CashFlowRE
Sign in Sign up
23008 S Chulitna Dr 🏷️ Likely Rental
C- Composite 53.55
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 +19.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.0/10.0
  • Appreciation +5.0/10.0
  • 1% rule +4.3/10.0
  • Schools +4.1/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$130,000

23008 S Chulitna Dr · Trapper Creek, AK 99683
2 bd · 1.0 ba · 1,168 sqft · Other public records · 305 Days on market
Built 1983 2.48 ac lot $111/sqft · 60% below area ↓ 30% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Motivated Seller! Trapper Creek Living at its best! On over 2 acres, this Alaskan home is the perfect place to make it your own. On the main level, you'll find a large kitchen, pantry/storage area, large living room, one bedroom, and a beautiful wood stove. On the upper level, a second bedroom with outdoor patio and cover. Great for morning coffee or gardening! The connex attached to the covered carport, and three door storage outbuilding remains on property. Heat is a wood stove with propane backup; and on-demand hot water system. Covered shed to be removed by tenant. Buyer to use separate Bill of Sale for any items not attached to property. Property BEING SOLD AS-IS, WHERE-IS, no repairs. Buyer to Verify All Information.

Key facts

  • Covered carport
  • Pantry storage area
  • Large kitchen

Tags

NEARLY 5 ACRESLARGE KITCHENPANTRY STORAGE AREALARGE LIVING ROOMOUTDOOR PATIOCOVERED CARPORT

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $130,000 price doesn't fit this home's estimated sale value (~$328,618) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath other listed at $130k.

Deal economics

  • At list price, monthly cash flow is $10 ($121/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 $121k (6.6% below list).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 52/100 on livability (#193 in AK) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: health & safety C-, schools D+, crime F.
  • Matanuska-Susitna Borough School District (town): math 42% / reading 50% proficiency, ranked #5 of 21 in AK (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 46 active listings in the ZIP; 91 units permitted in Matanuska-Susitna Borough in 2024 (25 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($899 loan paydown + $4k appreciation (3.0% local appreciation)).
  • Matanuska-Susitna County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 305 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 15y ago; this cycle's ask has dropped $20k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $114,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 305 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.93%
Cap rate
7.54%
Cash-on-cash
4.46%
DSCR
1.20
GRM
8.9

CMA / ARV

ARV (median comp)
$328,618
List price
$130,000
Delta
-60.44%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
7.8%
Equity multiple
1.45×
Total profit
$16,353
Equity at exit
$58,454
10-year hold
IRR
10.5%
Equity multiple
2.58×
Total profit
$57,401
Equity at exit
$90,084

Cash invested: $36,400 (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 99683

Active inventory
46
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,214 medium interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$88 /mo · $1,055/yr
Insurance
$54
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$255
Net cashflow
$10

Break-even live

Break-even rent $1,201
Max offer price $130,000
Occupancy floor 94%

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
$32,500
Closing costs
$3,900
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 23 events

  1. 2026-06-18
    days on market $130,000 Active 305 DOM
  2. 2026-06-17
    days on market $130,000 Active 304 DOM
  3. 2026-06-16
    days on market $130,000 Active 303 DOM
  4. 2026-06-15
    days on market $130,000 Active 302 DOM
  5. 2026-06-14
    days on market $130,000 Active 300 DOM
  6. 2026-06-13
    days on market $130,000 Active 299 DOM
  7. 2026-06-10
    days on market $130,000 Active 297 DOM
  8. 2026-06-09
    days on market $130,000 Active 296 DOM
  9. 2026-06-08
    days on market $130,000 Active 295 DOM
  10. 2026-06-07
    days on market $130,000 Active 294 DOM
  11. 2026-06-03
    days on market $130,000 Active 290 DOM
  12. 2026-06-02
    days on market $130,000 Active 289 DOM
  13. 2026-06-01
    days on market $130,000 Active 288 DOM
  14. 2026-05-31
    days on market $130,000 Active 287 DOM
  15. 2026-05-30
    days on market $130,000 Active 286 DOM
  16. 2025-12-04
    price $130,000 740-char remark
    Show marketing remark (740 chars)

    Motivated Seller! Trapper Creek Living at its best! On over 2 acres, this Alaskan home is the perfect place to make it your own. On the main level, you'll find a large kitchen, pantry/storage area, large living room, one bedroom, and a beautiful wood stove. On the upper level, a second bedroom with outdoor patio and cover. Great for morning coffee or gardening! The connex attached to the covered carport, and three door storage outbuilding remains on property. Heat is a wood stove with propane backup; and on-demand hot water system. Covered shed to be removed by tenant. Buyer to use separate Bill of Sale for any items not attached to property. Property BEING SOLD AS-IS, WHERE-IS, no repairs. Buyer to Verify All Information.

