pro) →
Mortgage (P&I)
$3,928
Tax from tax record
$814 /mo · $9,772/yr
Insurance
$312
HOA
$0
Vacancy / Maint / Mgmt
$1,427
Net cashflow
$314

Break-even live

Break-even rent $6,398
Max offer price $749,000
Occupancy floor 90%

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

UnitsBedsBathsEst. rent
1× unit 3 1.5 $1,819
1× unit 2 1 $1,733
Total (4 units) $6,795

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
$187,250
Closing costs
$22,470
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 24 events

  1. 2026-06-18
    days on market $749,000 Active 87 DOM
  2. 2026-06-17
    days on market $749,000 Active 86 DOM
  3. 2026-06-16
    days on market $749,000 Active 85 DOM
  4. 2026-06-15
    days on market $749,000 Active 84 DOM
  5. 2026-06-14
    days on market $749,000 Active 82 DOM
  6. 2026-06-13
    days on market $749,000 Active 81 DOM
  7. 2026-06-10
    days on market $749,000 Active 79 DOM
  8. 2026-06-09
    days on market $749,000 Active 78 DOM
  9. 2026-06-08
    days on market $749,000 Active 77 DOM
  10. 2026-06-07
    days on market $749,000 Active 76 DOM
  11. 2026-06-03
    days on market $749,000 Active 72 DOM
  12. 2026-06-02
    days on market $749,000 Active 71 DOM
  13. 2026-06-01
    days on market $749,000 Active 70 DOM
  14. 2026-05-31
    days on market $749,000 Active 69 DOM
  15. 2026-05-30
    days on market $749,000 Active 68 DOM
  16. 2026-03-19
    listed $749,000 Active 1402-char remark
    Show marketing remark (1402 chars)

    GREAT INVESTMENT OPPORTUNITY! Fully occupied 4-plex located in the heart of Midtown Anchorage, conveniently situated near Joint Base Elmendorf-Richardson, the Ted Stevens Anchorage International Airport, Downtown Anchorage, and all the city’s top amenities. Nestled in a quiet neighborhood with easy access to the scenic Chester Creek Trail, which spans nearly 4 miles across Anchorage, this property offers a combination of location, flexibility, and income potential that’s hard to find. This unique and versatile 4-plex currently operates with a mix of long-term and short-term rentals: • Unit 1: 3 Bed | 1.5 Bath | 1,448 SqFt • Unit 2: 2 Bed | 1.5 Bath | 944 SqFt • Unit 3: 1 Bed | 1 Bath | 435 SqFt • Unit 4: 2 Bed | 1.5 Bath | 952 SqFt Two units are used as long-term rentals, while two units operate as fully furnished short-term rentals, providing the next owner with multiple income strategies. Whether you're looking to maximize cash flow, house hack by living in one unit, or convert units to fit your preferred rental strategy, this property offers exceptional flexibility. The short-term rental units come fully furnished, and furnishings can be included with the sale, creating a turnkey investment opportunity. This cash-flowing property is ideal for investors looking to step directly into an income-producing asset. Financials available upon request.

  17. 2018-08-14
    soldstatus
  18. 2018-02-17
    listed $499,500
  19. 2017-08-25
    listed $569,900
  20. 2015-08-17
    listed $525,000
  21. 2005-11-22
    soldstatus
  22. 2005-07-28
    listed $419,000
  23. 1998-01-09
    soldstatus
  24. 1997-10-20
    listed $226,000

ⓘ 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
$9,772 · $814/mo
Projected year-2 tax
$9,772 · $814/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
$81,540
− Mortgage interest
−$41,956
− Property taxes
−$9,772
− Insurance
−$3,745
− Repairs & maintenance
−$6,523
− Management
−$6,523
− Depreciation
−$21,789
Taxable loss
−$8,769
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,104
After-tax cash flow
$5,870/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

+231.4% since first listed
9 events — show timeline
  • 2026-03-19 Listed $749,000 Fizber.com
  • 2018-08-14 Sold (Public Records) Public Records
  • 2018-02-17 Listed $499,500 AKMLS
  • 2017-08-25 Listed $569,900 AKMLS
  • 2015-08-17 Listed $525,000 AKMLS
  • 2005-11-22 Sold (Public Records) Public Records
  • 2005-07-28 Listed $419,000 AKMLS
  • 1998-01-09 Sold (Public Records) Public Records
  • 1997-10-20 Listed $226,000 AKMLS

Property tax history

+4.1%/yr

Latest (2025): $9,772 · -0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…