CashFlowRE
Sign in Sign up
2723 Jamie Ave NE Unit 1 🏷️ Likely Rental
D+ Composite 45.72
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).

  • Cash flow +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.3/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$1,985

2723 Jamie Ave NE Unit 1 · Watertown, SD 57201
1 bd · 1.5 ba · 2,250 sqft · Townhouse · 38 Days on market
Built 2026 2,613 sqft lot $1/sqft · 99% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

The ultimate luxury townhome meets man cave- 1250 sq ft heated shop area with 18 foot sidewalls, 14x16 foot overhead door, concrete floor and floor drains. Step through the transition into the 1000 sq ft living area including custom cabinetry throughout the kitchen, master bedroom, master bath and guest bath. Upstairs offers a 6x12 master closet, office nook and private laundry area. This property offers a rare combination of scale and style. The epic shop area can accommodate an RV, boat, lift or collector autos. Relax at your private covered patio. The HOA allow for low maintenance living and covers snow, lawn, irrigation and property tax on common areas.

Key facts

  • Custom cabinetry
  • Heated shop area
  • Master closet

Tags

HEATED SHOP AREAOVERHEAD DOORCUSTOM CABINETRYMASTER CLOSETPRIVATE LAUNDRY AREACOVERED PATIO

Property features AI

Finance

  • Financial info: Annual tax shown
  • HOA & community: Association fee billed annually

Exterior

  • Parking: Attached garage with 4 parking spaces
  • Home design: Residential townhouse; Two levels
  • Exterior features: Metal roof; Lot approximately 0.06 acres

Interior

  • Flooring: Carpet
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Interior features: Carpet flooring; 8 total rooms

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $1,985 price doesn't fit this home's estimated sale value (~$269,280) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 1-bed/1.5-bath townhouse listed at $2k.

Deal economics

  • At list price, monthly cash flow is $841 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $2k).
  • Recommended offer: $2k (3.0% below list) — sets the bar for market timing.
  • Cap rate 514.7% vs local median 2.3% in Watertown — 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 78/100 on livability (#11 in SD, #2,681 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute F.
  • Watertown School District 14-4 (town): math 45% / reading 57% proficiency, ranked #28 of 59 in SD (top 48%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Watertown High School - 01 (math 42% / reading 67%, grade C-, #53 of 151 statewide, top 41%, 1,220 students, 22% FRL) — zoned schools at 22% FRL track the district average.
  • Market conditions: 228 active listings in the ZIP; 160 units permitted in Codington County in 2024 (63 in 5+ unit buildings).
  • This rent is only 18% of the median local income ($73k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $14 of loan paydown is wiped out by about $60 of value loss. Plan a longer hold.
  • Codington County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $556 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($2k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $265 (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $1,925 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
54.50%
Cap rate
514.66%
Cash-on-cash
1815.61%
DSCR
81.78
GRM
0.2

CMA / ARV

ARV (median comp)
$269,280
List price
$1,985
Delta
-99.26%
Verdict
UNDERPRICED
Comps
4 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
Equity multiple
96.81×
Total profit
$53,254
Equity at exit
$296
10-year hold
IRR
Equity multiple
208.64×
Total profit
$115,405
Equity at exit
$172

Cash invested: $556 (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 57201

Active inventory
228
Price-to-rent
0.2×

Monthly cashflow live

Estimated rent
$1,082 medium interval (Pro) →
Mortgage (P&I)
$10
Tax est. 1.5%
$2 /mo · $30/yr
Insurance
$1
HOA
$0
Vacancy / Maint / Mgmt
$227
Net cashflow
$841

Break-even live

Break-even rent $17
Max offer price $1,985
Occupancy floor 17%

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
$496
Closing costs
$60
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. 2026-06-19
    days on market $1,985 Active 38 DOM
  2. 2026-06-18
    days on market $1,985 Active 37 DOM
  3. 2026-06-17
    days on market $1,985 Active 36 DOM
  4. 2026-06-16
    days on market $1,985 Active 35 DOM
  5. 2026-06-15
    days on market $1,985 Active 34 DOM
  6. 2026-06-14
    days on market $1,985 Active 32 DOM
  7. 2026-06-12
    days on market $1,985 Active 31 DOM
  8. 2026-06-09
    days on market $1,985 Active 28 DOM
  9. 2026-06-08
    days on market $1,985 Active 27 DOM
  10. 2026-06-07
    days on market $1,985 Active 26 DOM
  11. 2026-06-05
    pricedays on market $1,985 Active 24 DOM
  12. 2026-06-03
    days on market $2,250 Active 22 DOM
    Show marketing remark (665 chars)

