CashFlowRE
Sign in Sign up
1980 Meadowlark Ln #302
C- Composite 53.66
Why this score? — see what drove the C- 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 +18.5/30.0
  • ARV discount +12.7/15.0
  • DSCR +5.8/10.0
  • 1% rule +5.0/10.0
  • Livability +3.6/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,900

1980 Meadowlark Ln #302 · Huron, SD 57350
2 bd · 2.0 ba · 1,267 sqft · SingleFamily · 112 Days on market
Built 1989 $103/sqft · 12% below area Est $147k · 12% under ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Carefree Condo Living can be yours BUT you better call today as these Meadowlark Condos sell fast! You are going to love the balcony view overlooking a private, wooded area. Enjoy life and travels knowing lawncare, security, and exterior and common area maintenance are taken care of. Updated kitchen, newly painted throughout, convenient in condo laundry room with top of the line washer/dryer included. This is a 55 & over facility. The attached double garage offers convenience and extra storage. $300/month condo fee covers lawn care, snow removal, water, and sewer.

Key facts

  • Balcony view
  • Updated kitchen
  • Private wooded area

Tags

BALCONY VIEWPRIVATE WOODED AREAUPDATED KITCHENIN CONDO LAUNDRY ROOMATTACHED DOUBLE GARAGE

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 $130k.

Deal economics

  • At list price, monthly cash flow is $123 ($1k/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 $129k (0.4% below list).
  • Recommended offer: $118k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 4.0% in Huron — 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 72/100 on livability (#48 in SD) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, health & safety C-, schools D-.
  • Huron School District 02-2 (town): math 30% / reading 44% proficiency, ranked #55 of 59 in SD (top 93%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 149 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 30 units permitted in Beadle County in 2024 (6 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Beadle County population projected at +39% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 112 days — a 9% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
Recommended offer $118,209 (9.0% below list)

Questions for the listing agent

  1. It's been on market 112 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.00%
Cap rate
7.43%
Cash-on-cash
4.04%
DSCR
1.18
GRM
8.4

CMA / ARV

ARV (median comp)
$146,918
List price
$129,900
Delta
-11.58%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1980 Meadowlark Ln #305 0.00mi 3/2.0 (+1) 1,290 (+2%) 21mo $141,000 $109 75
470 21st St SW #202 0.31mi 2/1.0 1,200 (-5%) 15mo $125,000 $104 60

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
-10.0%
Equity multiple
0.64×
Total profit
$-13,220
Equity at exit
$19,369
10-year hold
IRR
-0.5%
Equity multiple
0.96×
Total profit
$-1,374
Equity at exit
$11,231

Cash invested: $36,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
83 Strongly Landlord-Friendly
State South Dakota
83 Strongly Landlord-Friendly · R+16
County
— inherits STATE
City
— inherits STATE
3-day notice; mostly landlord-friendly.

ZIP-level market 57350

Active inventory
149
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,294 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$164 /mo · $1,972/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$272
Net cashflow
$123

Break-even live

Break-even rent $1,139
Max offer price $129,900
Occupancy floor 86%

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
$32,475
Closing costs
$3,897
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2134 Frank Ave SE Huron, SD 3.0 2.0 1200 $1,294 $1.08 44d 1 1.13mi

Listing history 4 events

  1. 2026-05-07
    status Pending 576-char remark
    Show marketing remark (576 chars)

    Carefree Condo Living can be yours BUT you better call today as these Meadowlark Condos sell fast! You are going to love the balcony view overlooking a private, wooded area. Enjoy life and travels knowing lawncare, security, and exterior and common area maintenance are taken care of. Updated kitchen, newly painted throughout, convenient in condo laundry room with top of the line washer/dryer included. This is a 55 & over facility. The attached double garage offers convenience and extra storage. $300/month condo fee covers lawn care, snow removal, water, and sewer.

