CashFlowRE
Sign in Sign up
9241 Blackberry St #3
D- Composite 37.3
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 +12.9/15.0
  • Cash flow +4.4/30.0
  • 1% rule +4.4/10.0
  • Schools +4.2/10.0
  • Livability +3.9/5.0
  • Condition / age +3.8/5.0
  • Rent growth +3.6/5.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$170,000

9241 Blackberry St #3 · Anchorage, AK 99502
2 bd · 1.0 ba · 738 sqft · Condo · 83 Days on market
Built 1982 Good condition $230/sqft · 12% below area Est $193k · 12% under $537/mo HOA · 33% of rent

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

Listing remarks

Top-floor condo with abundant natural light, freshly painted walls, and refreshed kitchen cabinets. Functional layout with updated finishes, a wood-burning fireplace, and a private deck overlooking a creek and mature trees. Conveniently located near Campbell Lake, Jewel Lake, Kincaid Park, bike trails, shopping, restaurants, and the airport. Heat included in dues!

Key facts

  • $537 HOA
  • Garage
  • Built 1982

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath condo listed at $170k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-443 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $106k (37.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $161k (5.5% below list).
  • Recommended offer: $106k (37.7% below list) — sets the bar for cash-flow.

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.
  • Zoned schools: Kincaid Elementary (math 52% / reading 48%, grade D+, #52 of 156 statewide, top 34%, 466 students, 25% FRL); Mears Middle School (math 30% / reading 47%, grade F, #17 of 36 statewide, top 46%, 733 students, 30% FRL); Dimond High School (math 37% / reading 41%, grade F, #23 of 61 statewide, top 37%, 1,443 students, 25% FRL).
  • Market conditions: Rents rising fast (+4.6%/yr); 215 active listings in the ZIP; 2 comparable units currently listed for rent nearby; high-income renter base; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($116k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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

  • It's been on market 83 days — a 6% lower offer ($160k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 33% of rent.
Recommended offer $105,885 (37.7% 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 83 days. Have you received any prior offers? Is the seller open to a 38% concession, seller financing, or rate buy-down credit?
  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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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?
  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
0.94%
Cap rate
3.17%
Cash-on-cash
-11.17%
DSCR
0.50
GRM
8.8

CMA / ARV

ARV (median comp)
$193,057
List price
$170,000
Delta
-11.94%
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
9327 Blackberry St Unit G25 0.05mi 2/1.0 743 (+1%) 1mo $192,900 $260 96
3520 W Dimond Blvd #2 0.08mi 2/1.0 921 (+25%) 10mo $189,000 $205 63
8601 Molanary Dr #7 0.46mi 2/1.0 815 (+10%) 4mo $175,000 $215 58
8641 Blackberry St Unit 19B 0.36mi 2/1.0 835 (+13%) 4mo $195,000 $234 58
7068 Weimer Rd #3 1.37mi 2/1.0 750 (+2%) 6mo $145,000 $193 58
3441 W 88th Ave Unit B12 0.31mi 2/1.0 835 (+13%) 8mo $189,900 $227 57
8601 Molanary Dr #9 0.46mi 2/1.0 815 (+10%) 6mo $160,000 $196 56
8641 Blackberry St Unit 6B 0.36mi 2/1.0 880 (+19%) 9mo $160,000 $182 50
9321 Arlene Dr Unit A06 0.48mi 2/1.0 864 (+17%) 9mo $161,600 $187 45
8505 Jewel Lake Rd #15 0.53mi 2/2.0 875 (+19%) 3mo $225,000 $257 43
7141 Weimer Rd #6 1.32mi 2/1.0 830 (+12%) 8mo $174,500 $210 38
2100 Minverva Way Unit A21 0.80mi 1/1.0 (-1) 605 (-18%) 11mo $133,000 $220 26

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 · 4.57% rent growth · sell at horizon

5-year hold
IRR
-33.4%
Equity multiple
-0.11×
Total profit
$-52,837
Equity at exit
$25,348
10-year hold
IRR
-28.3%
Equity multiple
-0.47×
Total profit
$-69,991
Equity at exit
$14,698

Cash invested: $47,600 (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 99502

Rents YoY
4.6%
Active inventory
215
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,606 medium interval (Pro) →
Mortgage (P&I)
$891
Tax est. 1.5%
$212 /mo · $2,550/yr
Insurance
$71
HOA
$537
Vacancy / Maint / Mgmt
$337
Net cashflow
$-443

Break-even live

Break-even rent $2,167
Max offer price $105,885
Occupancy floor

Sensitivity live

Price -10% $-326 -5% $-384 +0% $-443 +5% $-502 +10% $-561
Rent -10% $-570 -5% $-507 +0% $-443 +5% $-380 +10% $-316
Rate -1.0pp $-357 -0.5pp $-400 base $-443 +0.5pp $-487 +1.0pp $-532

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
$42,500
Closing costs
$5,100
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2001 W 80th Ave Anchorage, AK 2.0 1.0 730 $1,690 $2.32 63d 5 1.22mi
7045 Weimer Rd #3 Anchorage, AK 1.0 1.0 499 $1,300 $2.61 63d 1 1.39mi

Property features AI

Finance

HOA & community
Part of Campbell Village associationMonthly association fee: $537Association fee covers sewer, snow removal, water, heat, and insurance

Exterior

Parking
1 covered carport spaceNo garage
Utilities
Public sewer
Home design
Condominium (attached)Built in 1982
Exterior features
Waterfront property

Interior

Bedrooms
2 bedrooms
Bathrooms
1 full bathroom
Interior features
Condominium unitAttached to other unitsWaterfront

