CashFlowRE
Sign in Sign up
1524 Rosemary St Duplex
C Composite 59.12
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 +22.3/30.0
  • ARV discount +10.1/15.0
  • DSCR +7.1/10.0
  • 1% rule +5.8/10.0
  • 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

$300,000

1524 Rosemary St · Anchorage, AK 99508
2 bd · 2.0 ba · 1,083 sqft · MultiFamily public records · 88 Days on market
Built 1955 10,800 sqft lot $277/sqft · 19% above area Est $318k · 6% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Ranch style Duplex, 2 bedroom 2 bath unit on the left & 1 bedroom 1 bath unit on the right. This duplex is on a very nice sized lot. Excellent opportunity for investors or owner-occupants seeking rental income potential. BEING SOLD AS-IS, WHERE IS.

Key facts

  • 0.25 acre lot
  • 4 parking spots
  • Built 1955

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 × 3-bed/3.0-bath units multifamily listed at $300k.

Deal economics

  • At list price, monthly cash flow is $494 ($6k/yr) — positive. Per door: $247/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $300k).
  • Recommended offer: $282k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% 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.
  • Market conditions: Rents rising fast (+4.9%/yr); 147 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 54% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
  • At $3,243/mo this rent would consume 49% 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 $2k of loan paydown is wiped out by about $9k 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.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($282k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $282,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  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
1.08%
Cap rate
8.27%
Cash-on-cash
7.06%
DSCR
1.31
GRM
7.7

CMA / ARV

ARV (median comp)
$318,063
List price
$300,000
Delta
-5.68%
Verdict
FAIR
Comps
3 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1584 Norene St 0.26mi 2/2.0 988 (-9%) 12mo $299,000 $303 63

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
-3.4%
Equity multiple
0.87×
Total profit
$-10,856
Equity at exit
$44,731
10-year hold
IRR
8.3%
Equity multiple
1.69×
Total profit
$57,894
Equity at exit
$25,939

Cash invested: $84,000 (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
15.4×

Monthly cashflow live

Estimated rent
$3,243 high interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$370 /mo · $4,437/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$681
Net cashflow
$494

Break-even live

Break-even rent $2,618
Max offer price $300,000
Occupancy floor 80%

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

UnitsBedsBathsEst. rent
Total (2 units) $3,243

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
$75,000
Closing costs
$9,000
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3925 E 9th Ave Unit 5 Anchorage, AK 3.0 1.5 1200 $1,750 $1.46 43d 1 0.64mi
4670 Reka Dr Unit G11 Anchorage, AK 2.0 1.5 926 $1,800 $1.94 43d 1 0.87mi
4413 E 8th Ave Unit B Anchorage, AK 2.0 1.0 960 $1,400 $1.46 43d 1 0.89mi
330 S Flower St Unit 01 Anchorage, AK 2.0 1.0 700 $1,300 $1.86 43d 1 0.98mi
3926 E 3rd Ave #6 Anchorage, AK 3.0 1.5 1200 $2,000 $1.67 43d 1 1.00mi
1515 Nelchina St Apt 4 Anchorage, AK 2.0 1.0 900 $1,500 $1.67 13d 1 1.24mi
1441 E 12th Ave Unit 1 Anchorage, AK 2.0 1.0 900 $1,495 $1.66 23d 1 1.24mi
2432 Glacier St Unit A Anchorage, AK 3.0 2.0 1388 $2,850 $2.05 23d 1 1.25mi
1601 Medfra St Anchorage, AK 2.0 1.0–2.0 625 $1,475 $2.36 23d 10 1.25mi
1337 E 14th Ave Unit B Anchorage, AK 2.0 1.5 1000 $1,595 $1.59 43d 1 1.28mi
4731 Mills Dr Anchorage, AK 1.0 1.0 700 $2,000 $2.86 43d 1 1.31mi
2432 Forget-Me-Not Ln Unit A Anchorage, AK 2.0 1.0 900 $1,499 $1.67 13d 1 1.33mi
138 N Klevin St Unit 2 Anchorage, AK 1.0 1.0 800 $1,250 $1.56 23d 1 1.33mi
1526 Medfra St Unit 7 Anchorage, AK 2.0 1.0 900 $1,650 $1.83 23d 1 1.35mi
218 McCarrey St Anchorage, AK 3.0 1.0 640 $1,510 $2.36 21d 9 1.37mi
225 N Park St Apt 4 Anchorage, AK 2.0 1.0 805 $1,250 $1.55 43d 1 1.40mi
225 N Park St Apt 3 Anchorage, AK 2.0 1.0 800 $1,250 $1.56 21d 1 1.40mi
225 N Park St Unit 11 Anchorage, AK 2.0 1.0 710 $1,200 $1.69 43d 1 1.40mi
415 N Bragaw St Anchorage, AK 1.0–2.0 1.0 700 $1,500 $2.14 13d 3 1.44mi
1945 Karluk St Unit 04 Anchorage, AK 2.0 1.0 800 $1,550 $1.94 13d 1 1.44mi
415 N Bragaw St #18 Anchorage, AK 1.0 1.0 700 $1,400 $2.00 43d 1 1.44mi
404 N Klevin St Unit 2 Anchorage, AK 1.0 1.0 750 $1,095 $1.46 43d 1 1.45mi
1225 Karluk St #1 Anchorage, AK 3.0 1.0 1200 $1,750 $1.46 43d 1 1.46mi
325 N Hoyt St Unit C Anchorage, AK 2.0 1.0 800 $1,300 $1.62 43d 1 1.49mi
2405 Boniface Pkwy Unit 4 Anchorage, AK 2.0 1.5 850 $1,750 $2.06 43d 1 1.49mi
1100 E 10th Ave Unit 2 Anchorage, AK 3.0 1.0 1000 $2,400 $2.40 23d 1 1.50mi

