CashFlowRE
Sign in Sign up
115 Stewart St
B- Composite 68.57
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
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,900

115 Stewart St · Anaconda-Deer Lodge County, MT 59711
3 bd · 2.0 ba · 1,140 sqft · Manufactured public records · 84 Days on market
Built 2019 1.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Enjoy pastoral relaxation at this beautifully landscaped one acre in the Opportunity area outside of rural Anaconda with a 2019 single-wide home, detached double car garage and RV parking, too. This lovely property has numerous aspen trees lining the fully-fenced perimeter, as well as some fruit trees, a garden area, and a fire pit and pergola seating area to enhance your outdoor enjoyment. This idyllic setting can be yours for a summer home or full-time residence. There are 2 wells so that the residence, RV pad, and garden areas are handled with ease.

Key facts

  • Front covered deck
  • Oversized back deck
  • 1 acre lot

Tags

ENERGY EFFICIENT WINDOWSSTAINLESS STEEL APPLIANCESCENTRAL AIR CONDITIONINGFRONT COVERED DECKOVERSIZED BACK DECK

Property features AI

Finance

  • Other: Zoning: See remarks (Home only)

Exterior

  • Security: Carbon monoxide detector(s); Smoke detector(s)
  • Utilities: Sewer: Other; Water: See remarks; Utilities: See remarks; Public maintained road access; City street frontage
  • Home design: Manufactured home (single wide); One story; Built by Champion Home Builders
  • Construction: Wood siding; Masonite exterior; Asphalt roof; Crawl space basement; Concrete basement elements; Level lot
  • Exterior features: Rain gutters; Covered patio/porch; Deck

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Natural gas heating; Forced air heating
  • Interior features: Open floor plan; Vaulted ceilings; Walk-in closet(s)
  • Laundry & utility: Washer; Dryer; Washer hookup

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/2.0-bath manufactured listed at $70k.

Deal economics

  • At list price, monthly cash flow is $736 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Recommended offer: $66k (6.0% below list) — sets the bar for market timing.
  • Cap rate 18.9% vs local median 2.6% in Anaconda-Deer Lodge County — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Anaconda H S (town): math 35% / reading 45% proficiency, ranked #155 of 339 in MT (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 119 active listings in the ZIP; 20 units permitted in Deer Lodge County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Deer Lodge County population projected at -12% 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 $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 84 days — a 6% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $9k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $65,706 (6.0% below list)

Questions for the listing agent

  1. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 6% 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. 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.
  5. 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.
  6. 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
2.22%
Cap rate
18.92%
Cash-on-cash
45.11%
DSCR
3.01
GRM
3.8

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
42.2%
Equity multiple
2.82×
Total profit
$35,561
Equity at exit
$10,422
10-year hold
IRR
48.4%
Equity multiple
5.67×
Total profit
$91,420
Equity at exit
$6,044

Cash invested: $19,572 (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 59711

Home prices YoY
-30.4%
Active inventory
119
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$1,553 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$96 /mo · $1,148/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$326
Net cashflow
$736

Break-even live

Break-even rent $622
Max offer price $69,900
Occupancy floor 48%

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
$17,475
Closing costs
$2,097
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 26 events

  1. 2026-06-19
    days on market $69,900 Active 84 DOM
  2. 2026-06-18
    days on market $69,900 Active 83 DOM
  3. 2026-06-17
    days on market $69,900 Active 82 DOM
  4. 2026-06-16
    days on market $69,900 Active 81 DOM
  5. 2026-06-15
    days on market $69,900 Active 80 DOM
  6. 2026-06-14
    days on market $69,900 Active 78 DOM
  7. 2026-06-13
    status $69,900 Active 77 DOM
  8. 2026-06-12
    days on market $69,900 Active Under Contract 77 DOM
  9. 2026-06-09
    days on market $69,900 Active Under Contract 74 DOM
  10. 2026-06-08
    days on market $69,900 Active Under Contract 73 DOM
  11. 2026-06-07
    statusdays on market $69,900 Active Under Contract 72 DOM
  12. 2026-06-05
    days on market $69,900 Active 69 DOM
  13. 2026-06-03
    days on market $69,900 Active 68 DOM
  14. 2026-06-02
    days on market $69,900 Active 67 DOM
  15. 2026-06-01
    days on market $69,900 Active 66 DOM
  16. 2026-05-31
    days on market $69,900 Active 65 DOM
  17. 2026-05-30
    days on market $69,900 Active 64 DOM
  18. 2026-05-16
    price $69,900
  19. 2026-05-01
    price $73,500
  20. 2026-03-27
    listed $78,900 Active
  21. 2025-06-16
    soldstatus 558-char remark
    Show marketing remark (558 chars)

    Enjoy pastoral relaxation at this beautifully landscaped one acre in the Opportunity area outside of rural Anaconda with a 2019 single-wide home, detached double car garage and RV parking, too. This lovely property has numerous aspen trees lining the fully-fenced perimeter, as well as some fruit trees, a garden area, and a fire pit and pergola seating area to enhance your outdoor enjoyment. This idyllic setting can be yours for a summer home or full-time residence. There are 2 wells so that the residence, RV pad, and garden areas are handled with ease.

