CashFlowRE
Sign in Sign up
820 6th Ave Multi-family
B Composite 70.39
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 +27.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.5/10.0
  • 1% rule +6.8/10.0
  • Schools +3.6/10.0
  • Rent growth +2.9/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$285,000

820 6th Ave · Fairbanks, AK 99701
3 bd · 2.0 ba · 1,530 sqft · MultiFamily public records · 12 Days on market
Built 1950 4,999 sqft lot Est $355k · 20% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

This cute duplex is centrally located to everything you could need! The upstairs unit consists of two bedrooms and one bathroom. There is a large living room with good sunlight coming in from the windows. The kitchen and dining area will give you more than enough room to get things done. There is also a washer and dryer in unit! This unit is vacant and ready for you to move in. The downstairs unit consists of a one bedroom with one full bathroom. The utility room and system 2000 boiler is in a storage room downstairs, as well as a washer and dryer for this unit! Upstairs has fresh paint throughout, downstairs has had some updates as well and is currently rented for $1300 on a month to month lease.

Key facts

  • Utility room
  • Centrally located
  • Large living room

Tags

CENTRALLY LOCATEDLARGE LIVING ROOMKITCHEN AND DINING AREAWASHER AND DRYER IN UNITUTILITY ROOMSYSTEM 2000 BOILER

Property features AI

Exterior

  • Utilities: Public water
  • Home design: Single family residence; 2 stories; Residential property in a Two-Family Residential District
  • Construction: Aluminum siding
  • Exterior features: Metal roof

Interior

  • Kitchen: Oven; Range; Refrigerator; Dishwasher
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Oil heating; Baseboard heating
  • Interior features: Finished full basement
  • Laundry & utility: Washer; Dryer

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 3-bed/2.0-bath multifamily listed at $285k.

Deal economics

  • At list price, monthly cash flow is $820 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $285k).
  • Cap rate 9.7% vs local median 4.9% in Fairbanks — 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 57/100 on livability (#95 in AK) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: crime F, amenities F, commute 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.
  • Zoned schools: Anne Wien Elementary (math 17% / reading 32%, grade F, #122 of 156 statewide, top 81%, 380 students, 45% FRL); Ryan Middle School (math 25% / reading 33%, grade F, #28 of 36 statewide, top 77%, 543 students, 47% FRL); Lathrop High School (math 32% / reading 42%, grade F, #24 of 61 statewide, top 42%, 886 students, 36% FRL) — zoned schools average 43% FRL vs 27% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.6%/yr); 65 active listings in the ZIP; solid renter incomes; 1 units permitted in Fairbanks North Star Borough in 2024 (0 in 5+ unit buildings).
  • At $3,377/mo this rent would consume 54% of the median local household income ($76k/yr) (locally 652% 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 $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

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 15y 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: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $285,000

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.18%
Cap rate
9.75%
Cash-on-cash
12.33%
DSCR
1.55
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$354,960
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1421 Mary Ann St 0.53mi 4/2.0 (+1) 1,596 (+4%) 8mo $370,000 $232 56
219 Fourth Ave 0.51mi 4/3.0 (+1) 1,454 (-5%) 16mo $300,000 $206 46

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 · 1.62% rent growth · sell at horizon

5-year hold
IRR
0.5%
Equity multiple
1.02×
Total profit
$1,405
Equity at exit
$42,494
10-year hold
IRR
8.7%
Equity multiple
1.63×
Total profit
$49,928
Equity at exit
$24,642

Cash invested: $79,800 (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 99701

Home prices YoY
-19.4%
Rents YoY
1.6%
Active inventory
65
Price-to-rent
13.1×

Monthly cashflow live

Estimated rent
$3,377 medium interval (Pro) →
Mortgage (P&I)
$1,495
Tax from tax record
$234 /mo · $2,812/yr
Insurance
$119
HOA
$0
Vacancy / Maint / Mgmt
$709
Net cashflow
$820

Break-even live

Break-even rent $2,339
Max offer price $285,000
Occupancy floor 71%

Sensitivity live

Price -10% $981 -5% $901 +0% $820 +5% $739 +10% $659
Rent -10% $553 -5% $687 +0% $820 +5% $954 +10% $1,087
Rate -1.0pp $964 -0.5pp $893 base $820 +0.5pp $746 +1.0pp $671

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

UnitsBedsBathsEst. rent
1× unit 2 1 $1,811
1× unit 1 1 $1,565
Total (2 units) $3,377

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
$71,250
Closing costs
$8,550
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 14 events

  1. 2026-06-01
    days on market $285,000 Active 12 DOM
  2. 2026-05-31
    days on market $285,000 Active 11 DOM
  3. 2026-05-30
    days on market $285,000 Active 10 DOM
  4. 2026-05-20
    listed $285,000 Active 706-char remark
    Show marketing remark (706 chars)

    This cute duplex is centrally located to everything you could need! The upstairs unit consists of two bedrooms and one bathroom. There is a large living room with good sunlight coming in from the windows. The kitchen and dining area will give you more than enough room to get things done. There is also a washer and dryer in unit! This unit is vacant and ready for you to move in. The downstairs unit consists of a one bedroom with one full bathroom. The utility room and system 2000 boiler is in a storage room downstairs, as well as a washer and dryer for this unit! Upstairs has fresh paint throughout, downstairs has had some updates as well and is currently rented for $1300 on a month to month lease.