Listing history 21 events

  1. 2026-06-18
    days on market $300,000 Active 88 DOM
  2. 2026-06-17
    days on market $300,000 Active 87 DOM
  3. 2026-06-16
    days on market $300,000 Active 86 DOM
  4. 2026-06-15
    days on market $300,000 Active 85 DOM
  5. 2026-06-14
    days on market $300,000 Active 83 DOM
  6. 2026-06-13
    days on market $300,000 Active 82 DOM
  7. 2026-06-10
    days on market $300,000 Active 80 DOM
  8. 2026-06-09
    days on market $300,000 Active 79 DOM
  9. 2026-06-08
    days on market $300,000 Active 78 DOM
  10. 2026-06-07
    days on market $300,000 Active 77 DOM
  11. 2026-06-03
    days on market $300,000 Active 73 DOM
  12. 2026-06-02
    days on market $300,000 Active 72 DOM
  13. 2026-06-01
    days on market $300,000 Active 71 DOM
  14. 2026-05-31
    days on market $300,000 Active 70 DOM
  15. 2026-05-30
    days on market $300,000 Active 69 DOM
  16. 2026-04-21
    status Active 252-char remark
    Show marketing remark (252 chars)

    Ranch style Duplex, 2 bedroom 2 bath unit on the left & 1 bedroom 1 bath unit on the right. This duplex is on a very nice sized lot. Excellent opportunity for investors or owner-occupants seeking rental income potential. BEING SOLD AS-IS, WHERE IS.

  17. 2026-02-19
    status Pending 252-char remark
    Show marketing remark (252 chars)

    Ranch style Duplex, 2 bedroom 2 bath unit on the left & 1 bedroom 1 bath unit on the right. This duplex is on a very nice sized lot. Excellent opportunity for investors or owner-occupants seeking rental income potential. BEING SOLD AS-IS, WHERE IS.

  18. 2026-02-02
    status Active 252-char remark
    Show marketing remark (252 chars)

    Ranch style Duplex, 2 bedroom 2 bath unit on the left & 1 bedroom 1 bath unit on the right. This duplex is on a very nice sized lot. Excellent opportunity for investors or owner-occupants seeking rental income potential. BEING SOLD AS-IS, WHERE IS.

  19. 2026-01-21
    status Pending 252-char remark
    Show marketing remark (252 chars)

    Ranch style Duplex, 2 bedroom 2 bath unit on the left & 1 bedroom 1 bath unit on the right. This duplex is on a very nice sized lot. Excellent opportunity for investors or owner-occupants seeking rental income potential. BEING SOLD AS-IS, WHERE IS.

  20. 2026-01-07
    listed $300,000 Active 252-char remark
    Show marketing remark (252 chars)

    Ranch style Duplex, 2 bedroom 2 bath unit on the left & 1 bedroom 1 bath unit on the right. This duplex is on a very nice sized lot. Excellent opportunity for investors or owner-occupants seeking rental income potential. BEING SOLD AS-IS, WHERE IS.

  21. 1985-01-15
    soldstatus

ⓘ 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
$4,437 · $370/mo
Projected year-2 tax
$4,437 · $370/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
$38,916
− Mortgage interest
−$16,805
− Property taxes
−$4,437
− Insurance
−$1,500
− Repairs & maintenance
−$3,113
− Management
−$3,113
− Depreciation
−$8,727
Taxable income
$1,221
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$293
After-tax cash flow
$5,635/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

6 events — show timeline
  • 2026-04-21 Relisted AKMLS
  • 2026-02-19 Pending AKMLS
  • 2026-02-02 Relisted AKMLS
  • 2026-01-21 Pending AKMLS
  • 2026-01-07 Listed $300,000 AKMLS
  • 1985-01-15 Sold (Public Records) Public Records

Property tax history

+3.9%/yr

Latest (2025): $4,437 · -2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…