CashFlowRE
Sign in Sign up
212 Sweetgale Ct #212
D Composite 42.0
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).

  • Appreciation +8.1/10.0
  • Cash flow +7.9/30.0
  • ARV discount +7.5/15.0
  • 1% rule +4.0/10.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.9/10.0

$240,000

212 Sweetgale Ct #212 · Anchorage, AK 99518
2 bd · 1.5 ba · 1,111 sqft · Condo public records · 2 Days on market
Built 1978 $420/mo HOA · 20% of rent

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

Listing remarks

Beautifully updated 2 bed, 1.5 bath condo featuring abundant natural light and a bright, open feel throughout. The remodeled kitchen offers quartz countertops, pendant lighting, new oven/stove, added cabinetry, and a stylish marble backsplash, flowing seamlessly into the main living space. Enjoy luxury vinyl plank flooring throughout and a cozy fireplace with elegant marble surround, creating a modern yet inviting atmosphere. Zoned for Taku Elementary, Romig Middle, and West High School.

Key facts

  • $420 HOA
  • 2 garage spots
  • Built 1978

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 2-bed/1.5-bath condo listed at $240k.

Deal economics

  • At list price, monthly cash flow is $-258 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $194k (19.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $215k (10.3% below list).
  • Recommended offer: $194k (19.0% below list) — sets the bar for cash-flow.
  • 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.
  • Zoned schools: Taku Elementary (math 22% / reading 27%, grade F, #122 of 156 statewide, top 81%, 286 students, 72% FRL); Romig Middle School (math 24% / reading 44%, grade F, #22 of 36 statewide, top 63%, 720 students, 37% FRL); West High School (math 32% / reading 27%, grade F, #39 of 61 statewide, top 65%, 1,763 students, 40% FRL).
  • Market conditions: 51 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).

Forward outlook

  • In year one you build about $17k of equity ($2k loan paydown + $15k appreciation (6.2% local appreciation)).
  • Anchorage County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 3, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 32y 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.
Recommended offer $194,407 (19.0% 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. Built in 1978 — 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
0.90%
Cap rate
5.00%
Cash-on-cash
-4.61%
DSCR
0.79
GRM
9.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

6.2% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.2%
Equity multiple
1.83×
Total profit
$55,856
Equity at exit
$153,835
10-year hold
IRR
12.9%
Equity multiple
3.63×
Total profit
$176,890
Equity at exit
$281,566

Cash invested: $67,200 (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 99518

Home prices YoY
2.1%
Active inventory
51
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,153 high interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$180 /mo · $2,160/yr
Insurance
$100
HOA
$420
Vacancy / Maint / Mgmt
$452
Net cashflow
$-258

Break-even live

Break-even rent $2,479
Max offer price $194,407
Occupancy floor

Sensitivity live

Price -10% $-122 -5% $-190 +0% $-258 +5% $-326 +10% $-394
Rent -10% $-428 -5% $-343 +0% $-258 +5% $-173 +10% $-88
Rate -1.0pp $-137 -0.5pp $-197 base $-258 +0.5pp $-320 +1.0pp $-384

