CashFlowRE
Sign in Sign up
101 S 4th St
D+ Composite 48.19
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).

  • ARV discount +12.6/15.0
  • Appreciation +10.0/10.0
  • Cash flow +8.9/30.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • 1% rule +2.7/10.0
  • DSCR +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$185,999

101 S 4th St · Plevna, MT 59344
3 bd · 1.0 ba · 2,010 sqft · SingleFamily public records · 37 Days on market
Built 1980 $93/sqft · 32% below area Est $210k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

A 4 bedroom 1.5 Bath home in the quiet town of Plevna, MT. This home is on an oversized lot of 18,750 SQ FT. with beautiful field views and a complete driveway all away around the home. Through the front door is access to the beautiful kitchen/dining with lots of cabinets and counter space. The main living room features the gorgeous original hardwood floors and a wood fireplace. There is 2 bedrooms with large closets that have original wood floors and a main bathroom with a walk in shower and large vanity on the main level. Down a few stairs is a family room and the master bedroom. The master bedroom has a large walk in closet and office space. There is lots of storage everywhere in this home. Downstairs features 1 non conforming bedroom, a half bath, laundry/sitting area, utility room and lots of storage room. Outside the home is 2 small sheds. This home is a must see!

Key facts

  • Large driveway
  • Over sized lot
  • Kitchen dining area

Tags

OVER SIZED LOTLARGE DRIVEWAYKITCHEN DINING AREALOTS OF COUNTER SPACENEWER WHIRLPOOL FRIDGEWOOD FIREPLACE

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 3-bed/1.0-bath single-family listed at $186k.

Deal economics

  • At list price, monthly cash flow is $-150 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $164k (11.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $144k (22.7% below list).
  • Recommended offer: $144k (22.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 65/100 on livability (#128 in MT) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B+; Watch: health & safety D+, crime D, amenities F.
  • Plevna K-12 Schools (rural): math 30% / reading 40% proficiency, ranked #175 of 339 in MT (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: 4 active listings in the ZIP.

Forward outlook

  • In year one you build about $20k of equity ($1k loan paydown + $19k appreciation (10.0% local appreciation)).
  • Fallon County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($180k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Recommended offer $143,725 (22.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is D 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?
  5. 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?
  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
0.77%
Cap rate
5.33%
Cash-on-cash
-3.46%
DSCR
0.85
GRM
10.8

CMA / ARV

ARV (median comp)
$209,542
List price
$185,999
Delta
-11.24%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.8%
Equity multiple
2.76×
Total profit
$91,770
Equity at exit
$167,563
10-year hold
IRR
19.7%
Equity multiple
6.33×
Total profit
$277,802
Equity at exit
$361,355

Cash invested: $52,080 (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 59344

Home prices YoY
9.1%
Active inventory
4
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,437 medium interval (Pro) →
Mortgage (P&I)
$975
Tax est. 1.5%
$232 /mo · $2,790/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$302
Net cashflow
$-150

Break-even live

Break-even rent $1,627
Max offer price $164,298
Occupancy floor

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
$46,500
Closing costs
$5,580
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 23 events

  1. 2026-06-18
    days on market $185,999 Active 37 DOM
  2. 2026-06-17
    days on market $185,999 Active 36 DOM
  3. 2026-06-16
    days on market $185,999 Active 35 DOM
  4. 2026-06-15
    days on market $185,999 Active 34 DOM
  5. 2026-06-13
    days on market $185,999 Active 32 DOM
  6. 2026-06-12
    days on market $185,999 Active 31 DOM
  7. 2026-06-09
    days on market $185,999 Active 28 DOM
  8. 2026-06-08
    days on market $185,999 Active 27 DOM
  9. 2026-06-07
    days on market $185,999 Active 26 DOM
  10. 2026-06-05
    days on market $185,999 Active 24 DOM
  11. 2026-06-04
    days on market $185,999 Active 22 DOM
  12. 2026-06-02
    days on market $185,999 Active 21 DOM
  13. 2026-06-01
    days on market $185,999 Active 20 DOM
  14. 2026-05-31
    days on market $185,999 Active 19 DOM
  15. 2026-05-12
    listed $185,999 Active 1368-char remark
  16. 2023-10-06
    soldstatus Closed 882-char remark
    Show marketing remark (882 chars)

