CashFlowRE
Sign in Sign up
8213 Race Cir
D+ Composite 45.34
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 +14.6/30.0
  • ARV discount +10.3/15.0
  • DSCR +4.5/10.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +3.1/5.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$305,000

8213 Race Cir · Anchorage, AK 99504
2 bd · 2.0 ba · 1,037 sqft · SingleFamily public records · 25 Days on market
Built 1983 5,665 sqft lot Est $326k · 6% under

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

Listing remarks

Wonderful ranch zll home w/ a fully fenced in lovely backyard. Vaulted ceilings, fireplace, remodeled kitchen with s/s appliances, bay window in living rm, laundry rm off of kitchen, each bedrm has a full bathrm. Primary bedrm has a walk-in closet. Good floor plan. No HOA dues! 2 vehicle garage. Roof was replaced, appliances new around 6 years ago, new tile in kitch & bath plus fence put in.

Key facts

  • New tile in bath
  • Walk-in closet
  • Remodeled kitchen

Tags

FULLY FENCED BACKYARDREMODELED KITCHENWALK-IN CLOSETNEW TILE IN KITCHENNEW TILE IN BATHREPLACED ROOF

Property features AI

Exterior

  • Parking: 2-car garage
  • Utilities: Public sewer; Paved road access
  • Home design: Residential property; Attached; Built in 1983
  • Construction: Wood frame construction; Composition/asphalt shingle roof; Other foundation
  • Exterior features: Fenced yard; Private yard; Landscaping; Motion-activated lighting; DSL/Cable available; Located in city limits; Fire service area

Interior

  • Kitchen: Refrigerator; Disposal; Laminate countertops
  • Bedrooms: 2 bedrooms (including primary on main level; BR/BA on main level)
  • Flooring: Tile
  • Bathrooms: 2 full bathrooms
  • Interior features: Disposal; Refrigerator; Carbon monoxide detector(s); Fireplace; Smoke detector(s); Vaulted ceilings; Window coverings; Laminate countertops

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/2.0-bath single-family listed at $305k.

Deal economics

  • At list price, monthly cash flow is $73 ($872/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $235k (23.1% below list).
  • Recommended offer: $235k (23.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 3.8% in Anchorage — 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 78/100 on livability (#6 in AK, #2,553 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: crime F, cost of living F.
  • Anchorage School District (urban): math 37% / reading 43% proficiency, ranked #6 of 21 in AK (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Scenic Park Elementary (math 32% / reading 42%, grade F, #83 of 156 statewide, top 59%, 382 students, 39% FRL); Nicholas J. Begich Middle School (math 10% / reading 24%, grade F, #32 of 36 statewide, top 89%, 882 students, 78% FRL); Bartlett High School (math 22% / reading 27%, grade F, #42 of 61 statewide, top 82%, 1,373 students, 64% FRL) — zoned schools average 60% FRL vs 38% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 26% at this address vs 40% district-wide (-14 pts) — the specific schools serving this property underperform the Anchorage School District average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.6%/yr); 217 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 306 units permitted in Anchorage Municipality in 2024 (90 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($87k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Anchorage County population projected at +12% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($300k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 30y ago; this cycle's ask has dropped $35k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $234,596 (23.1% below list)

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. 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?
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.77%
Cap rate
6.58%
Cash-on-cash
1.02%
DSCR
1.05
GRM
10.8

CMA / ARV

ARV (on-the-fly)
$325,618
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8020 Williwa Ave 0.24mi 3/2.0 (+1) 1,040 (+0%) 10mo $345,000 $332 76
4021 Resurrection Dr 0.16mi 2/2.0 962 (-7%) 7mo $310,000 $322 75
8023 Pioneer Dr 0.17mi 2/2.0 1,138 (+10%) 13mo $274,900 $242 65
3909 Resurrection Dr 0.10mi 3/2.0 (+1) 1,184 (+14%) 6mo $345,000 $291 62
7841 Regal Mountain Cir 0.28mi 2/1.5 954 (-8%) 12mo $300,000 $314 61
7721 Regal Mountain Dr 0.39mi 2/1.0 960 (-7%) 7mo $259,900 $271 60
3743 Robin St 0.42mi 3/1.0 (+1) 960 (-7%) 8mo $380,000 $396 53
7840 Chaimi Loop 0.42mi 2/1.0 982 (-5%) 18mo $275,000 $280 53
8031 Little Dipper Ave 0.36mi 3/1.0 (+1) 960 (-7%) 12mo $330,000 $344 51
7809 Regal Mountain Cir 0.35mi 2/1.0 912 (-12%) 15mo $279,900 $307 47
7700 Regal Mountain Dr 0.42mi 2/1.0 882 (-15%) 6mo $279,000 $316 46
7348 Hennings Way 0.57mi 2/1.0 1,120 (+8%) 19mo $300,000 $268 40

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 2.57% rent growth · sell at horizon

5-year hold
IRR
-15.2%
Equity multiple
0.46×
Total profit
$-45,970
Equity at exit
$45,476
10-year hold
IRR
-7.3%
Equity multiple
0.55×
Total profit
$-38,853
Equity at exit
$26,371

Cash invested: $85,400 (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 99504

