CashFlowRE
Sign in Sign up
9241 Blackberry St #3
D Composite 40.39
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
  • 1% rule +5.0/10.0
  • Cash flow +4.9/30.0
  • 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

$160,000

9241 Blackberry St #3 · Anchorage, AK 99502
2 bd · 1.0 ba · 738 sqft · Condo · 129 Days on market
Built 1982 Good condition $217/sqft · 17% below area Est $193k · 17% under $537/mo HOA · 34% 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 $160k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-385 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $104k (34.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $159k (0.5% below list).
  • Recommended offer: $104k (34.8% 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); 265 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
  • This rent is only 16% 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 129 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y ago; this cycle's ask has dropped $20k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 34% of rent.
Recommended offer $104,357 (34.8% 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 129 days. Have you received any prior offers? Is the seller open to a 35% 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
1.00%
Cap rate
3.41%
Cash-on-cash
-10.30%
DSCR
0.54
GRM
8.4

CMA / ARV

ARV (median comp)
$193,222
List price
$160,000
Delta
-17.19%
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%) 2mo $192,900 $260 94
3440 W 86th Ave Unit A11 0.39mi 2/1.0 835 (+13%) 0mo $189,900 $227 60
7068 Weimer Rd #5 1.37mi 2/1.0 757 (+3%) 1mo $139,000 $184 60
9309 Jewel Lake Rd #103 0.28mi 2/2.0 862 (+17%) 0mo $265,000 $307 57
8601 Molanary Dr #7 0.46mi 2/1.0 815 (+10%) 5mo $175,000 $215 57
8641 Blackberry St Unit 19B 0.36mi 2/1.0 835 (+13%) 6mo $195,000 $234 57
7068 Weimer Rd #3 1.37mi 2/1.0 750 (+2%) 7mo $145,000 $193 56
3441 W 88th Ave Unit B12 0.31mi 2/1.0 835 (+13%) 10mo $189,900 $227 56
8601 Molanary Dr #9 0.46mi 2/1.0 815 (+10%) 8mo $160,000 $196 55
8505 Jewel Lake Rd #15 0.53mi 2/2.0 875 (+19%) 5mo $225,000 $257 42
7141 Weimer Rd #6 1.32mi 2/1.0 830 (+12%) 9mo $174,500 $210 36
2041 Olympic Dr 0.91mi 3/1.0 (+1) 896 (+21%) 1mo $375,000 $419 34

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
-31.6%
Equity multiple
-0.06×
Total profit
$-47,509
Equity at exit
$23,857
10-year hold
IRR
-24.6%
Equity multiple
-0.35×
Total profit
$-60,642
Equity at exit
$13,834

Cash invested: $44,800 (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 99502

Rents YoY
4.6%
Active inventory
265
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,593 medium interval (Pro) →
Mortgage (P&I)
$839
Tax est. 1.5%
$200 /mo · $2,400/yr
Insurance
$67
HOA
$537
Vacancy / Maint / Mgmt
$334
Net cashflow
$-385

Break-even live

Break-even rent $2,079
Max offer price $104,357
Occupancy floor

Sensitivity live

Price -10% $-274 -5% $-329 +0% $-385 +5% $-440 +10% $-495
Rent -10% $-510 -5% $-447 +0% $-385 +5% $-322 +10% $-259
Rate -1.0pp $-304 -0.5pp $-344 base $-385 +0.5pp $-426 +1.0pp $-468

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
$40,000
Closing costs
$4,800
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2100 Minerva Way Unit A20 Anchorage, AK 1.0 1.0 480 $1,500 $3.12 6d 1 0.80mi
2001 W 80th Ave Anchorage, AK 2.0 1.0 730 $1,709 $2.34 0d 6 1.22mi
7045 Weimer Rd #3 Anchorage, AK 1.0 1.0 499 $1,300 $2.61 109d 1 1.39mi
7001 Weimer Rd #06 Anchorage, AK 2.0 1.0 650 $1,650 $2.54 6d 1 1.44mi