    A 4 bedroom 1.5 Bath home in the quiet town of Plevna, MT. This home is on an oversized lot of 18,750 SQ FT. with beautiful field views and a complete driveway all away around the home. Through the front door is access to the beautiful kitchen/dining with lots of cabinets and counter space. The main living room features the gorgeous original hardwood floors and a wood fireplace. There is 2 bedrooms with large closets that have original wood floors and a main bathroom with a walk in shower and large vanity on the main level. Down a few stairs is a family room and the master bedroom. The master bedroom has a large walk in closet and office space. There is lots of storage everywhere in this home. Downstairs features 1 non conforming bedroom, a half bath, laundry/sitting area, utility room and lots of storage room. Outside the home is 2 small sheds. This home is a must see!

  17. 2023-09-17
    status Pending 882-char remark
    Show marketing remark (882 chars)

    A 4 bedroom 1.5 Bath home in the quiet town of Plevna, MT. This home is on an oversized lot of 18,750 SQ FT. with beautiful field views and a complete driveway all away around the home. Through the front door is access to the beautiful kitchen/dining with lots of cabinets and counter space. The main living room features the gorgeous original hardwood floors and a wood fireplace. There is 2 bedrooms with large closets that have original wood floors and a main bathroom with a walk in shower and large vanity on the main level. Down a few stairs is a family room and the master bedroom. The master bedroom has a large walk in closet and office space. There is lots of storage everywhere in this home. Downstairs features 1 non conforming bedroom, a half bath, laundry/sitting area, utility room and lots of storage room. Outside the home is 2 small sheds. This home is a must see!

  18. 2023-09-06
    status Active 882-char remark
    Show marketing remark (882 chars)

    A 4 bedroom 1.5 Bath home in the quiet town of Plevna, MT. This home is on an oversized lot of 18,750 SQ FT. with beautiful field views and a complete driveway all away around the home. Through the front door is access to the beautiful kitchen/dining with lots of cabinets and counter space. The main living room features the gorgeous original hardwood floors and a wood fireplace. There is 2 bedrooms with large closets that have original wood floors and a main bathroom with a walk in shower and large vanity on the main level. Down a few stairs is a family room and the master bedroom. The master bedroom has a large walk in closet and office space. There is lots of storage everywhere in this home. Downstairs features 1 non conforming bedroom, a half bath, laundry/sitting area, utility room and lots of storage room. Outside the home is 2 small sheds. This home is a must see!

  19. 2023-08-21
    historical 882-char remark
    Show marketing remark (882 chars)

    A 4 bedroom 1.5 Bath home in the quiet town of Plevna, MT. This home is on an oversized lot of 18,750 SQ FT. with beautiful field views and a complete driveway all away around the home. Through the front door is access to the beautiful kitchen/dining with lots of cabinets and counter space. The main living room features the gorgeous original hardwood floors and a wood fireplace. There is 2 bedrooms with large closets that have original wood floors and a main bathroom with a walk in shower and large vanity on the main level. Down a few stairs is a family room and the master bedroom. The master bedroom has a large walk in closet and office space. There is lots of storage everywhere in this home. Downstairs features 1 non conforming bedroom, a half bath, laundry/sitting area, utility room and lots of storage room. Outside the home is 2 small sheds. This home is a must see!

  20. 2023-08-10
    price $149,000 882-char remark
    Show marketing remark (882 chars)

    A 4 bedroom 1.5 Bath home in the quiet town of Plevna, MT. This home is on an oversized lot of 18,750 SQ FT. with beautiful field views and a complete driveway all away around the home. Through the front door is access to the beautiful kitchen/dining with lots of cabinets and counter space. The main living room features the gorgeous original hardwood floors and a wood fireplace. There is 2 bedrooms with large closets that have original wood floors and a main bathroom with a walk in shower and large vanity on the main level. Down a few stairs is a family room and the master bedroom. The master bedroom has a large walk in closet and office space. There is lots of storage everywhere in this home. Downstairs features 1 non conforming bedroom, a half bath, laundry/sitting area, utility room and lots of storage room. Outside the home is 2 small sheds. This home is a must see!

