CashFlowRE
Sign in Sign up
134 E Broadway St
B- Composite 65.46
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 +27.9/30.0
  • DSCR +9.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.3/10.0
  • Livability +3.8/5.0
  • Schools +3.5/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$120,000

134 E Broadway St · Dickinson, ND 58601
3 bd · 2.0 ba · 1,310 sqft · Other · 145 Days on market
Built 1907 8,520 sqft lot

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

Listing remarks MLS

Versatile Duplex with Income Potential! - Ready to build some equity? Check out this investment opportunity! This income-producing home offers both opportunity and charm, perfect for investors or owner-occupants looking to build equity. Currently configured as a duplex, it provides flexibility for rental income, multi-generational living, or conversion back into a single-family residence. The main-level unit features 1 bedroom, 1 full bath with a clawfoot tub, its own laundry, and a spacious eat-in kitchen with built-ins and vintage details. Fresh paint and brand-new flooring create a clean, updated feel while preserving character. Upstairs, the second unit offers 2 large bedrooms, a full bath, laundry hookups, and access to a generous private deck overlooking the neighborhood. Tall ceilings, wide trim, and unique storage nooks showcase the home's original craftsmanship, while newer flooring and bright natural light provide a welcoming atmosphere. Recent updates include: Fresh interior paint Brand-new flooring on the main level The property sits on a large lot with alley access, a detached 1-car garage, and plenty of off-street parking. There's ample room for tenants, guests, or future enhancements such as a garden, patio, or expanded parking area. While the home still offers room for updates, key improvements are already in place—making this an excellent opportunity for a buyer with vision. Live in one unit and rent the other, lease both for steady income, or renovate to maximize long-term potential. With strong rental demand and a prime central location, this Dickinson duplex is a rare find. Don't miss your chance to invest in versatility and value—schedule your private showing today!

Key facts

  • Private deck
  • Brand-new flooring
  • Vintage details

Tags

SPACIOUS EAT-IN KITCHENVINTAGE DETAILSBRAND-NEW FLOORINGPRIVATE DECKORIGINAL CRAFTSMANSHIPDETACHED GARAGE

Property features AI

Exterior

  • Parking: 1-car garage
  • Utilities: Public sewer
  • Home design: Single family residence; Residential property
  • Exterior features: Lot approximately 60 x 142; Zoned RMD

Interior

  • Kitchen: Range
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; No cooling
  • Interior features: Eat-in kitchen; 7 total rooms; Partial concrete basement

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 other listed at $120k.

Deal economics

  • At list price, monthly cash flow is $371 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $106k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% vs local median 2.9% in Dickinson — 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 76/100 on livability (#12 in ND, #3,334 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Dickinson 1 (town): math 35% / reading 43% proficiency, ranked #29 of 53 in ND (top 55%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Dickinson Middle School (math 36% / reading 50%, grade D-, #17 of 35 statewide, top 47%, 842 students, 28% FRL).
  • Market conditions: Rents rising (+1.9%/yr); 236 active listings in the ZIP; solid renter incomes; 20 units permitted in Stark County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $830 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Stark County population projected at +120% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.9% rent growth), your $34k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 145 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 15y ago; this cycle's ask has dropped $30k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1907 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $105,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 145 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1907 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  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
1.23%
Cap rate
10.01%
Cash-on-cash
13.26%
DSCR
1.59
GRM
6.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.95% rent growth · sell at horizon

5-year hold
IRR
2.1%
Equity multiple
1.08×
Total profit
$2,659
Equity at exit
$17,892
10-year hold
IRR
10.6%
Equity multiple
1.79×
Total profit
$26,561
Equity at exit
$10,375

Cash invested: $33,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
82 Strongly Landlord-Friendly
State North Dakota
82 Strongly Landlord-Friendly · R+20
County
— inherits STATE
City
— inherits STATE
3-day notice; landlord-friendly.

