CashFlowRE
Sign in Sign up
118 N Lamro St
B- Composite 69.67
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
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$25,000

118 N Lamro St · Winner, SD 57580
2 bd · 1.0 ba · 1,344 sqft · Other · 147 Days on market
Built 1990 7,000 sqft lot ↓ 54% since listing

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

Listing remarks MLS

Welcome to 118 N Lamro St. The original home was built in 1925, with an addition added in 1998. A detached shop/garage built in 1990 provides additional value for storage or workspace. This property is ideal for an investor, flipper, or anyone looking for a major renovation opportunity. Bring your tools and vision — the potential is here for someone!

Key facts

  • 7,000 sq ft lot
  • 2 garage spots
  • Built 1990

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 other listed at $25k.

Deal economics

  • At list price, monthly cash flow is $388 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($745 rent vs $25k).
  • Recommended offer: $22k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 72/100 on livability (#49 in SD) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: employment D+, amenities F, commute F.
  • Winner School District 59-2 (town): math 35% / reading 50% proficiency, ranked #48 of 59 in SD (top 81%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Winner High School - 01 (math 34% / reading 64%, grade D, #100 of 151 statewide, top 69%, 210 students, 34% FRL).
  • Market conditions: 17 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 2 units permitted in Tripp County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $173 of loan paydown is wiped out by about $750 of value loss. Plan a longer hold.
  • Tripp County population projected at -14% 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 $7k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 147 days — a 12% lower offer ($22k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $18k (43%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $20k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 2.8% of price.
Recommended offer $22,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 147 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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 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?
  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
2.98%
Cap rate
24.93%
Cash-on-cash
66.57%
DSCR
3.96
GRM
2.8

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
65.9%
Equity multiple
3.96×
Total profit
$20,711
Equity at exit
$3,728
10-year hold
IRR
70.2%
Equity multiple
8.14×
Total profit
$49,999
Equity at exit
$2,162

Cash invested: $7,000 (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 57580

Home prices YoY
-31.1%
Active inventory
17
Price-to-rent
2.8×

Monthly cashflow live

Estimated rent
$745 medium interval (Pro) →
Mortgage (P&I)
$131
Tax from tax record
$59 /mo · $707/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$157
Net cashflow
$388

Break-even live

Break-even rent $254
Max offer price $25,000
Occupancy floor 43%

Sensitivity live

Price -10% $403 -5% $395 +0% $388 +5% $381 +10% $374
Rent -10% $329 -5% $359 +0% $388 +5% $418 +10% $447
Rate -1.0pp $401 -0.5pp $395 base $388 +0.5pp $382 +1.0pp $375

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
$6,250
Closing costs
$750
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
606 Spruce Ct Winner, SD 3.0 1.5 1200 $617 $0.51 45d 1 0.66mi
861 Pine St Wewela, SD 2.0–3.0 1.0 1056 $943 $0.89 45d 4 0.89mi

Listing history 9 events

  1. 2026-05-29
    soldstatus $20,000 Closed 358-char remark
    Show marketing remark (358 chars)

    Welcome to 118 N Lamro St. The original home was built in 1925, with an addition added in 1998. A detached shop/garage built in 1990 provides additional value for storage or workspace. This property is ideal for an investor, flipper, or anyone looking for a major renovation opportunity. Bring your tools and vision — the potential is here for someone!

  2. 2026-03-26
    status Pending 358-char remark
    Show marketing remark (358 chars)

    Welcome to 118 N Lamro St. The original home was built in 1925, with an addition added in 1998. A detached shop/garage built in 1990 provides additional value for storage or workspace. This property is ideal for an investor, flipper, or anyone looking for a major renovation opportunity. Bring your tools and vision — the potential is here for someone!

  3. 2026-03-26
    status Pending
    Show marketing remark (358 chars)

    Welcome to 118 N Lamro St. The original home was built in 1925, with an addition added in 1998. A detached shop/garage built in 1990 provides additional value for storage or workspace. This property is ideal for an investor, flipper, or anyone looking for a major renovation opportunity. Bring your tools and vision — the potential is here for someone!