  17. 2025-12-04
    status Active 740-char remark
    Show marketing remark (740 chars)

    Motivated Seller! Trapper Creek Living at its best! On over 2 acres, this Alaskan home is the perfect place to make it your own. On the main level, you'll find a large kitchen, pantry/storage area, large living room, one bedroom, and a beautiful wood stove. On the upper level, a second bedroom with outdoor patio and cover. Great for morning coffee or gardening! The connex attached to the covered carport, and three door storage outbuilding remains on property. Heat is a wood stove with propane backup; and on-demand hot water system. Covered shed to be removed by tenant. Buyer to use separate Bill of Sale for any items not attached to property. Property BEING SOLD AS-IS, WHERE-IS, no repairs. Buyer to Verify All Information.

  18. 2025-10-09
    status Pending 740-char remark
    Show marketing remark (740 chars)

    Motivated Seller! Trapper Creek Living at its best! On over 2 acres, this Alaskan home is the perfect place to make it your own. On the main level, you'll find a large kitchen, pantry/storage area, large living room, one bedroom, and a beautiful wood stove. On the upper level, a second bedroom with outdoor patio and cover. Great for morning coffee or gardening! The connex attached to the covered carport, and three door storage outbuilding remains on property. Heat is a wood stove with propane backup; and on-demand hot water system. Covered shed to be removed by tenant. Buyer to use separate Bill of Sale for any items not attached to property. Property BEING SOLD AS-IS, WHERE-IS, no repairs. Buyer to Verify All Information.

  19. 2025-08-27
    price $135,000 740-char remark
    Show marketing remark (740 chars)

    Motivated Seller! Trapper Creek Living at its best! On over 2 acres, this Alaskan home is the perfect place to make it your own. On the main level, you'll find a large kitchen, pantry/storage area, large living room, one bedroom, and a beautiful wood stove. On the upper level, a second bedroom with outdoor patio and cover. Great for morning coffee or gardening! The connex attached to the covered carport, and three door storage outbuilding remains on property. Heat is a wood stove with propane backup; and on-demand hot water system. Covered shed to be removed by tenant. Buyer to use separate Bill of Sale for any items not attached to property. Property BEING SOLD AS-IS, WHERE-IS, no repairs. Buyer to Verify All Information.

  20. 2025-06-22
    listed $150,000 Active 740-char remark
    Show marketing remark (740 chars)

    Motivated Seller! Trapper Creek Living at its best! On over 2 acres, this Alaskan home is the perfect place to make it your own. On the main level, you'll find a large kitchen, pantry/storage area, large living room, one bedroom, and a beautiful wood stove. On the upper level, a second bedroom with outdoor patio and cover. Great for morning coffee or gardening! The connex attached to the covered carport, and three door storage outbuilding remains on property. Heat is a wood stove with propane backup; and on-demand hot water system. Covered shed to be removed by tenant. Buyer to use separate Bill of Sale for any items not attached to property. Property BEING SOLD AS-IS, WHERE-IS, no repairs. Buyer to Verify All Information.

  21. 2018-05-25
    listed $139,000
  22. 2016-05-25
    listed $165,000
  23. 2011-07-11
    listed $185,000

ⓘ 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
$1,055 · $88/mo
Projected year-2 tax
$1,301 · $108/mo
Expected delta
+$246/yr (+$20/mo · 23.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone A · 24% 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
$14,569
− Mortgage interest
−$7,282
− Property taxes
−$1,055
− Insurance
−$2,152
− Repairs & maintenance
−$1,166
− Management
−$1,166
− Depreciation
−$3,782
Taxable loss
−$2,033
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$488
After-tax cash flow
$609/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
Matanuska-Susitna Borough School District
NCES district ID
0200510
Math proficiency
42% ▲ 1.00%
Reading proficiency
50% ▲ 5.00%
Median HH income
$70,325
Composite
41.38/100
National rank
#3484
State rank
#5 of 21 in AK

Livability — Trapper Creek

Score
52/100
State rank
#193
US rank
#24848

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Trapper Creek, AK
City population
584
Population (ZIP)
584

Population outlook (Matanuska-Susitna County) Hauer SSP2

Today (2025)
126,730 people
By 2030
139,641 · +10.2%
By 2040
165,122 · +30.3%
By 2050
189,697 · +49.7%
By 2075
249,959 · +97.2%
By 2100
288,077 · +127.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 8% Asian 3%
Common ancestry
Portuguese 8% Slovak 6% Italian 3%
Foreign-born
4%
Languages at home
91% English-only · Spanish 3% German/W. Germanic 3% Tagalog/Filipino 1%

Political lean MEDSL · Matanuska-Susitna

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
Current HPI
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-29.7% since first listed
8 events — show timeline
  • 2025-12-04 Price Changed $130,000 AKMLS
  • 2025-12-04 Relisted AKMLS
  • 2025-10-09 Pending AKMLS
  • 2025-08-27 Price Changed $135,000 AKMLS
  • 2025-06-22 Listed $150,000 AKMLS
  • 2018-05-25 Listed $139,000 AKMLS
  • 2016-05-25 Listed $165,000 AKMLS
  • 2011-07-11 Listed $185,000 AKMLS

Property tax history

+1.1%/yr

Latest (2025): $1,055 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…