CashFlowRE
Sign in Sign up
1200 W Dimond Blvd #302
B+ Composite 78.07
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 +14.8/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +3.4/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$55,000

1200 W Dimond Blvd #302 · Anchorage, AK 99515
3 bd · 2.0 ba · 980 sqft · Manufactured · 5 Days on market
Built 1972 Fair condition Est $66k · 16% under

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

Listing remarks

Convenient South Anchorage location close to shopping, grocery stores, dinning, trails and parks. Three beds, two baths and two parking spaces. Monthly space fee is $775.

Key facts

  • Close to parks
  • Close to dining
  • Close to trails

Tags

SOUTH ANCHORAGE LOCATIONCLOSE TO SHOPPINGCLOSE TO GROCERY STORESCLOSE TO DININGCLOSE TO TRAILSCLOSE TO PARKS

Property features AI

Finance

  • Other: Paved road access; Directions: From Dimond Blvd turn to Dimond Estates; from mobile park entrance turn left to Crystal St, unit will be on the right (#302)
  • HOA & community: Part of Dimond Estates association

Exterior

  • Parking: 2 total parking spaces
  • Utilities: Public sewer
  • Home design: Mobile home; Built in 1972
  • Construction: Other foundation
  • Exterior features: Located in city limits; Paved driveway

Interior

  • Bedrooms: 3 bedrooms
  • Flooring: Carpet flooring
  • Bathrooms: 2 full bathrooms
  • Interior features: Security system

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 3-bed/2.0-bath manufactured listed at $55k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $55k).
  • Cap rate 37.0% 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: Klatt Elementary (math 42% / reading 37%, grade F, #75 of 156 statewide, top 52%, 342 students, 65% 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) — zoned schools at 40% FRL track the district average.
  • Market conditions: Rents rising (+3.6%/yr); 110 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k 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 + 3.6% rent growth), your $15k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $55,000

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
4.12%
Cap rate
37.03%
Cash-on-cash
109.78%
DSCR
5.88
GRM
2.0

CMA / ARV

ARV (on-the-fly)
$65,660
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1200 W Dimond Blvd #902 0.00mi 3/1.5 950 (-3%) 4mo $20,000 $21 90
1206 Cameo St 0.08mi 3/1.5 960 (-2%) 11mo $85,000 $89 82
1200 Dimond Blvd #1304 0.19mi 3/2.0 1,120 (+14%) 11mo $75,000 $67 58

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 · 3.65% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
6.35×
Total profit
$82,344
Equity at exit
$8,201
10-year hold
IRR
Equity multiple
13.57×
Total profit
$193,584
Equity at exit
$4,755

Cash invested: $15,400 (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 99515

Rents YoY
3.6%
Active inventory
110
Price-to-rent
2.0×

Monthly cashflow live

Estimated rent
$2,265 high interval (Pro) →
Mortgage (P&I)
$288
Tax est. 1.5%
$69 /mo · $825/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$476
Net cashflow
$1,409

Break-even live

Break-even rent $481
Max offer price $55,000
Occupancy floor 33%

Sensitivity live

Price -10% $1,447 -5% $1,428 +0% $1,409 +5% $1,390 +10% $1,371
Rent -10% $1,230 -5% $1,319 +0% $1,409 +5% $1,498 +10% $1,588
Rate -1.0pp $1,437 -0.5pp $1,423 base $1,409 +0.5pp $1,395 +1.0pp $1,380

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
$13,750
Closing costs
$1,650
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2001 W 80th Ave Anchorage, AK 2.0 1.0 730 $1,690 $2.32 15d 5 0.93mi
7538 Foxridge Way Unit 8H8H Anchorage, AK 2.0 2.0 741 $2,500 $3.37 15d 1 0.99mi
7371 Huntsmen Cir Unit 16A Anchorage, AK 2.0 2.0 741 $1,995 $2.69 45d 1 1.07mi
701 E 78th Ave Unit 705 Anchorage, AK 2.0 2.0 1020 $2,450 $2.40 15d 1 1.21mi
7301 Woburn Cir Anchorage, AK 2.0 1.5 1000 $1,550 $1.55 45d 1 1.32mi
9905 William Jones Cir Anchorage, AK 2.0–3.0 1.5–2.0 1171 $2,595 $2.22 15d 10 1.36mi

Listing history 6 events

  1. 2026-06-18
    days on market $55,000 Active 5 DOM
  2. 2026-06-17
    days on market $55,000 Active 4 DOM
  3. 2026-06-16
    days on market $55,000 Active 3 DOM
  4. 2026-06-15
    days on market $55,000 Active 2 DOM
  5. 2026-06-14
    remarks 170-char remark
  6. 2026-06-14
    listed $55,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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
$27,174
− Mortgage interest
−$3,081
− Property taxes
−$825
− Insurance
−$275
− Repairs & maintenance
−$2,174
− Management
−$2,174
− Depreciation
−$1,600
Taxable income
$17,045
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,091
After-tax cash flow
$12,816/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

Fair 45/100 Moderate rehab

The home requires moderate renovations to improve its curb appeal and interior aesthetics, which would significantly increase its resale and rental value.

Repairs flagged

  • Major exterior siding — Significant wear and tear
  • Moderate kitchen cabinets — Older style, dated appearance
  • Moderate bathroom fixtures — Older style, dated appearance
  • Minor flooring — Some wear, could be replaced

Value-add opportunities

  • Both Paint interior walls — Enhances curb appeal and interior aesthetics
  • Both Replace kitchen cabinets — Modernizes the kitchen and increases appeal
  • Both Upgrade bathroom fixtures — Modernizes the bathrooms and increases appeal
  • Both Replace flooring — Enhances the overall look and feel of the home

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Significant wear and tear Major $15,000–50,000
kitchen cabinets · Older style, dated appearance Moderate $3,000–15,000
bathroom fixtures · Older style, dated appearance Moderate $3,000–15,000
flooring · Some wear, could be replaced Minor $500–3,000
Total estimated repair cost · 4 items $21,500–83,000

Value-add ROI direction

  • Both Paint interior walls — Enhances curb appeal and interior aesthetics
  • Both Replace kitchen cabinets — Modernizes the kitchen and increases appeal
  • Both Upgrade bathroom fixtures — Modernizes the bathrooms and increases appeal
  • Both Replace flooring — Enhances the overall look and feel of the home

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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)
21,870
Household income
$113,995
Rent vs Own
21.1% rent · 78.9% own
Severe rent burden
411.0

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 0.63)
Race & ethnicity
White 59% Two or more races 15% Asian 12% Hispanic / Latino 9% Native American 4% Pacific Islander 4%
Hispanic origin (detail)
Mexican 5% Puerto Rican 1%
Common ancestry
Portuguese 4% Lithuanian 3% Italian 2%
Foreign-born
14% · Canada, South Korea
Languages at home
79% English-only · Spanish 7% Tagalog/Filipino 5% Other Asian/Pacific 5%

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
▼ -205.45%
Current HPI
283.2778
Rent YoY
▲ 3.65%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-06-13 Listed $55,000 AKMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…