CashFlowRE
Sign in Sign up
220 E 2nd Ave
B- Composite 68.46
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 +29.5/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.3/10.0
  • ARV discount +7.5/15.0
  • Schools +4.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,000

220 E 2nd Ave · Mobridge, SD 57601
2 bd · 1.0 ba · 1,152 sqft · SingleFamily · 126 Days on market
Built 1925 7,000 sqft lot ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 2-bedroom, 1-bath home offers 2,052 square feet of living space and timeless appeal. Built in 1925, the property blends original charm with important updates, including new electrical, plumbing and flooring. The home features fuel oil heat and window air conditioning. A natural gas furnace and an exterior AC condenser are included with the property, offering potential for future system upgrades. Spacious interior living areas provide flexibility for comfortable everyday living, entertaining, or home office space. Outdoor amenities include a covered front porch, a back deck, and a garden shed for additional storage. The 50x140 lot also includes a 1-stall detached garage. With classic character, valuable updates, and included mechanical components for future improvements, this property presents a great opportunity for homeowners or investors.

Key facts

  • Covered front porch
  • New plumbing
  • New electrical

Tags

NEW ELECTRICALNEW PLUMBINGPARTIAL ROOF REPLACEMENTCOVERED FRONT PORCHBACK DECKGARDEN SHED

Property features AI

Exterior

  • Parking: 1-car garage
  • Utilities: Public water; Public sewer; Water connected; Sewer connected
  • Home design: Single family residence; One level
  • Exterior features: Composition roof; Lot approximately 50 x 140

Interior

  • Kitchen: Dishwasher; Microwave; Range
  • Heating & cooling: Oil heating
  • Interior features: Dishwasher; Microwave; Range

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 single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $267 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($994 rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 71/100 on livability (#60 in SD) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: employment D+, amenities F, commute F.
  • Mobridge-Pollock 62-6 (town): math 50% / reading 62% proficiency, ranked #14 of 59 in SD (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 31 active listings in the ZIP; 7 units permitted in Walworth County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Walworth County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $21k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 126 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $66,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 126 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.33%
Cap rate
10.57%
Cash-on-cash
15.28%
DSCR
1.68
GRM
6.3

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
6.0%
Equity multiple
1.23×
Total profit
$4,888
Equity at exit
$11,183
10-year hold
IRR
15.4%
Equity multiple
2.25×
Total profit
$26,242
Equity at exit
$6,485

Cash invested: $21,000 (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 57601

Home prices YoY
-13.6%
Active inventory
31
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$994 medium interval (Pro) →
Mortgage (P&I)
$393
Tax est. 1.5%
$94 /mo · $1,125/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$209
Net cashflow
$267

Break-even live

Break-even rent $656
Max offer price $75,000
Occupancy floor 68%

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
$18,750
Closing costs
$2,250
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 18 events

  1. 2026-06-18
    days on market $75,000 Active 126 DOM
  2. 2026-06-17
    days on market $75,000 Active 125 DOM
  3. 2026-06-16
    days on market $75,000 Active 124 DOM
  4. 2026-06-15
    days on market $75,000 Active 123 DOM
  5. 2026-06-13
    days on market $75,000 Active 121 DOM
  6. 2026-06-12
    days on market $75,000 Active 120 DOM
  7. 2026-06-09
    days on market $75,000 Active 117 DOM
  8. 2026-06-08
    days on market $75,000 Active 116 DOM
  9. 2026-06-08
    days on market $75,000 Active 115 DOM
  10. 2026-06-05
    days on market $75,000 Active 113 DOM
  11. 2026-06-04
    days on market $75,000 Active 111 DOM
  12. 2026-06-02
    days on market $75,000 Active 110 DOM
  13. 2026-06-01
    days on market $75,000 Active 109 DOM
  14. 2026-05-31
    days on market $75,000 Active 108 DOM
  15. 2026-05-20
    price $75,000 857-char remark
    Show marketing remark (857 chars)

    This 2-bedroom, 1-bath home offers 2,052 square feet of living space and timeless appeal. Built in 1925, the property blends original charm with important updates, including new electrical, plumbing and flooring. The home features fuel oil heat and window air conditioning. A natural gas furnace and an exterior AC condenser are included with the property, offering potential for future system upgrades. Spacious interior living areas provide flexibility for comfortable everyday living, entertaining, or home office space. Outdoor amenities include a covered front porch, a back deck, and a garden shed for additional storage. The 50x140 lot also includes a 1-stall detached garage. With classic character, valuable updates, and included mechanical components for future improvements, this property presents a great opportunity for homeowners or investors.

