CashFlowRE
Sign in Sign up
3730 S Valley View Dr
C Composite 58.13
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 +24.5/30.0
  • DSCR +7.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.6/10.0
  • Schools +4.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$145,000

3730 S Valley View Dr · Knik-Fairview, AK 99654
2 bd · 1.0 ba · 768 sqft · Other public records · 9 Days on market
Built 1981 0.96 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Excellent ranch style investor fixer upper or owner occupy opportunity! Huge lot and backs to Knik Elementary School! This is an acquired property sold ''As-Is'' for cash or terms acceptable to the seller. This property may qualify for Seller Financing (Vendee. )

Key facts

  • Ranch style
  • Huge lot
  • 0.96 acre lot

Tags

RANCH STYLEHUGE LOT

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-bed/1.0-bath other listed at $145k.

Deal economics

  • At list price, monthly cash flow is $297 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Cap rate 8.8% vs local median 3.3% in Knik-Fairview — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • 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: Rents flat; 496 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 91 units permitted in Matanuska-Susitna Borough in 2024 (25 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Matanuska-Susitna County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 17y 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 $145,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.16%
Cap rate
8.75%
Cash-on-cash
8.79%
DSCR
1.39
GRM
7.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.04% rent growth · sell at horizon

5-year hold
IRR
-6.4%
Equity multiple
0.77×
Total profit
$-9,375
Equity at exit
$21,620
10-year hold
IRR
-1.0%
Equity multiple
0.94×
Total profit
$-2,387
Equity at exit
$12,537

Cash invested: $40,600 (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 99654

Home prices YoY
-9.9%
Rents YoY
0.0%
Active inventory
496
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,678 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$207 /mo · $2,489/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$352
Net cashflow
$297

Break-even live

Break-even rent $1,302
Max offer price $145,000
Occupancy floor 77%

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
$36,250
Closing costs
$4,350
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2898 Vine Rd Wasilla, AK 1.0 1.0 960 $1,500 $1.56 44d 1 0.67mi
5321 S Gilca Pl Wasilla, AK 3.0 2.0 1118 $2,200 $1.97 14d 1 1.47mi

Listing history 12 events

  1. 2026-04-22
    status Pending
  2. 2026-04-13
    listed $145,000 Active
  3. 2022-10-21
    soldstatus
  4. 2022-08-18
    status Pending
  5. 2022-08-11
    listed $235,000 Active
  6. 2015-09-21
    soldstatus
  7. 2015-06-20
    listed $135,000
  8. 2014-07-18
    listed $132,500
  9. 2011-05-20
    soldstatus
  10. 2010-10-11
    listed $120,000
  11. 2009-03-30
    listed $105,000
  12. 2002-09-24
    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
$2,489 · $207/mo
Projected year-2 tax
$2,489 · $207/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
$20,134
− Mortgage interest
−$8,122
− Property taxes
−$2,489
− Insurance
−$725
− Repairs & maintenance
−$1,611
− Management
−$1,611
− Depreciation
−$4,218
Taxable income
$1,358
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$326
After-tax cash flow
$3,241/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
Matanuska-Susitna Borough School District
NCES district ID
0200510
Math proficiency
42% ▲ 1.00%
Reading proficiency
50% ▲ 5.00%
Median HH income
$70,325
Composite
41.38/100
National rank
#3484
State rank
#5 of 21 in AK

Livability — Knik-Fairview

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Knik-Fairview, AK
County
Matanuska Susitna Borough · 100,174 people
Metro
Anchorage, AK
Population (ZIP)
44,647
Household income
$97,544
Rent vs Own
28.9% rent · 71.1% own
Severe rent burden
872.0

Population outlook (Matanuska-Susitna County) Hauer SSP2

Today (2025)
126,730 people
By 2030
139,641 · +10.2%
By 2040
165,122 · +30.3%
By 2050
189,697 · +49.7%
By 2075
249,959 · +97.2%
By 2100
288,077 · +127.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Two or more races 12% Native American 6% Hispanic / Latino 5% Asian 2% Black 1%
Common ancestry
Portuguese 3% Lithuanian 2% Italian 2%
Foreign-born
4% · Canada
Languages at home
93% English-only · Russian/Polish/Slavic 2% Spanish 2% Tagalog/Filipino 1%

Political lean MEDSL · Matanuska-Susitna

2016 margin
R (+15.2) · D 37.7% · R 52.9% · Other 9.4%
All cycles
2016: R+15.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -21.68%
Current HPI
196.8728
Rent YoY
▬ 0.04%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+38.1% since first listed
12 events — show timeline
  • 2026-04-22 Pending AKMLS
  • 2026-04-13 Listed $145,000 AKMLS
  • 2022-10-21 Sold (Public Records) Public Records
  • 2022-08-18 Pending AKMLS
  • 2022-08-11 Listed $235,000 AKMLS
  • 2015-09-21 Sold (Public Records) Public Records
  • 2015-06-20 Listed $135,000 AKMLS
  • 2014-07-18 Listed $132,500 AKMLS
  • 2011-05-20 Sold (Public Records) Public Records
  • 2010-10-11 Listed $120,000 AKMLS
  • 2009-03-30 Listed $105,000 AKMLS
  • 2002-09-24 Sold (Public Records) Public Records

Property tax history

+3.4%/yr

Latest (2025): $2,489 · +19.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…