24-Plex
322 W Redoubt Ave · Soldotna, AK
Flood risk 1/10 · Minimal
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
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).
- Cash flow +14.0/30.0
- ARV discount +7.5/15.0
- DSCR +4.3/10.0
- 1% rule +3.9/10.0
- Livability +3.9/5.0
- Schools +3.7/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$2,999,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 24 units. confirmed
5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.
Listing remarks MLS
Well-maintained 24-unit apartment complex consisting of three buildings in a prime Soldotna location near schools, shopping, and the hospital. The property includes 16 two-bedroom units and 8 one-bedroom units, with shared laundry facilities in each building and dedicated tenant storage. Two buildings are 7,296 SF each and one is 6,144 SF. Located on a paved, year-round maintained road with paved parking and backing directly to Sunrise Park, offering a desirable setting for tenants. Recent capital improvements include new roofs on all three buildings (2022), two new boilers (2022), and new rain gutters (2025). Strong investment opportunity in a high-demand rental area.
Key facts
- Paved parking
- New roofs
- Three buildings
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 16×2bd/1ba + 8×1bd/1ba units multifamily listed at $3.00M.
Deal economics
- At list price, monthly cash flow is $406 ($5k/yr) — positive. Per door: $17/mo.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $2.67M (10.8% below list).
- Recommended offer: $2.67M (10.8% below list) — sets the bar for 1% rule.
Location & tenants
- Location reads 78/100 on livability (#7 in AK, #2,693 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, health & safety A+, housing A; Watch: amenities D+, commute F.
- Kenai Peninsula Borough School District (rural): math 35% / reading 48% proficiency, ranked #8 of 21 in AK (top 38%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: 227 active listings in the ZIP; 152 units permitted in Kenai Peninsula Borough in 2024 (20 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $21k of loan paydown is wiped out by about $90k of value loss. Plan a longer hold.
- Kenai Peninsula County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 115 days — a 9% lower offer ($2.73M) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 20y ago; this cycle's ask has dropped $351k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Questions for the listing agent
- It's been on market 115 days. Have you received any prior offers? Is the seller open to a 11% 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 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- 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?
- 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?
- 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.
- 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.
- 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
- 0.89% ✗
- Cap rate
- 6.46%
- Cash-on-cash
- 0.58%
- DSCR
- 1.03
- GRM
- 9.3
CMA / ARV
No comps found within radius.
Projected returns pro-forma
-3.0% appreciation · 3.0% rent growth · sell at horizon
- IRR
- -15.4%
- Equity multiple
- 0.45×
- Total profit
- $-459,736
- Equity at exit
- $447,161
- IRR
- -6.8%
- Equity multiple
- 0.56×
- Total profit
- $-365,434
- Equity at exit
- $259,299
Cash invested: $839,720 (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
ZIP-level market 99669
- Home prices YoY
- -26.1%
- Active inventory
- 227
- Price-to-rent
- 218.9×
Monthly cashflow live
- Estimated rent
- $26,748 medium interval (Pro) →
- Mortgage (P&I)
- −$15,727
- Tax est. 1.5%
- −$3,749 /mo · $44,985/yr
- Insurance
- −$1,250
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$5,617
- Net cashflow
- $406
Break-even live
24-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 16× units | 2 | 1 | $18,272 |
| #1 | 2 | 1 | $1,142 |
| #2 | 2 | 1 | $1,142 |
| #3 | 2 | 1 | $1,142 |
| #4 | 2 | 1 | $1,142 |
| #5 | 2 | 1 | $1,142 |
| #6 | 2 | 1 | $1,142 |
| #7 | 2 | 1 | $1,142 |
| #8 | 2 | 1 | $1,142 |
| #9 | 2 | 1 | $1,142 |
| #10 | 2 | 1 | $1,142 |
| #11 | 2 | 1 | $1,142 |
| #12 | 2 | 1 | $1,142 |
| #13 | 2 | 1 | $1,142 |
| #14 | 2 | 1 | $1,142 |
| #15 | 2 | 1 | $1,142 |
| #16 | 2 | 1 | $1,142 |
| 8× units | 1 | 1 | $8,480 |
| #17 | 1 | 1 | $1,060 |
| #18 | 1 | 1 | $1,060 |
| #19 | 1 | 1 | $1,060 |
| #20 | 1 | 1 | $1,060 |
| #21 | 1 | 1 | $1,060 |
| #22 | 1 | 1 | $1,060 |
| #23 | 1 | 1 | $1,060 |
| #24 | 1 | 1 | $1,060 |