Rents YoY
2.6%
Active inventory
217
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$2,346 high interval (Pro) →
Mortgage (P&I)
$1,599
Tax from tax record
$54 /mo · $649/yr
Insurance
$127
HOA
$0
Vacancy / Maint / Mgmt
$493
Net cashflow
$73

Break-even live

Break-even rent $2,254
Max offer price $305,000
Occupancy floor 92%

Sensitivity live

Price -10% $245 -5% $159 +0% $73 +5% $-14 +10% $-465
Rent -10% $-113 -5% $-20 +0% $73 +5% $165 +10% $258
Rate -1.0pp $226 -0.5pp $150 base $73 +0.5pp $-6 +1.0pp $-87

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
$76,250
Closing costs
$9,150
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3400 Meadowbrook Cir Anchorage, AK 3.0 2.0 1500 $2,350 $1.57 15d 1 0.41mi
7533 Regal Mountain Dr Anchorage, AK 2.0 1.0 987 $3,000 $3.04 25d 1 0.53mi
1720 Muldoon Cir Unit 4 Anchorage, AK 2.0 1.0 850 $1,850 $2.18 45d 1 1.35mi
5971 Ridgelake Cir Anchorage, AK 3.0 2.0 1452 $3,000 $2.07 15d 1 1.46mi
8110 E 16th Ave Unit C6 Anchorage, AK 2.0 1.0 1047 $1,850 $1.77 23d 1 1.46mi

Listing history 17 events

  1. 2026-06-15
    status $305,000 Pending 25 DOM
  2. 2026-06-15
    days on market $305,000 Active 25 DOM
  3. 2026-06-14
    days on market $305,000 Active 23 DOM
  4. 2026-06-13
    days on market $305,000 Active 22 DOM
  5. 2026-06-10
    days on market $305,000 Active 20 DOM
  6. 2026-06-09
    days on market $305,000 Active 19 DOM
  7. 2026-06-09
    price $305,000 Active 18 DOM
  8. 2026-06-08
    days on market $340,000 Active 18 DOM
  9. 2026-06-07
    days on market $340,000 Active 17 DOM
  10. 2026-06-03
    days on market $340,000 Active 13 DOM
  11. 2026-06-02
    days on market $340,000 Active 12 DOM
  12. 2026-06-01
    days on market $340,000 Active 11 DOM
  13. 2026-05-31
    days on market $340,000 Active 10 DOM
  14. 2026-05-30
    days on market $340,000 Active 9 DOM
  15. 2026-05-21
    listed $340,000 Active
  16. 1996-04-25
    soldstatus
  17. 1996-01-22
    listed $109,900

ⓘ 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
$649 · $54/mo
Projected year-2 tax
$2,139 · $178/mo
Expected delta
+$1,490/yr (+$124/mo · 229.6%)

ⓘ 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
$28,152
− Mortgage interest
−$17,085
− Property taxes
−$649
− Insurance
−$1,525
− Repairs & maintenance
−$2,252
− Management
−$2,252
− Depreciation
−$8,873
Taxable loss
−$4,484
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,076
After-tax cash flow
$1,948/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
Anchorage School District
NCES district ID
0200180
Math proficiency
37% ▼ -2.00%
Reading proficiency
43% ▲ 1.00%
Median HH income
$76,447
Composite
37.0/100
National rank
#4523
State rank
#6 of 21 in AK

Livability — Anchorage

Score
78/100
State rank
#6
US rank
#2553

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anchorage, AK
County
Anchorage Borough · 246,594 people
City population
218,117
Metro
Anchorage, AK
Population (ZIP)
42,093
Household income
$86,710
Rent vs Own
33.9% rent · 66.1% own
Severe rent burden
1052.0

Population outlook (Anchorage County) Hauer SSP2

Today (2025)
314,993 people
By 2030
321,771 · +2.2%
By 2040
335,493 · +6.5%
By 2050
352,799 · +12.0%
By 2075
414,771 · +31.7%
By 2100
474,485 · +50.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.80)
Race & ethnicity
White 41% Two or more races 18% Asian 13% Native American 9% Black 9% Hispanic / Latino 9% Pacific Islander 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Portuguese 2% Ukrainian 2% Romanian 2%
Foreign-born
12% · Canada, South Korea, Vietnam
Languages at home
76% English-only · Other Asian/Pacific 9% Spanish 4% Tagalog/Filipino 3%

Political lean MEDSL · Anchorage

2024 margin
D (+12.7) · D 56.3% · R 43.7%
2016→2024 swing
+27.9pp toward D · 2016: -15.2pp · 2024: 12.7pp
All cycles
2024: D+12.7 2016: R+15.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -184.29%
Current HPI
259.8803
Rent YoY
▲ 2.57%
Metro
Anchorage, AK
State GDP YoY
F500 in state
0

Price history

+177.5% since first listed
5 events — show timeline
  • 2026-06-15 Pending AKMLS
  • 2026-06-08 Price Changed $305,000 AKMLS
  • 2026-05-21 Listed $340,000 AKMLS
  • 1996-04-25 Sold (Public Records) Public Records
  • 1996-01-22 Listed $109,900 AKMLS

Property tax history

-1.1%/yr

Latest (2025): $649 · -13.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…