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. 2026-09-23
    days on market $160,000 Active 129 DOM
  2. 2026-09-22
    days on market $160,000 Active 128 DOM
  3. 2026-09-21
    days on market $160,000 Active 127 DOM
  4. 2026-09-20
    days on market $160,000 Active 126 DOM
  5. 2026-09-18
    days on market $160,000 Active 124 DOM
  6. 2026-09-17
    days on market $160,000 Active 123 DOM
  7. 2026-09-16
    days on market $160,000 Active 122 DOM
  8. 2026-09-15
    days on market $160,000 Active 121 DOM
  9. 2026-09-14
    days on market $160,000 Active 120 DOM
  10. 2026-09-13
    days on market $160,000 Active 119 DOM
  11. 2026-09-12
    days on market $160,000 Active 118 DOM
  12. 2026-09-11
    days on market $160,000 Active 117 DOM
  13. 2026-09-05
    days on market $160,000 Active 111 DOM
  14. 2026-09-04
    days on market $160,000 Active 110 DOM
  15. 2026-09-03
    days on market $160,000 Active 109 DOM
  16. 2026-08-31
    days on market $160,000 Active 106 DOM
  17. 2026-08-30
    days on market $160,000 Active 105 DOM
  18. 2026-08-29
    days on market $160,000 Active 104 DOM
  19. 2026-08-28
    days on market $160,000 Active 103 DOM
  20. 2026-08-27
    days on market $160,000 Active 102 DOM
  21. 2026-08-26
    days on market $160,000 Active 101 DOM
  22. 2026-08-25
    days on market $160,000 Active 100 DOM
  23. 2026-08-24
    days on market $160,000 Active 99 DOM
  24. 2026-08-23
    days on market $160,000 Active 98 DOM
  25. 2026-08-22
    days on market $160,000 Active 97 DOM
  26. 2026-08-21
    days on market $160,000 Active 96 DOM
  27. 2026-08-20
    days on market $160,000 Active 95 DOM
  28. 2026-08-19
    days on market $160,000 Active 94 DOM
  29. 2026-08-18
    price $160,000 Active 93 DOM
  30. 2026-08-18
    days on market $170,000 Active 93 DOM
  31. 2026-08-17
    days on market $170,000 Active 92 DOM
  32. 2026-08-16
    days on market $170,000 Active 91 DOM
  33. 2026-08-15
    days on market $170,000 Active 90 DOM
  34. 2026-08-14
    days on market $170,000 Active 89 DOM
  35. 2026-08-13
    days on market $170,000 Active 88 DOM
  36. 2026-08-12
    days on market $170,000 Active 87 DOM
  37. 2026-08-11
    days on market $170,000 Active 86 DOM
  38. 2026-08-10
    days on market $170,000 Active 85 DOM
  39. 2026-08-09
    days on market $170,000 Active 84 DOM
  40. 2026-08-08
    days on market $170,000 Active 83 DOM
  41. 2026-08-07
    days on market $170,000 Active 82 DOM
  42. 2026-08-06
    days on market $170,000 Active 81 DOM
  43. 2026-08-05
    days on market $170,000 Active 80 DOM
  44. 2026-08-04
    days on market $170,000 Active 79 DOM
  45. 2026-08-03
    days on market $170,000 Active 78 DOM
  46. 2026-07-31
    days on market $170,000 Active 75 DOM
  47. 2026-07-30
    days on market $170,000 Active 74 DOM
  48. 2026-07-29
    days on market $170,000 Active 73 DOM
  49. 2026-07-27
    days on market $170,000 Active 71 DOM
  50. 2026-07-25
    days on market $170,000 Active 69 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
$19,112
− Mortgage interest
−$8,962
− Property taxes
−$2,400
− Insurance
−$800
− Repairs & maintenance
−$1,529
− Management
−$1,529
− HOA
−$6,444
− Depreciation
−$4,655
Taxable loss
−$7,207
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,730
After-tax cash flow
$-2,885/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…