CashFlowRE
Sign in Sign up
2011 N Eugene Dr
D Composite 43.55
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Cash flow +11.0/30.0
  • Schools +4.1/10.0
  • DSCR +3.2/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • Appreciation +0.0/10.0

$259,900

2011 N Eugene Dr · Lazy Mountain, AK 99645
2 bd · 1.0 ba · 2,318 sqft · Other public records · 43 Days on market
Built 1956 0.82 ac lot $112/sqft · 55% below area Est $380k · 32% under

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

Listing remarks

This charming home is Nestled at the foot of Lazy Mountain, a stone's throw from the magnificent Matanuska River. This is a 2-bedroom 1 bath home with 215ft of Old Glenn Hwy frontage in an unrestricted use area. It has an 804 sq ft deep basement and comes with two separate lots totaling . 82 acres. The location is unbeatable with a plethora of nearby trails, lakes, mountains and recreation. Ferns, flowers and trees encompass the entire property in the summer. Check out the Videos! This homestead features a private well, electric, natural gas, back patio, bonus family areas, sauna & storage sheds. 5 minutes from downtown, part of Palmers past & its growing future. This property n

Key facts

  • 0.82 acre lot
  • 2 garage spots
  • Built 1956

Property features AI

Exterior

  • Parking: Detached 2-car garage; No carport
  • Utilities: Sewer: crib
  • Home design: Residential property; Not attached to another unit
  • Construction: Block, concrete, log and wood frame construction; Slab foundation; Built in 1956; Metal roof
  • Exterior features: Private yard; Road service area access; Outdoor storage

Interior

  • Kitchen: Dishwasher; Refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet
  • Bathrooms: 1 full bathroom
  • Interior features: Dishwasher; Refrigerator; Basement; Electric service; Fireplace; Sauna; Telephone service
  • Laundry & utility: Basement utility area

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 $260k.

Deal economics

  • At list price, monthly cash flow is $-107 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $241k (7.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $186k (28.5% below list).
  • Recommended offer: $186k (28.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 60/100 on livability (#87 in AK) — a middle-class / working-renter tenant base. Strengths: crime A-, housing A-; Watch: cost of living C-, health & safety C-, 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.
  • Zoned schools: Butte Elementary (math 42% / reading 52%, grade D-, #61 of 156 statewide, top 41%, 274 students, 43% FRL); Palmer Middle School (math 25% / reading 42%, grade F, #24 of 36 statewide, top 69%, 594 students, 46% FRL); Palmer High School (math 32% / reading 37%, grade F, #28 of 61 statewide, top 50%, 760 students, 33% FRL).
  • Market conditions: 378 active listings in the ZIP; 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 $2k of loan paydown is wiped out by about $8k 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

  • It's been on market 43 days — a 3% lower offer ($252k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $185,801 (28.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  3. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.71%
Cap rate
5.80%
Cash-on-cash
-1.77%
DSCR
0.92
GRM
11.7

CMA / ARV

ARV (median comp)
$379,561
List price
$259,900
Delta
-31.53%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-19.3%
Equity multiple
0.33×
Total profit
$-49,040
Equity at exit
$38,752
10-year hold
IRR
-12.0%
Equity multiple
0.29×
Total profit
$-51,920
Equity at exit
$22,471

Cash invested: $72,772 (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 99645

Home prices YoY
-22.8%
Active inventory
378
Price-to-rent
11.7×

Monthly cashflow live

Estimated rent
$1,858 medium interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$104 /mo · $1,244/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$390
Net cashflow
$-107

Break-even live

Break-even rent $1,994
Max offer price $240,991
Occupancy floor

Sensitivity live

Price -10% $40 -5% $-33 +0% $-107 +5% $-181 +10% $-254
Rent -10% $-254 -5% $-180 +0% $-107 +5% $-34 +10% $40
Rate -1.0pp $24 -0.5pp $-41 base $-107 +0.5pp $-174 +1.0pp $-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
$64,975
Closing costs
$7,797
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.

Listing history 17 events

  1. 2026-06-22
    days on market $259,900 Active 43 DOM
  2. 2026-06-18
    days on market $259,900 Active 40 DOM
  3. 2026-06-17
    days on market $259,900 Active 39 DOM
  4. 2026-06-16
    days on market $259,900 Active 38 DOM
  5. 2026-06-15
    days on market $259,900 Active 37 DOM
  6. 2026-06-14
    days on market $259,900 Active 35 DOM
  7. 2026-06-13
    days on market $259,900 Active 34 DOM
  8. 2026-06-10
    days on market $259,900 Active 32 DOM
  9. 2026-06-09
    days on market $259,900 Active 31 DOM
  10. 2026-06-08
    days on market $259,900 Active 30 DOM
  11. 2026-06-07
    days on market $259,900 Active 29 DOM
  12. 2026-06-03
    days on market $259,900 Active 25 DOM
  13. 2026-06-02
    days on market $259,900 Active 24 DOM
  14. 2026-06-01
    days on market $259,900 Active 23 DOM
  15. 2026-05-31
    days on market $259,900 Active 22 DOM
  16. 2026-05-30
    days on market $259,900 Active 21 DOM
  17. 2026-05-09
    listed $259,900 Active 804-char remark

ⓘ 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
$1,244 · $104/mo
Projected year-2 tax
$2,168 · $181/mo
Expected delta
+$925/yr (+$77/mo · 74.4%)

ⓘ 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
$22,296
− Mortgage interest
−$14,558
− Property taxes
−$1,244
− Insurance
−$1,300
− Repairs & maintenance
−$1,784
− Management
−$1,784
− Depreciation
−$7,561
Taxable loss
−$5,934
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,424
After-tax cash flow
$140/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 — Lazy Mountain

Score
60/100
State rank
#87
US rank
#19344

Category grades

Amenities F Commute F Cost of living C- Crime A- Employment C+ Housing A- Health & safety C- User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lazy Mountain, AK
County
Matanuska Susitna Borough · 100,174 people
City population
31,494
Metro
Anchorage, AK
Population (ZIP)
32,103
Household income
$100,455
Rent vs Own
19.8% rent · 80.2% own
Severe rent burden
539.0

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 (75%)
Race & ethnicity
White 75% Two or more races 11% Hispanic / Latino 6% Native American 6% Black 1% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Portuguese 4% Slovak 2% Italian 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2%

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
▼ -62.20%
Current HPI
210.5448
Rent YoY
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-05-09 Listed $259,900 AKMLS

Property tax history

-1.7%/yr

Latest (2018): $1,244 · -6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…