  2. 2026-04-15
    price $129,900 576-char remark
    Show marketing remark (576 chars)

    Carefree Condo Living can be yours BUT you better call today as these Meadowlark Condos sell fast! You are going to love the balcony view overlooking a private, wooded area. Enjoy life and travels knowing lawncare, security, and exterior and common area maintenance are taken care of. Updated kitchen, newly painted throughout, convenient in condo laundry room with top of the line washer/dryer included. This is a 55 & over facility. The attached double garage offers convenience and extra storage. $300/month condo fee covers lawn care, snow removal, water, and sewer.

  3. 2026-02-13
    price $134,900 576-char remark
    Show marketing remark (576 chars)

    Carefree Condo Living can be yours BUT you better call today as these Meadowlark Condos sell fast! You are going to love the balcony view overlooking a private, wooded area. Enjoy life and travels knowing lawncare, security, and exterior and common area maintenance are taken care of. Updated kitchen, newly painted throughout, convenient in condo laundry room with top of the line washer/dryer included. This is a 55 & over facility. The attached double garage offers convenience and extra storage. $300/month condo fee covers lawn care, snow removal, water, and sewer.

  4. 2026-01-14
    listed $139,900 Active 576-char remark
    Show marketing remark (576 chars)

    Carefree Condo Living can be yours BUT you better call today as these Meadowlark Condos sell fast! You are going to love the balcony view overlooking a private, wooded area. Enjoy life and travels knowing lawncare, security, and exterior and common area maintenance are taken care of. Updated kitchen, newly painted throughout, convenient in condo laundry room with top of the line washer/dryer included. This is a 55 & over facility. The attached double garage offers convenience and extra storage. $300/month condo fee covers lawn care, snow removal, water, and sewer.

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

Tax reassessment forecast SD · Resets to sale price

Current annual tax
$1,972 · $164/mo
Projected year-2 tax
$1,972 · $164/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 3/10 Moderate FEMA zone X (unshaded) · 10% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$15,528
− Mortgage interest
−$7,276
− Property taxes
−$1,972
− Insurance
−$650
− Repairs & maintenance
−$1,242
− Management
−$1,242
− Depreciation
−$3,779
Taxable loss
−$633
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$152
After-tax cash flow
$1,623/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
Huron School District 02-2
NCES district ID
4635480
Math proficiency
30% ▼ -7.00%
Reading proficiency
44% ▼ -2.00%
Median HH income
$43,613
Composite
31.35/100
National rank
#5998
State rank
#55 of 59 in SD

Livability — Huron

Score
72/100
State rank
#48
US rank
#6463

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Huron, SD
Population (ZIP)
16,148

Population outlook (Beadle County) Hauer SSP2

Today (2025)
20,094 people
By 2030
21,218 · +5.6%
By 2040
24,042 · +19.6%
By 2050
27,931 · +39.0%
By 2075
43,296 · +115.5%
By 2100
65,888 · +227.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (65%)
Race & ethnicity
White 65% Hispanic / Latino 16% Asian 11% Two or more races 7% Pacific Islander 2% Native American 1% Black 1%
Hispanic origin (detail)
Mexican 7% Puerto Rican 2%
Common ancestry
Portuguese 8% Iranian 4% Lithuanian 2%
Foreign-born
15% · Canada, Philippines, Vietnam
Languages at home
80% English-only · Spanish 9% Other Asian/Pacific 7% Vietnamese 2%

Political lean MEDSL · Beadle

2024 margin
Solid R (+40.1) · D 28.8% · R 68.8% · Other 2.4%
2008→2024 swing
-32.8pp toward R · 2008: -7.3pp · 2024: -40.1pp
All cycles
2024: R+40.1 2020: R+38.1 2016: R+37.6 2012: R+18.6 2008: R+7.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -116.91%
Current HPI
141.3376
Rent YoY
Metro
State GDP YoY
▲ 0.70%
F500 in state
2

Industry mix (Fortune 500 HQ in SD)

Industry F500 HQs Revenue

Price history

-7.1% since first listed
4 events — show timeline
  • 2026-05-07 Pending HBOR
  • 2026-04-15 Price Changed $129,900 HBOR
  • 2026-02-13 Price Changed $134,900 HBOR
  • 2026-01-14 Listed $139,900 HBOR

Property tax history

+0.6%/yr

Latest (2026): $1,972 · +7.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…