CashFlowRE
Sign in Sign up
526 N Hoyt St Fourplex
B+ Composite 78.23
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.4/10.0
  • Livability +3.9/5.0
  • Rent growth +3.7/5.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$419,000

526 N Hoyt St · Anchorage, AK 99508
8 bd · 4.0 ba · 3,848 sqft · MultiFamily public records · 1 Days on market
Built 1969 6,250 sqft lot Est $550k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Investor opportunity with strong upside potential! This 4-plex features four spacious 2-bedroom, 1-bath units of approximately 960 square feet each. Recent updates include a main sewer line replacement in 2019 and two brand-new gas water heaters. The property offers shared laundry facilities, additional storage space, and abundant off-street parking. One unit is currently in mid-renovation, providing an opportunity for the next owner to complete the project and add value. With additional upside available throughout the property, a little TLC will go a long way on this income-producing multifamily investment.

Key facts

  • Gas water heaters
  • Off-street parking
  • 6,250 sq ft lot

Tags

MAIN SEWER LINE REPLACEMENTGAS WATER HEATERSSHARED LAUNDRY FACILITIESADDITIONAL STORAGE SPACEOFF-STREET PARKING

Property features AI

Exterior

  • Parking: Nine open parking spaces
  • Utilities: Public sewer
  • Home design: Multi-Family property; Built in 1969; Poured concrete foundation
  • Construction: Year built 1969
  • Exterior features: Lot approximately 0.14 acres (6,250 sq ft)

Interior

  • Bedrooms: Eight bedrooms total
  • Bathrooms: Four full bathrooms
  • Interior features: Multi-family layout

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 4 × 2-bed/1.0-bath units multifamily listed at $419k.

Deal economics

  • At list price, monthly cash flow is $2k ($23k/yr) — positive. Per door: $484/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $419k).
  • Cap rate 11.8% 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: Mountain View Elementary (math 8% / reading 12%, grade F, #153 of 156 statewide, top 100%, 290 students, 100% FRL); Clark Middle School (math 7% / reading 22%, grade F, #35 of 36 statewide, top 97%, 835 students, 100% FRL) — zoned schools average 100% FRL vs 38% district-wide (62 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 12% at this address vs 40% district-wide (-28 pts) — the specific schools serving this property underperform the Anchorage School District average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+4.9%/yr); 147 active listings in the ZIP; solid renter incomes; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
  • At $6,038/mo this rent would consume 91% of the median local household income ($79k/yr) (locally 1248% 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 $3k of loan paydown is wiped out by about $13k 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.
  • At projected returns (-3.0% appreciation + 4.9% rent growth), your $117k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 22y 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 $419,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 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
1.44%
Cap rate
11.84%
Cash-on-cash
19.81%
DSCR
1.88
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$550,264
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
633 N Flower St 0.16mi 8/4.0 3,780 (-2%) 8mo $180,000 $48 83
544 N Park St 0.06mi 9/4.0 (+1) 3,932 (+2%) 9mo $540,000 $137 81
808 N Flower St 0.25mi 9/4.0 (+1) 3,840 (-0%) 5mo $540,000 $141 79
4502 McPhee Ave 0.26mi 9/4.0 (+1) 3,792 (-2%) 3mo $549,900 $145 78
4406 Parsons Ave 0.12mi 8/4.0 4,056 (+5%) 9mo $520,000 $128 78
627 N Flower St 0.16mi 8/6.0 3,780 (-2%) 8mo $180,000 $48 75
601 Irwin St 0.28mi 9/4.0 (+1) 3,780 (-2%) 6mo $577,700 $153 74
617 N Flower St 0.16mi 8/4.0 3,456 (-10%) 2mo $620,000 $179 74
740 N Bragaw St 0.29mi 9/4.0 (+1) 3,560 (-8%) 6mo $474,000 $133 64
605 Mumford St 0.40mi 8/4.0 3,500 (-9%) 3mo $539,900 $154 64
825 N Bliss St 0.29mi 8/4.0 3,560 (-8%) 14mo $510,000 $143 62
314 Flower St 0.59mi 8/4.0 3,360 (-13%) 12mo $615,000 $183 41

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 · 4.88% rent growth · sell at horizon

5-year hold
IRR
14.0%
Equity multiple
1.57×
Total profit
$67,157
Equity at exit
$62,474
10-year hold
IRR
24.2%
Equity multiple
3.28×
Total profit
$267,161
Equity at exit
$36,227

Cash invested: $117,320 (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 99508

Rents YoY
4.9%
Active inventory
147
Price-to-rent
23.1×

Monthly cashflow live

Estimated rent
$6,038 high interval (Pro) →
Mortgage (P&I)
$2,197
Tax from tax record
$461 /mo · $5,534/yr
Insurance
$175
HOA
$0
Vacancy / Maint / Mgmt
$1,268
Net cashflow
$1,937

Break-even live

Break-even rent $3,586
Max offer price $419,000
Occupancy floor 63%

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

UnitsBedsBathsEst. rent
Total (4 units) $6,038

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
$104,750
Closing costs
$12,570
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 2 events

  1. 2026-06-19
    remarks 615-char remark
  2. 2026-06-19
    listed $419,000 Active 1 DOM

ⓘ 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
$5,534 · $461/mo
Projected year-2 tax
$5,534 · $461/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$72,456
− Mortgage interest
−$23,471
− Property taxes
−$5,534
− Insurance
−$2,095
− Repairs & maintenance
−$5,796
− Management
−$5,796
− Depreciation
−$12,189
Taxable income
$17,574
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,218
After-tax cash flow
$19,026/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)
36,458
Household income
$79,314
Rent vs Own
46.8% rent · 53.2% own
Severe rent burden
1248.0

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
Highly diverse neighborhood (Simpson 0.82)
Race & ethnicity
White 38% Two or more races 14% Asian 13% Hispanic / Latino 13% Native American 10% Pacific Islander 8% Black 6%
Hispanic origin (detail)
Mexican 4% Puerto Rican 2% Cuban 1% Dominican 3%
Common ancestry
Portuguese 3% Iranian 2% Romanian 2%
Foreign-born
15% · Canada, Jamaica, South Korea
Languages at home
72% English-only · Other Asian/Pacific 11% Spanish 8% Tagalog/Filipino 4%

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
▼ -203.51%
Current HPI
257.8807
Rent YoY
▲ 4.88%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+49.9% since first listed
11 events — show timeline
  • 2026-06-18 Listed $419,000 AKMLS
  • 2018-09-14 Sold (Public Records) Public Records
  • 2018-02-12 Listed $343,000 AKMLS
  • 2012-07-16 Sold (Public Records) Public Records
  • 2012-03-07 Listed $339,900 AKMLS
  • 2010-03-09 Listed $179,900 AKMLS
  • 2006-03-06 Sold (Public Records) Public Records
  • 2005-12-30 Listed $360,000 AKMLS
  • 2004-11-19 Sold (Public Records) Public Records
  • 2004-03-16 Listed $279,500 AKMLS
  • 1992-11-30 Sold (Public Records) Public Records

Property tax history

+0.8%/yr

Latest (2025): $5,534 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…