2 bd · 2.0 ba ·
938 sqft ·
Built 1980
· Manufactured
· Active
· 52 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$984/mo
Mortgage (P&I)
−$472
Tax + insurance
−$150
HOA
−$0
Vac / Maint / Mgmt
−$207
Net cashflow
$155/mo
Annual
$1,865/yr
Cap rate
8.37%
Cash-on-cash
7.40%
DSCR
1.33
1% rule
1.09%
Cash to close
$25,200
Investor read
This is a 2-bed/2.0-bath manufactured listed at $90k. Condition is rated fair.
At list price, monthly cash flow is $155 ($2k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($984 rent vs $90k).
It's been on market 52 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $87k (3.0% below list) — sets the bar for market timing.
In year one you build about $5k of equity ($622 loan paydown + $4k appreciation (4.6% local appreciation)).
Location reads 76/100 on livability (#12 in NV, #3,779 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: health & safety C-, schools D, commute D.
Lander County School District (town): math 19% / reading 36% proficiency, ranked #12 of 17 in NV (top 71%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
Market conditions: 83 active listings in the ZIP.
At projected returns (4.6% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~4 years — after that, you're playing with house money.
By year 7, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Cap rate 8.4% vs local median 1.6% in Battle Mountain — 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.
Questions for listing agent
It's been on market 52 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
Repairs flagged (vision-AI assessment)
Major: kitchen cabinets
— severely worn and outdated
Major: bathroom vanity
— severely worn and outdated
Major: exterior landscaping
— bare landscape, no fencing
Major: HVAC system
— old, possibly inefficient
CashFlowRE · CFR-AHHB018YJB2QCH
· Data 1 day agocashflowre.app · 2026-05-29