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
$60,000
Closing costs
$7,200
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6388 Fairweather Dr Anchorage, AK 3.0 2.0 1372 $2,500 $1.82 46d 1 0.29mi
5911 Denali St Unit B2 Anchorage, AK 3.0 1.5 1100 $1,700 $1.55 25d 1 0.62mi
7308 Chugach Meadows Loop Anchorage, AK 2.0 2.5 1240 $2,550 $2.06 16d 1 0.64mi
7310 Chugach Meadows Loop Anchorage, AK 2.0 2.0 1028 $2,399 $2.33 23d 1 0.64mi
701 E 78th Ave Unit 705 Anchorage, AK 2.0 2.0 1020 $2,450 $2.40 16d 1 0.64mi
7330 Meadow St Anchorage, AK 2.0 2.0 1028 $2,399 $2.33 25d 1 0.67mi
7371 Huntsmen Cir Unit 16A Anchorage, AK 2.0 2.0 741 $1,995 $2.69 46d 1 0.71mi
290 E 56th Ave Unit 290 Anchorage, AK 2.0 2.0 1500 $2,300 $1.53 46d 1 0.77mi
7538 Foxridge Way Unit 8H8H Anchorage, AK 2.0 2.0 741 $2,500 $3.37 16d 1 0.80mi
1674 Woodroe Ln #14 Anchorage, AK 3.0 2.0 1365 $2,500 $1.83 46d 1 0.82mi
5215 Mockingbird Dr Anchorage, AK 2.0 1.0 642 $1,700 $2.65 16d 10 0.95mi
2134 E 56th Ave Anchorage, AK 1.0–2.0 1.0–2.0 1015 $2,839 $2.80 16d 8 1.01mi
2237 E 56th Ave Anchorage, AK 1.0–2.0 1.0–2.0 681 $1,819 $2.67 23d 6 1.14mi
1041 W 77th Ave Anchorage, AK 2.0 1.5 1448 $2,700 $1.86 25d 1 1.22mi
5360 Lake Otis Pkwy Unit 04 Anchorage, AK 2.0 1.0 850 $1,695 $1.99 25d 1 1.25mi
4631 Juneau St Anchorage, AK 1.0 1.0 765 $1,375 $1.80 25d 1 1.27mi
2230 E 52nd Ave #4 Anchorage, AK 2.0 1.0 1015 $1,950 $1.92 46d 1 1.28mi
5300 Lake Otis Pkwy Unit 11 Anchorage, AK 2.0 1.0 850 $1,695 $1.99 16d 1 1.28mi
4611 Juneau St Anchorage, AK 1.0–2.0 1.0 800 $1,750 $2.19 46d 1 1.29mi
1008 W 80th Ave Anchorage, AK 3.0 1.5 1267 $2,400 $1.89 46d 1 1.31mi
2969 Silver Chase Ct Anchorage, AK 3.0 2.0 1388 $2,700 $1.95 46d 1 1.42mi

HOA detail condo

Monthly dues
$420 · $5,040/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 7 events

  1. 2026-04-27
    status Pending
  2. 2026-04-25
    listed $240,000 Active
  3. 2018-09-19
    listed $152,000
  4. 2013-02-13
    soldstatus
  5. 2005-11-02
    soldstatus
  6. 2004-02-09
    soldstatus
  7. 1994-03-28
    listed $65,000

ⓘ 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
$2,160 · $180/mo
Projected year-2 tax
$2,508 · $209/mo
Expected delta
+$348/yr (+$29/mo · 16.1%)

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

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
$25,830
− Mortgage interest
−$13,444
− Property taxes
−$2,160
− Insurance
−$1,200
− Repairs & maintenance
−$2,066
− Management
−$2,066
− HOA
−$5,040
− Depreciation
−$6,982
Taxable loss
−$7,128
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,711
After-tax cash flow
$-1,386/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)
9,764
Household income
$93,995
Rent vs Own
42.3% rent · 57.7% own
Severe rent burden
385.0

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 0.67)
Race & ethnicity
White 56% Two or more races 17% Hispanic / Latino 12% Black 7% Native American 5% Asian 4%
Hispanic origin (detail)
Mexican 6% Puerto Rican 1%
Common ancestry
Portuguese 4% Lithuanian 2% Romanian 2%
Foreign-born
6% · Canada, South Korea, China
Languages at home
91% English-only · Spanish 5% Tagalog/Filipino 2% Korean 1%

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
▲ 6.20%
Current HPI
294.8217
Rent YoY
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+269.2% since first listed
7 events — show timeline
  • 2026-04-27 Pending AKMLS
  • 2026-04-25 Listed $240,000 AKMLS
  • 2018-09-19 Listed $152,000 AKMLS
  • 2013-02-13 Sold (Public Records) Public Records
  • 2005-11-02 Sold (Public Records) Public Records
  • 2004-02-09 Sold (Public Records) Public Records
  • 1994-03-28 Listed $65,000 AKMLS

Property tax history

+1.5%/yr

Latest (2025): $2,160 · +29.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…