ZIP-level market 58601

Rents YoY
1.9%
Active inventory
236
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,481 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$119 /mo · $1,431/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$311
Net cashflow
$371

Break-even live

Break-even rent $1,011
Max offer price $120,000
Occupancy floor 70%

Sensitivity live

Price -10% $439 -5% $405 +0% $371 +5% $337 +10% $303
Rent -10% $254 -5% $313 +0% $371 +5% $430 +10% $488
Rate -1.0pp $432 -0.5pp $402 base $371 +0.5pp $340 +1.0pp $309

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
$30,000
Closing costs
$3,600
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 34 events

  1. 2026-06-21
    days on market $120,000 Active 145 DOM
  2. 2026-06-19
    days on market $120,000 Active 143 DOM
  3. 2026-06-18
    days on market $120,000 Active 142 DOM
  4. 2026-06-17
    days on market $120,000 Active 141 DOM
  5. 2026-06-16
    days on market $120,000 Active 140 DOM
  6. 2026-06-15
    days on market $120,000 Active 139 DOM
  7. 2026-06-14
    pricedays on market $120,000 Active 137 DOM
  8. 2026-06-12
    days on market $139,900 Active 136 DOM
  9. 2026-06-09
    days on market $139,900 Active 133 DOM
  10. 2026-06-08
    days on market $139,900 Active 132 DOM
  11. 2026-06-07
    days on market $139,900 Active 131 DOM
  12. 2026-06-05
    days on market $139,900 Active 128 DOM
  13. 2026-06-03
    days on market $139,900 Active 127 DOM
  14. 2026-06-02
    days on market $139,900 Active 126 DOM
  15. 2026-06-01
    days on market $139,900 Active 125 DOM
  16. 2026-05-31
    days on market $139,900 Active 124 DOM
  17. 2026-05-30
    days on market $139,900 Active 123 DOM
  18. 2026-05-01
    price $139,900 1740-char remark
    Show marketing remark (1740 chars)

    Versatile Duplex with Income Potential! - Ready to build some equity? Check out this investment opportunity! This income-producing home offers both opportunity and charm, perfect for investors or owner-occupants looking to build equity. Currently configured as a duplex, it provides flexibility for rental income, multi-generational living, or conversion back into a single-family residence. The main-level unit features 1 bedroom, 1 full bath with a clawfoot tub, its own laundry, and a spacious eat-in kitchen with built-ins and vintage details. Fresh paint and brand-new flooring create a clean, updated feel while preserving character. Upstairs, the second unit offers 2 large bedrooms, a full bath, laundry hookups, and access to a generous private deck overlooking the neighborhood. Tall ceilings, wide trim, and unique storage nooks showcase the home's original craftsmanship, while newer flooring and bright natural light provide a welcoming atmosphere. Recent updates include: Fresh interior paint Brand-new flooring on the main level The property sits on a large lot with alley access, a detached 1-car garage, and plenty of off-street parking. There's ample room for tenants, guests, or future enhancements such as a garden, patio, or expanded parking area. While the home still offers room for updates, key improvements are already in place—making this an excellent opportunity for a buyer with vision. Live in one unit and rent the other, lease both for steady income, or renovate to maximize long-term potential. With strong rental demand and a prime central location, this Dickinson duplex is a rare find. Don't miss your chance to invest in versatility and value—schedule your private showing today!

  19. 2026-05-01
    price $139,900
    Show marketing remark (1740 chars)