| Total (24 units) | $26,748 | ||
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
- $749,750
- Closing costs
- $89,970
- 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 20 events
-
2026-06-19days on market $2,999,000 Active 115 DOM
-
2026-06-18days on market $2,999,000 Active 114 DOM
-
2026-06-17days on market $2,999,000 Active 113 DOM
-
2026-06-16days on market $2,999,000 Active 112 DOM
-
2026-06-15days on market $2,999,000 Active 111 DOM
-
2026-06-14days on market $2,999,000 Active 109 DOM
-
2026-06-12days on market $2,999,000 Active 108 DOM
-
2026-06-09days on market $2,999,000 Active 105 DOM
-
2026-06-08days on market $2,999,000 Active 104 DOM
-
2026-06-07days on market $2,999,000 Active 103 DOM
-
2026-06-07days on market $2,999,000 Active 102 DOM
-
2026-06-04pricedays on market $2,999,000 Active 99 DOM
-
2026-06-02days on market $3,350,000 Active 98 DOM
-
2026-06-01days on market $3,350,000 Active 97 DOM
-
2026-05-31days on market $3,350,000 Active 96 DOM
-
2026-05-31days on market $3,350,000 Active 95 DOM
-
2026-02-24status Active 677-char remark
Show marketing remark (677 chars)
Well-maintained 24-unit apartment complex consisting of three buildings in a prime Soldotna location near schools, shopping, and the hospital. The property includes 16 two-bedroom units and 8 one-bedroom units, with shared laundry facilities in each building and dedicated tenant storage. Two buildings are 7,296 SF each and one is 6,144 SF. Located on a paved, year-round maintained road with paved parking and backing directly to Sunrise Park, offering a desirable setting for tenants. Recent capital improvements include new roofs on all three buildings (2022), two new boilers (2022), and new rain gutters (2025). Strong investment opportunity in a high-demand rental area.
-
2026-02-23$3,350,000 Active 677-char remark
Show marketing remark (677 chars)
Well-maintained 24-unit apartment complex consisting of three buildings in a prime Soldotna location near schools, shopping, and the hospital. The property includes 16 two-bedroom units and 8 one-bedroom units, with shared laundry facilities in each building and dedicated tenant storage. Two buildings are 7,296 SF each and one is 6,144 SF. Located on a paved, year-round maintained road with paved parking and backing directly to Sunrise Park, offering a desirable setting for tenants. Recent capital improvements include new roofs on all three buildings (2022), two new boilers (2022), and new rain gutters (2025). Strong investment opportunity in a high-demand rental area.
-
2016-06-22$1,330,000
-
2006-03-06$1,200,000
ⓘ 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 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
- $320,976
- − Mortgage interest
- −$167,991
- − Property taxes
- −$44,985
- − Insurance
- −$14,995
- − Repairs & maintenance
- −$25,678
- − Management
- −$25,678
- − Depreciation
- −$87,244
- Taxable loss
- −$45,594
- Est. tax savings @ 24.0%
- +$10,943
- After-tax cash flow
- $15,809/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
- Kenai Peninsula Borough School District
- NCES district ID
- 0200390
- Math proficiency
- 35% ▼ -6.00%
- Reading proficiency
- 48% ▲ 1.00%
- Median HH income
- $60,704
- Composite
- 36.71/100
- National rank
- #4594
- State rank
- #8 of 21 in AK
Livability — Soldotna
- Score
- 78/100
- State rank
- #7
- US rank
- #2693
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Soldotna, AK
- Population (ZIP)
- 15,722
Population outlook (Kenai Peninsula County) Hauer SSP2
- Today (2025)
- 63,736 people
- By 2030
- 66,260 · +4.0%
- By 2040
- 70,449 · +10.5%
- By 2050
- 74,414 · +16.8%
- By 2075
- 87,508 · +37.3%
- By 2100
- 95,360 · +49.6%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (83%)
- Race & ethnicity
- White 83% Two or more races 8% Native American 3% Hispanic / Latino 3% Asian 1%
- Common ancestry
- Portuguese 4% Italian 4% Romanian 4%
- Foreign-born
- 3% · Canada, China
- Languages at home
- 95% English-only · Spanish 1% Tagalog/Filipino 1%
Political lean MEDSL · Kenai Peninsula
- 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
- ▼ -61.58%
- Current HPI
- 174.4233
- Rent YoY
- —
- Metro
- —
- State GDP YoY
- —
- F500 in state
- 0
Price history
+179.2% since first listed4 events — show timeline
- 2026-02-24 Relisted — AKMLS
- 2026-02-23 Listed $3,350,000 AKMLS
- 2016-06-22 Listed $1,330,000 AKMLS
- 2006-03-06 Listed $1,200,000 AKMLS
Property tax history
-9.1%/yrLatest (2025): $909 · -9.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…