  4. 2026-03-18
    price $25,000 358-char remark
    Show marketing remark (358 chars)

    Welcome to 118 N Lamro St. The original home was built in 1925, with an addition added in 1998. A detached shop/garage built in 1990 provides additional value for storage or workspace. This property is ideal for an investor, flipper, or anyone looking for a major renovation opportunity. Bring your tools and vision — the potential is here for someone!

  5. 2026-03-18
    price $25,000
    Show marketing remark (358 chars)

    Welcome to 118 N Lamro St. The original home was built in 1925, with an addition added in 1998. A detached shop/garage built in 1990 provides additional value for storage or workspace. This property is ideal for an investor, flipper, or anyone looking for a major renovation opportunity. Bring your tools and vision — the potential is here for someone!

  6. 2026-03-17
    price $43,500
  7. 2026-03-17
    price $25,000
  8. 2025-12-23
    listed $43,500 Active 358-char remark
    Show marketing remark (358 chars)

    Welcome to 118 N Lamro St. The original home was built in 1925, with an addition added in 1998. A detached shop/garage built in 1990 provides additional value for storage or workspace. This property is ideal for an investor, flipper, or anyone looking for a major renovation opportunity. Bring your tools and vision — the potential is here for someone!

  9. 2025-09-23
    listed $43,500 Active

ⓘ 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
$707 · $59/mo
Projected year-2 tax
$707 · $59/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 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°F today · 14 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
$8,944
− Mortgage interest
−$1,400
− Property taxes
−$707
− Insurance
−$125
− Repairs & maintenance
−$715
− Management
−$715
− Depreciation
−$727
Taxable income
$4,553
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,093
After-tax cash flow
$3,567/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
Winner School District 59-2
NCES district ID
4679710
Math proficiency
35% ▲ 1.00%
Reading proficiency
50% ▲ 1.00%
Median HH income
$41,289
Composite
35.67/100
National rank
#4878
State rank
#48 of 59 in SD

Livability — Winner

Score
72/100
State rank
#49
US rank
#6496

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Winner, SD
Population (ZIP)
4,271

Population outlook (Tripp County) Hauer SSP2

Today (2025)
5,086 people
By 2030
4,917 · -3.3%
By 2040
4,583 · -9.9%
By 2050
4,362 · -14.2%
By 2075
4,914 · -3.4%
By 2100
6,255 · +23.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Native American 13% Two or more races 5% Hispanic / Latino 2% Asian 1%
Common ancestry
Portuguese 7% Iranian 4% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
95% English-only · German/W. Germanic 1% Tagalog/Filipino 1% Spanish 1%

Political lean MEDSL · Tripp

2024 margin
Solid R (+63.3) · D 17.7% · R 81.0% · Other 1.3%
2008→2024 swing
-30.0pp toward R · 2008: -33.3pp · 2024: -63.3pp
All cycles
2024: R+63.3 2020: R+61.8 2016: R+61.1 2012: R+43.4 2008: R+33.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -78.11%
Current HPI
173.3146
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

-54.0% since first listed
9 events — show timeline
  • 2026-05-29 Sold (MLS) $20,000 REALTOR® Association of the Sioux Empire
  • 2026-03-26 Pending REALTOR® Association of the Sioux Empire
  • 2026-03-26 Pending CSDBR
  • 2026-03-18 Price Changed $25,000 REALTOR® Association of the Sioux Empire
  • 2026-03-18 Price Changed $25,000 CSDBR
  • 2026-03-17 Price Changed $43,500 CSDBR
  • 2026-03-17 Price Changed $25,000 CSDBR
  • 2025-12-23 Listed $43,500 REALTOR® Association of the Sioux Empire
  • 2025-09-23 Listed $43,500 CSDBR

Property tax history

+9.0%/yr

Latest (2025): $707 · +166.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…