  16. 2026-05-20
    price $75,000
    Show marketing remark (857 chars)

    This 2-bedroom, 1-bath home offers 2,052 square feet of living space and timeless appeal. Built in 1925, the property blends original charm with important updates, including new electrical, plumbing and flooring. The home features fuel oil heat and window air conditioning. A natural gas furnace and an exterior AC condenser are included with the property, offering potential for future system upgrades. Spacious interior living areas provide flexibility for comfortable everyday living, entertaining, or home office space. Outdoor amenities include a covered front porch, a back deck, and a garden shed for additional storage. The 50x140 lot also includes a 1-stall detached garage. With classic character, valuable updates, and included mechanical components for future improvements, this property presents a great opportunity for homeowners or investors.

  17. 2026-04-14
    listed $90,000 Active 857-char remark
    Show marketing remark (857 chars)

    This 2-bedroom, 1-bath home offers 2,052 square feet of living space and timeless appeal. Built in 1925, the property blends original charm with important updates, including new electrical, plumbing and flooring. The home features fuel oil heat and window air conditioning. A natural gas furnace and an exterior AC condenser are included with the property, offering potential for future system upgrades. Spacious interior living areas provide flexibility for comfortable everyday living, entertaining, or home office space. Outdoor amenities include a covered front porch, a back deck, and a garden shed for additional storage. The 50x140 lot also includes a 1-stall detached garage. With classic character, valuable updates, and included mechanical components for future improvements, this property presents a great opportunity for homeowners or investors.

  18. 2026-02-12
    listed $90,000 Active

ⓘ 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
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$11,934
− Mortgage interest
−$4,201
− Property taxes
−$1,125
− Insurance
−$375
− Repairs & maintenance
−$955
− Management
−$955
− Depreciation
−$2,182
Taxable income
$2,141
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$514
After-tax cash flow
$2,694/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
Mobridge-Pollock 62-6
NCES district ID
4680441
Math proficiency
50% ▲ 2.00%
Reading proficiency
62% ▼ -3.00%
Median HH income
$42,172
Composite
46.97/100
National rank
#2355
State rank
#14 of 59 in SD

Livability — Mobridge

Score
71/100
State rank
#60
US rank
#7236

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mobridge, SD
Population (ZIP)
3,483

Population outlook (Walworth County) Hauer SSP2

Today (2025)
5,610 people
By 2030
5,693 · +1.5%
By 2040
5,896 · +5.1%
By 2050
6,200 · +10.5%
By 2075
7,621 · +35.8%
By 2100
9,375 · +67.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Native American 18% Two or more races 12% Hispanic / Latino 1%
Common ancestry
Portuguese 13% Iranian 3% Scotch-Irish 2%
Foreign-born
1%
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Walworth

2024 margin
Solid R (+59.2) · D 19.5% · R 78.7% · Other 1.8%
2008→2024 swing
-31.0pp toward R · 2008: -28.1pp · 2024: -59.2pp
All cycles
2024: R+59.2 2020: R+54.3 2016: R+58.1 2012: R+43.1 2008: R+28.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -25.03%
Current HPI
159.6477
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

-16.7% since first listed
4 events — show timeline
  • 2026-05-20 Price Changed $75,000 GNMLS
  • 2026-05-20 Price Changed $75,000 ABOR
  • 2026-04-14 Listed $90,000 GNMLS
  • 2026-02-12 Listed $90,000 ABOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…