CashFlowRE
Sign in Sign up
322 W Redoubt Ave 24-Plex
D Composite 42.29
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

322 W Redoubt Ave · Soldotna, AK 99669
960 bd · 576.0 ba · 6,144 sqft · MultiFamily public records · 115 Days on market
Built 1976 1.00 ac lot

🖨 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

24 UNIT APARTMENT COMPLEXTHREE BUILDINGSSHARED LAUNDRY FACILITIESDEDICATED TENANT STORAGEPAVED PARKINGNEW ROOFS

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 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.
Recommended offer $2,674,800 (10.8% below list)

Questions for the listing agent

  1. 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?
  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 1976 — 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. 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?
  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
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

5-year hold
IRR
-15.4%
Equity multiple
0.45×
Total profit
$-459,736
Equity at exit
$447,161
10-year hold
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
30-day notice; security deposits capped; courts moderate-paced.

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

Break-even rent $26,235
Max offer price $2,999,000
Occupancy floor 93%

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

UnitsBedsBathsEst. rent
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

  1. 2026-06-19
    days on market $2,999,000 Active 115 DOM
  2. 2026-06-18
    days on market $2,999,000 Active 114 DOM
  3. 2026-06-17
    days on market $2,999,000 Active 113 DOM
  4. 2026-06-16
    days on market $2,999,000 Active 112 DOM
  5. 2026-06-15
    days on market $2,999,000 Active 111 DOM
  6. 2026-06-14
    days on market $2,999,000 Active 109 DOM
  7. 2026-06-12
    days on market $2,999,000 Active 108 DOM
  8. 2026-06-09
    days on market $2,999,000 Active 105 DOM
  9. 2026-06-08
    days on market $2,999,000 Active 104 DOM
  10. 2026-06-07
    days on market $2,999,000 Active 103 DOM
  11. 2026-06-07
    days on market $2,999,000 Active 102 DOM
  12. 2026-06-04
    pricedays on market $2,999,000 Active 99 DOM
  13. 2026-06-02
    days on market $3,350,000 Active 98 DOM
  14. 2026-06-01
    days on market $3,350,000 Active 97 DOM
  15. 2026-05-31
    days on market $3,350,000 Active 96 DOM
  16. 2026-05-31
    days on market $3,350,000 Active 95 DOM
  17. 2026-02-24
    status 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.

  18. 2026-02-23
    listed $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.

  19. 2016-06-22
    listed $1,330,000
  20. 2006-03-06
    listed $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
combined federal + state — saved on this device
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

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

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 listed
4 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%/yr

Latest (2025): $909 · -9.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…