48 bd · 36.0 ba ·
3,894 sqft ·
Built 1972
· MultiFamily
· Active
· 56 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$11,851/mo
Mortgage (P&I)
−$3,802
Tax + insurance
−$916
HOA
−$0
Vac / Maint / Mgmt
−$2,489
Net cashflow
$4,644/mo
Annual
$55,731/yr
Cap rate
13.98%
Cash-on-cash
27.45%
DSCR
2.22
1% rule
1.63%
Cash to close
$203,000
Investor read
This is a 6 × 8-bed/6.0-bath units multifamily listed at $725k.
At list price, monthly cash flow is $5k ($56k/yr) — positive. Per door: $774/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($12k rent vs $725k).
It's been on market 56 days — a 3% lower offer ($703k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $703k (3.0% below list) — sets the bar for market timing.
In year one you build about $27k of equity ($5k loan paydown + $22k appreciation (3.1% local appreciation)).
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 (+2.3%/yr); 65 active listings in the ZIP; solid renter incomes; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
Anchorage County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
3 sale attempts since 2y 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 (3.1% appreciation + 2.3% rent growth), your $203k cash investment doubles in ~3 years — after that, you're playing with house money.
By year 2, paydown + projected appreciation supports a ~$45k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Cap rate 14.0% 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.
At $11,851/mo this rent would consume 187% of the median local household income ($76k/yr) (locally 747% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Questions for listing agent
It's been on market 56 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
CashFlowRE · CFR-XY2KMFCNAP0J9Y
· Data 3 weeks agocashflowre.app · 2026-05-29