960 bd · 576.0 ba ·
6,144 sqft ·
Built 1976
· MultiFamily
· Active
· 115 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$26,748/mo
Mortgage (P&I)
−$15,727
Tax + insurance
−$4,998
HOA
−$0
Vac / Maint / Mgmt
−$5,617
Net cashflow
$406/mo
Annual
$4,866/yr
Cap rate
6.46%
Cash-on-cash
0.58%
DSCR
1.03
1% rule
0.89%
Cash to close
$839,720
Investor read
This is a 16×2bd/1ba + 8×1bd/1ba units multifamily listed at $3.00M.
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).
It's been on market 115 days — a 9% lower offer ($2.73M) is reasonable based on typical stale-listing flexibility.
Recommended offer: $2.67M (10.8% below list) — sets the bar for 1% rule.
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.
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).
Kenai Peninsula County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
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 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?
CashFlowRE · CFR-Z80AR8D94AFBBQ
· Data 1 day agocashflowre.app · 2026-05-29