  5. 2026-05-20
    listed $285,000 Active
    Show marketing remark (706 chars)

    This cute duplex is centrally located to everything you could need! The upstairs unit consists of two bedrooms and one bathroom. There is a large living room with good sunlight coming in from the windows. The kitchen and dining area will give you more than enough room to get things done. There is also a washer and dryer in unit! This unit is vacant and ready for you to move in. The downstairs unit consists of a one bedroom with one full bathroom. The utility room and system 2000 boiler is in a storage room downstairs, as well as a washer and dryer for this unit! Upstairs has fresh paint throughout, downstairs has had some updates as well and is currently rented for $1300 on a month to month lease.

  6. 2023-08-11
    soldstatus
  7. 2020-10-29
    soldstatus 582-char remark
    Show marketing remark (582 chars)

    This charming duplex is situated downtown, for easy access to shopping, restaurants and many other Fairbanks treasures. Upstairs has two bedrooms and one bath with a sun filled living room. The entrance to the lower unit is in the back of the property, and is one bedroom, one bath with some great storage space. Currently rents for $850 per month. The lot is smaller, but has some amazing flowers and garden spaces. See the property virtual tour at: https://my. matterport.com/show/ ?m=KBHXYD2zy8u & mls=1 Lower Unit: https://my. matterport.com/show/ ?m=1mYzoi5C4Vn & mls=1

  8. 2020-10-28
    soldstatus
  9. 2020-07-12
    listed $178,900 582-char remark
    Show marketing remark (582 chars)

    This charming duplex is situated downtown, for easy access to shopping, restaurants and many other Fairbanks treasures. Upstairs has two bedrooms and one bath with a sun filled living room. The entrance to the lower unit is in the back of the property, and is one bedroom, one bath with some great storage space. Currently rents for $850 per month. The lot is smaller, but has some amazing flowers and garden spaces. See the property virtual tour at: https://my. matterport.com/show/ ?m=KBHXYD2zy8u & mls=1 Lower Unit: https://my. matterport.com/show/ ?m=1mYzoi5C4Vn & mls=1

  10. 2014-06-03
    soldstatus
  11. 2014-06-02
    soldstatus
  12. 2014-04-25
    listed $158,000
  13. 2011-09-26
    soldstatus
  14. 2011-08-02
    listed $95,000

ⓘ 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
$2,812 · $234/mo
Projected year-2 tax
$3,102 · $258/mo
Expected delta
+$290/yr (+$24/mo · 10.3%)

ⓘ 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 · 22% 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
$40,524
− Mortgage interest
−$15,964
− Property taxes
−$2,812
− Insurance
−$1,425
− Repairs & maintenance
−$3,242
− Management
−$3,242
− Depreciation
−$8,291
Taxable income
$5,548
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,331
After-tax cash flow
$8,511/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 — Fairbanks

Score
57/100
State rank
#95
US rank
#21394

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fairbanks, AK
County
Fairbanks North Star Borough · 69,381 people
City population
47,612
Metro
Fairbanks, AK
Population (ZIP)
18,061
Household income
$75,668
Rent vs Own
54.6% rent · 45.4% own
Severe rent burden
652.0

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 0.64)
Race & ethnicity
White 59% Two or more races 14% Native American 12% Hispanic / Latino 7% Asian 6% Black 5%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Italian 4% Slovak 3% Portuguese 3%
Foreign-born
7% · South Korea, Canada, China
Languages at home
86% English-only · Spanish 4% Korean 2% Tagalog/Filipino 2%

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
▼ -37.70%
Current HPI
156.1921
Rent YoY
▲ 1.62%
Metro
Fairbanks, AK
State GDP YoY
F500 in state
0

Price history

+200.0% since first listed
11 events — show timeline
  • 2026-05-20 Listed $285,000 GFBR
  • 2026-05-20 Listed $285,000 GFBR
  • 2023-08-11 Sold (Public Records) Public Records
  • 2020-10-29 Sold (MLS) GFBR
  • 2020-10-28 Sold (Public Records) Public Records
  • 2020-07-12 Listed $178,900 GFBR
  • 2014-06-03 Sold (Public Records) Public Records
  • 2014-06-02 Sold (MLS) GFBR
  • 2014-04-25 Listed $158,000 GFBR
  • 2011-09-26 Sold (Public Records) Public Records
  • 2011-08-02 Listed $95,000 AKMLS

Property tax history

+3.1%/yr

Latest (2025): $2,812 · +12.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…