    The ultimate luxury townhome meets man cave- 1250 sq ft heated shop area with 18 foot sidewalls, 14x16 foot overhead door, concrete floor and floor drains. Step through the transition into the 1000 sq ft living area including custom cabinetry throughout the kitchen, master bedroom, master bath and guest bath. Upstairs offers a 6x12 master closet, office nook and private laundry area. This property offers a rare combination of scale and style. The epic shop area can accommodate an RV, boat, lift or collector autos. Relax at your private covered patio. The HOA allow for low maintenance living and covers snow, lawn, irrigation and property tax on common areas.

  13. 2026-06-02
    days on market $2,250 Active 21 DOM
  14. 2026-06-01
    days on market $2,250 Active 20 DOM
  15. 2026-05-31
    days on market $2,250 Active 19 DOM
  16. 2026-05-30
    days on market $2,250 Active 18 DOM
  17. 2026-05-12
    listed $2,250 Active 693-char remark
  18. 2026-03-09
    listed $389,000 Active 665-char remark
    Show marketing remark (665 chars)

    The ultimate luxury townhome meets man cave- 1250 sq ft heated shop area with 18 foot sidewalls, 14x16 foot overhead door, concrete floor and floor drains. Step through the transition into the 1000 sq ft living area including custom cabinetry throughout the kitchen, master bedroom, master bath and guest bath. Upstairs offers a 6x12 master closet, office nook and private laundry area. This property offers a rare combination of scale and style. The epic shop area can accommodate an RV, boat, lift or collector autos. Relax at your private covered patio. The HOA allow for low maintenance living and covers snow, lawn, irrigation and property tax on common areas.

ⓘ 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

  • 🌡 Heat 1/10 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
$12,982
− Mortgage interest
−$111
− Property taxes
−$30
− Insurance
−$10
− Repairs & maintenance
−$1,039
− Management
−$1,039
− Depreciation
−$58
Taxable income
$10,696
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,567
After-tax cash flow
$7,524/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
Watertown School District 14-4
NCES district ID
4676620
Math proficiency
45% ▼ -10.00%
Reading proficiency
57% ▼ -7.00%
Median HH income
$46,575
Composite
43.24/100
National rank
#3057
State rank
#28 of 59 in SD

Livability — Watertown

Score
78/100
State rank
#11
US rank
#2681

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Watertown, SD
County
Codington County · 26,781 people
City population
26,781
Metro
Watertown, SD
Population (ZIP)
26,781
Household income
$72,878
Rent vs Own
31.5% rent · 68.5% own
Severe rent burden
613.0

Population outlook (Codington County) Hauer SSP2

Today (2025)
29,752 people
By 2030
30,627 · +2.9%
By 2040
32,285 · +8.5%
By 2050
33,812 · +13.6%
By 2075
39,184 · +31.7%
By 2100
46,673 · +56.9%

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 2%
Common ancestry
Portuguese 15% Romanian 3% Iranian 3%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Codington

2024 margin
Solid R (+40.8) · D 28.4% · R 69.2% · Other 2.4%
2008→2024 swing
-34.4pp toward R · 2008: -6.4pp · 2024: -40.8pp
All cycles
2024: R+40.8 2020: R+38.9 2016: R+39.3 2012: R+18.3 2008: R+6.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -161.04%
Current HPI
165.8449
Rent YoY
Metro
Watertown, SD
State GDP YoY
▲ 0.70%
F500 in state
2

Industry mix (Fortune 500 HQ in SD)

Industry F500 HQs Revenue

Price history

-99.5% since first listed
4 events — show timeline
  • 2026-06-04 Price Changed $1,985 NESD
  • 2026-06-03 Price Changed $375,000 NESD
  • 2026-05-12 Listed $2,250 NESD
  • 2026-03-09 Listed $389,000 NESD

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…