2 bd · 1.0 ba ·
506 sqft ·
Built 2008
· Other
· Active
· 41 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,308/mo
Mortgage (P&I)
−$734
Tax + insurance
−$106
HOA
−$0
Vac / Maint / Mgmt
−$275
Net cashflow
$193/mo
Annual
$2,318/yr
Cap rate
7.95%
Cash-on-cash
5.91%
DSCR
1.26
1% rule
0.93%
Cash to close
$39,200
Investor read
This is a 2-bed/1.0-bath other listed at $140k.
At list price, monthly cash flow is $193 ($2k/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 $131k (6.6% below list).
It's been on market 41 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $131k (6.6% below list) — sets the bar for 1% rule.
In year one you build about $575 of equity ($968 loan paydown + $-393 appreciation (-0.3% local appreciation)).
Location reads 56/100 on livability (#128 in AK) — a working-class tenant base; expect higher turnover. Strengths: crime B+, housing B+, cost of living B; Watch: health & safety C-, schools D-, amenities 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: 215 active listings in the ZIP; 91 units permitted in Matanuska-Susitna Borough in 2024 (25 in 5+ unit buildings).
Matanuska-Susitna County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
5 sale attempts since 14y 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.
At projected returns (-0.3% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~9 years — after that, you're playing with house money.
Cap rate 7.9% vs local median 1.7% in Susitna North — 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.
Questions for listing agent
It's been on market 41 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
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.
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.
CashFlowRE · CFR-W5VF7SDRY0Y3RS
· Data 2 days agocashflowre.app · 2026-05-29