CashFlowRE
Sign in Sign up
No image
D- Composite 36.45
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).

  • Cash flow +7.9/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.1/10.0
  • Livability +3.9/5.0
  • Rent growth +3.8/5.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • DSCR +2.0/10.0
  • Appreciation +0.1/10.0

$110,000

436 E 11th Ave · Anchorage, AK 99501
1 bd · 1.0 ba · 404 sqft · Condo · 1 Days on market
Built 1969

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

Listing remarks

Perfect for a single or a couple just getting their own digs. New carpet and paint. Close to downtown Anchorage, within walking distance. The dues cover water, sewer, heat, garbage and exterior maintenance, You pay for your own electric. Cable TV and telephone are to the unit. The laundry and bike storage are just across the courtyard. Your own heated dry storage locker is adjacent. Parking for one car is right out in front.

Key facts

  • New carpet
  • Walking distance
  • Laundry storage

Tags

NEW CARPETNEW PAINTWALKING DISTANCELAUNDRY STORAGEBIKE STORAGEHEATED DRY STORAGE LOCKER

Property features AI

Finance

  • Other: Living area of approximately 404
  • Financial info: Financial details not provided
  • HOA & community: HOA or community details not provided

Exterior

  • Parking: Parking information not provided
  • Security: Security features not provided
  • Utilities: Utilities information not provided
  • Home design: Built in 1969
  • Construction: Construction details not provided
  • Exterior features: Located in the Fairview subdivision

Interior

  • Kitchen: Kitchen details not provided
  • Bedrooms: Bedrooms information not provided
  • Flooring: Flooring information not provided
  • Bathrooms: Bathroom information not provided
  • Heating & cooling: Heating and cooling information not provided
  • Interior features: No interior details provided
  • Laundry & utility: Laundry and utility details not provided

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 1-bed/1.0-bath condo listed at $110k.

Deal economics

  • At list price, monthly cash flow is $-117 ($-1k/yr) — negative.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Cap rate 5.0% 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 (+5.1%/yr); 102 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k 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.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: HOA is 21% of rent.
Recommended offer $110,000

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. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.01%
Cap rate
5.01%
Cash-on-cash
-4.57%
DSCR
0.80
GRM
8.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.12% rent growth · sell at horizon

5-year hold
IRR
-20.7%
Equity multiple
0.26×
Total profit
$-22,723
Equity at exit
$16,401
10-year hold
IRR
-8.5%
Equity multiple
0.40×
Total profit
$-18,420
Equity at exit
$9,511

Cash invested: $30,800 (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 99501

Home prices YoY
-3.7%
Rents YoY
5.1%
Active inventory
102
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,107 medium interval (Pro) →
Mortgage (P&I)
$577
Tax est. 1.5%
$138 /mo · $1,650/yr
Insurance
$46
HOA est. from 5 same-building comps
$232
Vacancy / Maint / Mgmt
$233
Net cashflow
$-117

Break-even live

Break-even rent $1,256
Max offer price $93,030
Occupancy floor

Sensitivity live

Price -10% $-41 -5% $-79 +0% $-117 +5% $-155 +10% $-193
Rent -10% $-205 -5% $-161 +0% $-117 +5% $-74 +10% $-30
Rate -1.0pp $-62 -0.5pp $-89 base $-117 +0.5pp $-146 +1.0pp $-175

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
$27,500
Closing costs
$3,300
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.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1335 Hyder St Unit 3 Anchorage, AK 1.0 300 $995 $3.32 22d 1 0.33mi
1218 E 10th Ave Unit 6 Anchorage, AK 1.0 245 $850 $3.47 24d 1 0.54mi
915 W 27th Ave Anchorage, AK 2.0 1.0 570 $1,285 $2.25 14d 14 1.35mi

HOA detail condo

Monthly dues
$0 · $0/yr
Likely covers
watersewertrashelectriccableexterior maint.
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 2 events

  1. 2026-06-17
    remarks 428-char remark
  2. 2026-06-17
    listed $110,000 Active 1 DOM

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,290
− Mortgage interest
−$6,162
− Property taxes
−$1,650
− Insurance
−$550
− Repairs & maintenance
−$1,063
− Management
−$1,063
− HOA
−$2,784
− Depreciation
−$3,200
Taxable loss
−$3,182
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$764
After-tax cash flow
$-644/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)
16,175
Household income
$70,891
Rent vs Own
62.8% rent · 37.2% own
Severe rent burden
889.0

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
Diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 53% Hispanic / Latino 11% Two or more races 11% Native American 9% Black 9% Asian 6% Pacific Islander 4%
Hispanic origin (detail)
Mexican 4% Puerto Rican 3% Dominican 1%
Common ancestry
Portuguese 3% Slovak 3% Romanian 2%
Foreign-born
12% · Canada, Jamaica, China
Languages at home
81% English-only · Spanish 7% Other Asian/Pacific 2% Tagalog/Filipino 2%

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
▼ -9.72%
Current HPI
251.948
Rent YoY
▲ 5.12%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-06-18 Listed $110,000 FSBO.com

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…