    Versatile Duplex with Income Potential! - Ready to build some equity? Check out this investment opportunity! This income-producing home offers both opportunity and charm, perfect for investors or owner-occupants looking to build equity. Currently configured as a duplex, it provides flexibility for rental income, multi-generational living, or conversion back into a single-family residence. The main-level unit features 1 bedroom, 1 full bath with a clawfoot tub, its own laundry, and a spacious eat-in kitchen with built-ins and vintage details. Fresh paint and brand-new flooring create a clean, updated feel while preserving character. Upstairs, the second unit offers 2 large bedrooms, a full bath, laundry hookups, and access to a generous private deck overlooking the neighborhood. Tall ceilings, wide trim, and unique storage nooks showcase the home's original craftsmanship, while newer flooring and bright natural light provide a welcoming atmosphere. Recent updates include: Fresh interior paint Brand-new flooring on the main level The property sits on a large lot with alley access, a detached 1-car garage, and plenty of off-street parking. There's ample room for tenants, guests, or future enhancements such as a garden, patio, or expanded parking area. While the home still offers room for updates, key improvements are already in place—making this an excellent opportunity for a buyer with vision. Live in one unit and rent the other, lease both for steady income, or renovate to maximize long-term potential. With strong rental demand and a prime central location, this Dickinson duplex is a rare find. Don't miss your chance to invest in versatility and value—schedule your private showing today!

  20. 2026-01-27
    listed $149,900 Active 1740-char remark
    Show marketing remark (1740 chars)

    Versatile Duplex with Income Potential! - Ready to build some equity? Check out this investment opportunity! This income-producing home offers both opportunity and charm, perfect for investors or owner-occupants looking to build equity. Currently configured as a duplex, it provides flexibility for rental income, multi-generational living, or conversion back into a single-family residence. The main-level unit features 1 bedroom, 1 full bath with a clawfoot tub, its own laundry, and a spacious eat-in kitchen with built-ins and vintage details. Fresh paint and brand-new flooring create a clean, updated feel while preserving character. Upstairs, the second unit offers 2 large bedrooms, a full bath, laundry hookups, and access to a generous private deck overlooking the neighborhood. Tall ceilings, wide trim, and unique storage nooks showcase the home's original craftsmanship, while newer flooring and bright natural light provide a welcoming atmosphere. Recent updates include: Fresh interior paint Brand-new flooring on the main level The property sits on a large lot with alley access, a detached 1-car garage, and plenty of off-street parking. There's ample room for tenants, guests, or future enhancements such as a garden, patio, or expanded parking area. While the home still offers room for updates, key improvements are already in place—making this an excellent opportunity for a buyer with vision. Live in one unit and rent the other, lease both for steady income, or renovate to maximize long-term potential. With strong rental demand and a prime central location, this Dickinson duplex is a rare find. Don't miss your chance to invest in versatility and value—schedule your private showing today!

  21. 2026-01-27
    listed $149,900 Active
    Show marketing remark (1740 chars)

    Versatile Duplex with Income Potential! - Ready to build some equity? Check out this investment opportunity! This income-producing home offers both opportunity and charm, perfect for investors or owner-occupants looking to build equity. Currently configured as a duplex, it provides flexibility for rental income, multi-generational living, or conversion back into a single-family residence. The main-level unit features 1 bedroom, 1 full bath with a clawfoot tub, its own laundry, and a spacious eat-in kitchen with built-ins and vintage details. Fresh paint and brand-new flooring create a clean, updated feel while preserving character. Upstairs, the second unit offers 2 large bedrooms, a full bath, laundry hookups, and access to a generous private deck overlooking the neighborhood. Tall ceilings, wide trim, and unique storage nooks showcase the home's original craftsmanship, while newer flooring and bright natural light provide a welcoming atmosphere. Recent updates include: Fresh interior paint Brand-new flooring on the main level The property sits on a large lot with alley access, a detached 1-car garage, and plenty of off-street parking. There's ample room for tenants, guests, or future enhancements such as a garden, patio, or expanded parking area. While the home still offers room for updates, key improvements are already in place—making this an excellent opportunity for a buyer with vision. Live in one unit and rent the other, lease both for steady income, or renovate to maximize long-term potential. With strong rental demand and a prime central location, this Dickinson duplex is a rare find. Don't miss your chance to invest in versatility and value—schedule your private showing today!

