CashFlowRE
Sign in Sign up
610 3rd Ave SW
B Composite 70.08
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$70,000

610 3rd Ave SW · Choteau, MT 59422
2 bd · 1.0 ba · 1,124 sqft · Manufactured public records · 30 Days on market
Built 1976 0.26 ac lot

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

Key facts

  • Generous level lot
  • Sunny enclosed porch
  • 0.26 acre lot

Tags

PARTIALLY FENCED YARDSUNNY ENCLOSED PORCHBONUS ROOM WITH DOGGY DOORDETACHED 2 CAR GARAGEGENEROUS LEVEL LOT

Property features AI

Exterior

  • Parking: Attached or detached garage with 2 spaces
  • Utilities: Public sewer; Natural gas available and connected; Electricity connected; Cable available; Phone available; Water source: Other; See remarks for additional utility details
  • Home design: Manufactured home (single wide); Residential property
  • Construction: Pillar/post/pier foundation
  • Exterior features: Enclosed patio/porch; Partial fencing; Shed(s); Level lot; Public maintained road frontage on a city street; Irrigation water rights

Interior

  • Kitchen: Range; Dishwasher; Refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas forced air heating
  • Interior features: High speed internet
  • Laundry & utility: Washer; Dryer; Washer hookup

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 manufactured listed at $70k.

Deal economics

  • At list price, monthly cash flow is $374 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $69k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 80/100 on livability (#8 in MT, #1,736 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, amenities D-, commute F.
  • Choteau H S (rural): math 40% / reading 40% proficiency, ranked #151 of 339 in MT (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 28 active listings in the ZIP; 1 units permitted in Teton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Teton County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($69k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $68,950 (1.5% below list)

Questions for the listing agent

  1. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.57%
Cap rate
12.70%
Cash-on-cash
22.88%
DSCR
2.02
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$184,336
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
605 1st Ave SW 0.18mi 3/2.0 (+1) 1,216 (+8%) 11mo $199,500 $164 59

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
15.8%
Equity multiple
1.64×
Total profit
$12,483
Equity at exit
$10,437
10-year hold
IRR
24.5%
Equity multiple
3.12×
Total profit
$41,613
Equity at exit
$6,052

Cash invested: $19,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
82 Strongly Landlord-Friendly
State Montana
82 Strongly Landlord-Friendly · R+11
County
— inherits STATE
City
— inherits STATE
30-day notice; no rent control; preempted; rural-skewed market.

ZIP-level market 59422

Home prices YoY
-10.2%
Active inventory
28
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,098 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$97 /mo · $1,169/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$374

Break-even live

Break-even rent $625
Max offer price $70,000
Occupancy floor 61%

Sensitivity live

Price -10% $413 -5% $394 +0% $374 +5% $354 +10% $334
Rent -10% $287 -5% $330 +0% $374 +5% $417 +10% $460
Rate -1.0pp $409 -0.5pp $392 base $374 +0.5pp $356 +1.0pp $337

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
$17,500
Closing costs
$2,100
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. 2026-06-21
    days on market $70,000 Active 30 DOM
  2. 2026-06-21
    days on market $70,000 Active 29 DOM
  3. 2026-06-18
    days on market $70,000 Active 27 DOM
  4. 2026-06-17
    days on market $70,000 Active 26 DOM
  5. 2026-06-16
    days on market $70,000 Active 25 DOM
  6. 2026-06-15
    days on market $70,000 Active 24 DOM
  7. 2026-06-13
    days on market $70,000 Active 22 DOM
  8. 2026-06-12
    pricedays on market $70,000 Active 21 DOM
  9. 2026-06-09
    days on market $75,000 Active 18 DOM
  10. 2026-06-08
    days on market $75,000 Active 17 DOM
  11. 2026-06-07
    days on market $75,000 Active 16 DOM
  12. 2026-06-05
    days on market $75,000 Active 14 DOM
  13. 2026-06-04
    days on market $75,000 Active 12 DOM
  14. 2026-06-02
    days on market $75,000 Active 11 DOM
  15. 2026-06-01
    days on market $75,000 Active 10 DOM
  16. 2026-05-31
    days on market $75,000 Active 9 DOM
  17. 2026-05-22
    listed $75,000 Active
  18. 2007-09-28
    soldstatus
  19. 2000-05-01
    soldstatus
  20. 1995-05-25
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MT · Resets to sale price

Current annual tax
$1,169 · $97/mo
Projected year-2 tax
$1,169 · $97/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 2/10 Low 6 d/yr ≥90°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 15 unhealthy d/yr today · 15 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,176
− Mortgage interest
−$3,921
− Property taxes
−$1,169
− Insurance
−$350
− Repairs & maintenance
−$1,054
− Management
−$1,054
− Depreciation
−$2,036
Taxable income
$3,591
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$862
After-tax cash flow
$3,623/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
Choteau H S
NCES district ID
3006330
Math proficiency
40% ▼ -10.00%
Reading proficiency
40% ▼ -30.00%
Median HH income
$38,448
Composite
35.82/100
National rank
#9617
State rank
#151 of 339 in MT

Livability — Choteau

Score
80/100
State rank
#8
US rank
#1736

Category grades

Amenities D- Commute F Cost of living A+ 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
Choteau, MT
Population (ZIP)
2,947

Population outlook (Teton County) Hauer SSP2

Today (2025)
5,863 people
By 2030
5,715 · -2.5%
By 2040
5,421 · -7.5%
By 2050
5,132 · -12.5%
By 2075
4,937 · -15.8%
By 2100
4,210 · -28.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 4% Native American 2%
Common ancestry
Italian 7% Portuguese 6% Slovak 3%
Foreign-born
0% · Canada
Languages at home
93% English-only · German/W. Germanic 6%

Political lean MEDSL · Teton

2024 margin
Solid R (+45.0) · D 26.0% · R 71.0% · Other 3.0%
2008→2024 swing
-27.3pp toward R · 2008: -17.7pp · 2024: -45.0pp
All cycles
2024: R+45.0 2020: R+43.3 2016: R+42.9 2012: R+31.3 2008: R+17.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -29.63%
Current HPI
260.4081
Rent YoY
Metro
State GDP YoY
▲ 3.41%
F500 in state
2

Industry mix (Fortune 500 HQ in MT)

Industry F500 HQs Revenue

Price history

4 events — show timeline
  • 2026-05-22 Listed $75,000 MRMLS
  • 2007-09-28 Sold (Public Records) Public Records
  • 2000-05-01 Sold (Public Records) Public Records
  • 1995-05-25 Sold (Public Records) Public Records

Property tax history

+3.1%/yr

Latest (2025): $1,169 · -2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…