  21. 2023-06-27
    listed $154,000 Active 882-char remark
    Show marketing remark (882 chars)

    A 4 bedroom 1.5 Bath home in the quiet town of Plevna, MT. This home is on an oversized lot of 18,750 SQ FT. with beautiful field views and a complete driveway all away around the home. Through the front door is access to the beautiful kitchen/dining with lots of cabinets and counter space. The main living room features the gorgeous original hardwood floors and a wood fireplace. There is 2 bedrooms with large closets that have original wood floors and a main bathroom with a walk in shower and large vanity on the main level. Down a few stairs is a family room and the master bedroom. The master bedroom has a large walk in closet and office space. There is lots of storage everywhere in this home. Downstairs features 1 non conforming bedroom, a half bath, laundry/sitting area, utility room and lots of storage room. Outside the home is 2 small sheds. This home is a must see!

  22. 2022-01-03
    soldstatus Closed
    Show marketing remark (899 chars)

    A quiet 4 bedroom 1.5 bath in the great town of Plevna, MT. This home features a large lot that is landscaped with field views, plenty of parking space and 2 sheds. This home has many of the original curved doorways and ceiling sides, and original hardwood floors in some rooms. It has great character and is a must see. Upstairs features a newly remodeled kitchen with lots of new cupboard space that is open to a dine in kitchen area. A large living room with a gorgeous brick fireplace and large windows to the front yard. 2 bedrooms with plenty of closet space and a full bathroom with a large vanity and shower. Down a few stairs there is another living room space and a large bedroom with a very oversized closet. Downstairs is 1 bedroom that is newly finished and a family room/laundry room area. There is plenty of extra storage room areas downstairs as well as a half bath and utility room.

  23. 2021-06-03
    listed $129,000
    Show marketing remark (899 chars)

    A quiet 4 bedroom 1.5 bath in the great town of Plevna, MT. This home features a large lot that is landscaped with field views, plenty of parking space and 2 sheds. This home has many of the original curved doorways and ceiling sides, and original hardwood floors in some rooms. It has great character and is a must see. Upstairs features a newly remodeled kitchen with lots of new cupboard space that is open to a dine in kitchen area. A large living room with a gorgeous brick fireplace and large windows to the front yard. 2 bedrooms with plenty of closet space and a full bathroom with a large vanity and shower. Down a few stairs there is another living room space and a large bedroom with a very oversized closet. Downstairs is 1 bedroom that is newly finished and a family room/laundry room area. There is plenty of extra storage room areas downstairs as well as a half bath and utility room.

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 5 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
$17,247
− Mortgage interest
−$10,419
− Property taxes
−$2,790
− Insurance
−$930
− Repairs & maintenance
−$1,380
− Management
−$1,380
− Depreciation
−$5,411
Taxable loss
−$5,062
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,215
After-tax cash flow
$-585/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
Plevna K-12 Schools
NCES district ID
3021000
Math proficiency
30% ▬ 0.00%
Reading proficiency
40% ▬ 0.00%
Median HH income
$50,854
Composite
33.04/100
National rank
#10661
State rank
#175 of 339 in MT

Livability — Plevna

Score
65/100
State rank
#128
US rank
#12708

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plevna, MT
Population (ZIP)
471

Population outlook (Fallon County) Hauer SSP2

Today (2025)
3,692 people
By 2030
3,986 · +8.0%
By 2040
4,662 · +26.3%
By 2050
5,439 · +47.3%
By 2075
7,519 · +103.7%
By 2100
8,763 · +137.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 5%
Common ancestry
Portuguese 8% Slovak 4% Scotch-Irish 2%

Political lean MEDSL · Fallon

2024 margin
Solid R (+75.6) · D 10.8% · R 86.5% · Other 2.7%
2008→2024 swing
-23.5pp toward R · 2008: -52.1pp · 2024: -75.6pp
All cycles
2024: R+75.6 2020: R+76.4 2016: R+76.1 2012: R+63.4 2008: R+52.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 15.09%
Current HPI
181.1209
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

+44.2% since first listed
9 events — show timeline
  • 2026-05-12 Listed $185,999 FSBO.com
  • 2023-10-06 Sold (MLS) BMTMLS
  • 2023-09-17 Pending BMTMLS
  • 2023-09-06 Relisted BMTMLS
  • 2023-08-21 Delisted BMTMLS
  • 2023-08-10 Price Changed $149,000 BMTMLS
  • 2023-06-27 Listed $154,000 BMTMLS
  • 2022-01-03 Sold (MLS) BMTMLS
  • 2021-06-03 Listed $129,000 BMTMLS

Property tax history

-6.3%/yr

Latest (2025): $74 · -85.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…