  22. 2025-10-16
    price $159,900
  23. 2025-09-25
    listed $165,000 Active
  24. 2025-09-13
    price $165,000
  25. 2025-09-13
    price $165,000
  26. 2025-08-09
    status Active
  27. 2025-06-08
    historical Active Under Contract
  28. 2025-05-28
    price $175,000
  29. 2025-05-28
    price $175,000
  30. 2025-05-14
    listed $189,900 Active
  31. 2023-09-06
    historical
  32. 2012-02-06
    soldstatus
  33. 2011-10-10
    listed $129,000
  34. 2004-10-06
    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 ND · Resets to sale price

Current annual tax
$1,431 · $119/mo
Projected year-2 tax
$1,431 · $119/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥94°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 4 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
$17,770
− Mortgage interest
−$6,722
− Property taxes
−$1,431
− Insurance
−$600
− Repairs & maintenance
−$1,422
− Management
−$1,422
− Depreciation
−$3,491
Taxable income
$2,683
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$644
After-tax cash flow
$3,812/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
Dickinson 1
NCES district ID
3800038
Math proficiency
35% ▼ -12.00%
Reading proficiency
43% ▼ -7.00%
Median HH income
$63,270
Composite
34.9/100
National rank
#5080
State rank
#29 of 53 in ND

Livability — Dickinson

Score
76/100
State rank
#12
US rank
#3334

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dickinson, ND
County
Stark County · 29,916 people
City population
29,916
Metro
Dickinson, ND
Population (ZIP)
29,916
Household income
$85,821
Rent vs Own
35.4% rent · 64.6% own
Severe rent burden
813.0

Population outlook (Stark County) Hauer SSP2

Today (2025)
50,426 people
By 2030
60,812 · +20.6%
By 2040
84,155 · +66.9%
By 2050
110,718 · +119.6%
By 2075
186,710 · +270.3%
By 2100
264,902 · +425.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Hispanic / Latino 7% Two or more races 5% Black 3% Asian 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Portuguese 9% Scotch-Irish 2% Lithuanian 2%
Foreign-born
4% · Canada, China
Languages at home
92% English-only · Spanish 4% German/W. Germanic 1% Arabic 1%

Political lean MEDSL · Stark

2024 margin
Solid R (+65.6) · D 16.5% · R 82.1% · Other 1.5%
2008→2024 swing
-36.5pp toward R · 2008: -29.1pp · 2024: -65.6pp
All cycles
2024: R+65.6 2020: R+63.9 2016: R+65.8 2012: R+49.4 2008: R+29.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -133.57%
Current HPI
188.1029
Rent YoY
▲ 1.95%
Metro
Dickinson, ND
State GDP YoY
▲ 2.09%
F500 in state
2

Industry mix (Fortune 500 HQ in ND)

Industry F500 HQs Revenue

Price history

+8.4% since first listed
17 events — show timeline
  • 2026-05-01 Price Changed $139,900 GNMLS
  • 2026-05-01 Price Changed $139,900 Badlands BOR MLS
  • 2026-01-27 Listed $149,900 Badlands BOR MLS
  • 2026-01-27 Listed $149,900 GNMLS
  • 2025-10-16 Price Changed $159,900 Badlands BOR MLS
  • 2025-09-25 Listed $165,000 Badlands BOR MLS
  • 2025-09-13 Price Changed $165,000 Badlands BOR MLS
  • 2025-09-13 Price Changed $165,000 GNMLS
  • 2025-08-09 Relisted Badlands BOR MLS
  • 2025-06-08 Contingent Badlands BOR MLS
  • 2025-05-28 Price Changed $175,000 Badlands BOR MLS
  • 2025-05-28 Price Changed $175,000 GNMLS
  • 2025-05-14 Listed $189,900 Badlands BOR MLS
  • 2023-09-06 Delisted Badlands BOR MLS
  • 2012-02-06 Sold (Public Records) Public Records
  • 2011-10-10 Listed $129,000 Badlands BOR MLS
  • 2004-10-06 Sold (Public Records) Public Records

Property tax history

+2.6%/yr

Latest (2025): $1,431 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…