HOA detail $537/mo · $6,444/yr condo

Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-08-08
    days on market $170,000 Active 83 DOM
  2. 2026-08-07
    days on market $170,000 Active 82 DOM
  3. 2026-08-06
    days on market $170,000 Active 81 DOM
  4. 2026-08-05
    days on market $170,000 Active 80 DOM
  5. 2026-08-04
    days on market $170,000 Active 79 DOM
  6. 2026-08-03
    days on market $170,000 Active 78 DOM
  7. 2026-07-31
    days on market $170,000 Active 75 DOM
  8. 2026-07-30
    days on market $170,000 Active 74 DOM
  9. 2026-07-29
    days on market $170,000 Active 73 DOM
  10. 2026-07-27
    days on market $170,000 Active 71 DOM
  11. 2026-07-25
    days on market $170,000 Active 69 DOM
  12. 2026-07-24
    days on market $170,000 Active 68 DOM
  13. 2026-07-23
    days on market $170,000 Active 67 DOM
  14. 2026-07-22
    days on market $170,000 Active 66 DOM
  15. 2026-07-21
    pricedays on market $170,000 Active 65 DOM
  16. 2026-07-18
    days on market $180,000 Active 62 DOM
  17. 2026-07-16
    days on market $180,000 Active 60 DOM
  18. 2026-07-16
    days on market $180,000 Active 59 DOM
  19. 2026-07-14
    days on market $180,000 Active 58 DOM
  20. 2026-07-13
    days on market $180,000 Active 57 DOM
  21. 2026-07-12
    days on market $180,000 Active 56 DOM
  22. 2026-07-11
    days on market $180,000 Active 55 DOM
  23. 2026-07-10
    days on market $180,000 Active 54 DOM
  24. 2026-07-09
    days on market $180,000 Active 53 DOM
  25. 2026-07-08
    days on market $180,000 Active 52 DOM
  26. 2026-07-07
    days on market $180,000 Active 51 DOM
  27. 2026-07-06
    days on market $180,000 Active 50 DOM
  28. 2026-07-05
    days on market $180,000 Active 49 DOM
  29. 2026-07-04
    days on market $180,000 Active 48 DOM
  30. 2026-07-03
    days on market $180,000 Active 47 DOM
  31. 2026-07-02
    days on market $180,000 Active 46 DOM
  32. 2026-07-01
    days on market $180,000 Active 45 DOM
  33. 2026-06-30
    days on market $180,000 Active 44 DOM
  34. 2026-06-29
    days on market $180,000 Active 43 DOM
  35. 2026-06-28
    days on market $180,000 Active 42 DOM
  36. 2026-06-28
    days on market $180,000 Active 41 DOM
  37. 2026-06-27
    days on market $180,000 Active 40 DOM
  38. 2026-06-25
    days on market $180,000 Active 38 DOM
  39. 2026-06-23
    days on market $180,000 Active 36 DOM
  40. 2026-06-22
    days on market $180,000 Active 35 DOM
  41. 2026-06-18
    days on market $180,000 Active 32 DOM
  42. 2026-06-17
    days on market $180,000 Active 31 DOM
  43. 2026-06-16
    days on market $180,000 Active 30 DOM
  44. 2026-06-15
    days on market $180,000 Active 29 DOM
  45. 2026-06-14
    days on market $180,000 Active 27 DOM
  46. 2026-06-13
    days on market $180,000 Active 26 DOM
  47. 2026-06-10
    days on market $180,000 Active 24 DOM
  48. 2026-06-09
    days on market $180,000 Active 23 DOM
  49. 2026-06-08
    days on market $180,000 Active 22 DOM
  50. 2026-06-03
    days on market $180,000 Active 21 DOM

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

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
$19,272
− Mortgage interest
−$9,523
− Property taxes
−$2,550
− Insurance
−$850
− Repairs & maintenance
−$1,542
− Management
−$1,542
− HOA
−$6,444
− Depreciation
−$4,945
Taxable loss
−$8,124
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,950
After-tax cash flow
$-3,367/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.

Condition & rehab AI · 12 photos

Good 75/100 Cosmetic rehab Est. rehab $3,690–$11,070 screening

This top-floor condo is in good condition with updated finishes and a functional layout. It offers a wood-burning fireplace and a private deck with a view of mature trees. The property is conveniently located near various amenities.

Value-add opportunities

  • Both update flooring — new flooring can enhance both resale and rental value
  • Both update kitchen appliances — new appliances can enhance both resale and rental value
  • Both update bathroom fixtures — new fixtures can enhance both resale and rental value

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 42/100

Zoned Schools

Elementary Kincaid Elementary D+ AK #52/156 Nat'l #12,529/41,679 Middle Mears Middle School F AK #17/36 Nat'l #6,453/14,009 High Dimond High School F AK #23/61 Nat'l #8,724/17,239

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
B Composite livability gradescore 78/100

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 · 314,993 people
City population
218,117
Metro
Anchorage, AK
Population (ZIP)
25,006
Household income
$116,071
Rent vs Own
29.3% rent · 70.7% own
Severe rent burden
6% of renters

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 0.65)
Race & ethnicity
White 58% Two or more races 14% Native American 10% Asian 9% Hispanic / Latino 8% Black 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Portuguese 4% Italian 3% Slovak 3%
Foreign-born
9% · South Korea, Canada
Languages at home
85% English-only · Spanish 6% 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

Price history

+42.9% since first listed
4 events — show timeline
  • 2026-06-07 Relisted AKMLS
  • 2026-06-03 Pending AKMLS
  • 2026-05-13 Listed $180,000 AKMLS
  • 2016-01-05 Listed $126,000 AKMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…