  22. 2025-06-16
    soldstatus
    Show marketing remark (558 chars)

    Enjoy pastoral relaxation at this beautifully landscaped one acre in the Opportunity area outside of rural Anaconda with a 2019 single-wide home, detached double car garage and RV parking, too. This lovely property has numerous aspen trees lining the fully-fenced perimeter, as well as some fruit trees, a garden area, and a fire pit and pergola seating area to enhance your outdoor enjoyment. This idyllic setting can be yours for a summer home or full-time residence. There are 2 wells so that the residence, RV pad, and garden areas are handled with ease.

  23. 2025-04-18
    listed $260,000 558-char remark
    Show marketing remark (558 chars)

    Enjoy pastoral relaxation at this beautifully landscaped one acre in the Opportunity area outside of rural Anaconda with a 2019 single-wide home, detached double car garage and RV parking, too. This lovely property has numerous aspen trees lining the fully-fenced perimeter, as well as some fruit trees, a garden area, and a fire pit and pergola seating area to enhance your outdoor enjoyment. This idyllic setting can be yours for a summer home or full-time residence. There are 2 wells so that the residence, RV pad, and garden areas are handled with ease.

  24. 2019-08-14
    soldstatus
  25. 2002-11-27
    soldstatus
  26. 1997-06-11
    soldstatus

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

Tax reassessment forecast MT · Resets to sale price

Current annual tax
$1,148 · $96/mo
Projected year-2 tax
$1,148 · $96/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 FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 2/10 Low 7 d/yr ≥87°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 20 unhealthy d/yr today · 27 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
$18,639
− Mortgage interest
−$3,915
− Property taxes
−$1,148
− Insurance
−$350
− Repairs & maintenance
−$1,491
− Management
−$1,491
− Depreciation
−$2,033
Taxable income
$8,211
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,971
After-tax cash flow
$6,858/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
Anaconda H S
NCES district ID
3002030
Math proficiency
35% ▲ 10.00%
Reading proficiency
45% ▲ 15.00%
Median HH income
$37,100
Composite
35.67/100
National rank
#9685
State rank
#155 of 339 in MT

Livability — Anaconda-Deer Lodge County

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Anaconda-Deer Lodge County, MT
City population
9,741
Population (ZIP)
9,464

Population outlook (Deer Lodge County) Hauer SSP2

Today (2025)
9,094 people
By 2030
8,931 · -1.8%
By 2040
8,471 · -6.9%
By 2050
7,986 · -12.2%
By 2075
6,950 · -23.6%
By 2100
6,142 · -32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Hispanic / Latino 3% Native American 1%
Common ancestry
Portuguese 5% Lithuanian 5% Scottish 2%
Foreign-born
1%
Languages at home
98% English-only · German/W. Germanic 1% Spanish 1%

Political lean MEDSL · Deer Lodge

2024 margin
Toss-up / Even · D 48.8% · R 47.8% · Other 3.4%
2008→2024 swing
-36.5pp toward R · 2008: 37.5pp · 2024: 1.0pp
All cycles
2024: D+1.0 2020: D+7.7 2016: D+6.9 2012: D+31.7 2008: D+37.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -139.41%
Current HPI
318.7076
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

-73.1% since first listed
9 events — show timeline
  • 2026-05-16 Price Changed $69,900 MRMLS
  • 2026-05-01 Price Changed $73,500 MRMLS
  • 2026-03-27 Listed $78,900 MRMLS
  • 2025-06-16 Sold (Public Records) Public Records
  • 2025-06-16 Sold (MLS) MRMLS
  • 2025-04-18 Listed $260,000 MRMLS
  • 2019-08-14 Sold (Public Records) Public Records
  • 2002-11-27 Sold (Public Records) Public Records
  • 1997-06-11 Sold (Public Records) Public Records

Property tax history

+26.4%/yr

Latest (2025): $1,148 · -21.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…