CashFlowRE
Sign in Sign up
210 W 2nd St
B Composite 74.56
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
  • DSCR +10.0/10.0
  • 1% rule +9.6/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • Schools +4.2/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0

$85,000

210 W 2nd St · Presho, SD 57568
4 bd · 1.5 ba · 1,636 sqft · SingleFamily · 16 Days on market
Built 1910 Fair condition 8,712 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • 8,712 sq ft lot
  • 2 garage spots
  • Built 1910

Property features AI

Finance

  • HOA & community: No association amenities

Exterior

  • Parking: Attached garage with 2 spaces
  • Utilities: Electric service with circuit breakers and 220 volts
  • Home design: Single-family residence; 2 stories
  • Construction: Frame construction; Composition roof; Basement
  • Exterior features: Corner lot; Level lot; Has a view; No fencing

Interior

  • Kitchen: Electric oven; Oven; Refrigerator; Dishwasher not listed
  • Flooring: Carpet
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (propane); Central air conditioning
  • Interior features: Fireplace (1)
  • Laundry & utility: Washer; Dryer

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 4-bed/1.5-bath single-family listed at $85k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $396 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $84k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#77 in SD) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A-; Watch: health & safety C-, crime D+, amenities F.
  • Lyman School District 42-1 (rural): math 40% / reading 55% proficiency, ranked #92 of 148 in SD (top 62%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 6 active listings in the ZIP; 2 units permitted in Lyman County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($588 loan paydown + $3k appreciation (3.0% local appreciation)).
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($84k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $83,725 (1.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.46%
Cap rate
11.89%
Cash-on-cash
19.97%
DSCR
1.89
GRM
5.7

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
26.3%
Equity multiple
2.49×
Total profit
$35,488
Equity at exit
$38,220
10-year hold
IRR
27.0%
Equity multiple
4.82×
Total profit
$91,014
Equity at exit
$58,901

Cash invested: $23,800 (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 57568

Active inventory
6
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,245 medium interval (Pro) →
Mortgage (P&I)
$446
Tax est. 1.5%
$106 /mo · $1,275/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$261
Net cashflow
$396

Break-even live

Break-even rent $744
Max offer price $85,000
Occupancy floor 63%

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
$21,250
Closing costs
$2,550
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 11 events

  1. 2026-06-18
    days on market $85,000 Active 16 DOM
  2. 2026-06-17
    days on market $85,000 Active 15 DOM
  3. 2026-06-16
    days on market $85,000 Active 14 DOM
  4. 2026-06-15
    days on market $85,000 Active 13 DOM
  5. 2026-06-13
    days on market $85,000 Active 11 DOM
  6. 2026-06-12
    days on market $85,000 Active 10 DOM
  7. 2026-06-09
    days on market $85,000 Active 7 DOM
  8. 2026-06-08
    days on market $85,000 Active 6 DOM
  9. 2026-06-08
    days on market $85,000 Active 5 DOM
  10. 2026-06-05
    days on market $85,000 Active 3 DOM
  11. 2026-06-03
    listed $85,000 Active 1 DOM

ⓘ 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 5/10 Major
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥102°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$14,940
− Mortgage interest
−$4,761
− Property taxes
−$1,275
− Insurance
−$425
− Repairs & maintenance
−$1,195
− Management
−$1,195
− Depreciation
−$2,473
Taxable income
$3,615
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$868
After-tax cash flow
$3,886/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.

Condition & rehab AI · 13 photos

Fair 45/100 Moderate rehab

This property requires significant repairs and updates to improve its condition and value. The roof, exterior siding, and interior walls are in poor condition and need major repairs. Upgrading the kitchen cabinets, replacing the carpet, and updating the bathrooms can significantly increase its value.

Repairs flagged

  • Major roof — Significant wear and tear
  • Major exterior siding — Weathered and peeling
  • Major interior walls — Worn paint and wallpaper
  • Major kitchen cabinets — Outdated and worn
  • Major bathroom fixtures — Small and outdated
  • Major flooring — Worn carpet throughout
  • Major HVAC units — Older units with visible wear

Value-add opportunities

  • Both Paint interior walls — Fresh paint can improve the overall appearance and value
  • Both Replace carpet — New carpet can improve comfort and value
  • Both Upgrade kitchen cabinets — Modern cabinets can increase both resale and rental value
  • Both Replace bathroom fixtures — New fixtures can improve functionality and value
  • Both Landscaping and lawn maintenance — A well-maintained yard can improve curb appeal and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · Significant wear and tear Major $15,000–50,000
exterior siding · Weathered and peeling Major $15,000–50,000
interior walls · Worn paint and wallpaper Major $15,000–50,000
kitchen cabinets · Outdated and worn Major $15,000–50,000
bathroom fixtures · Small and outdated Major $15,000–50,000
flooring · Worn carpet throughout Major $15,000–50,000
HVAC units · Older units with visible wear Major $15,000–50,000
Total estimated repair cost · 7 items $105,000–350,000

Value-add ROI direction

  • Both Paint interior walls — Fresh paint can improve the overall appearance and value
  • Both Replace carpet — New carpet can improve comfort and value
  • Both Upgrade kitchen cabinets — Modern cabinets can increase both resale and rental value
  • Both Replace bathroom fixtures — New fixtures can improve functionality and value
  • Both Landscaping and lawn maintenance — A well-maintained yard can improve curb appeal and value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Lyman School District 42-1
NCES district ID
4644770
Math proficiency
40% ▼ -5.00%
Reading proficiency
55% ▲ 5.00%
Median HH income
$42,975
Composite
42.13/100
National rank
#7034
State rank
#92 of 148 in SD

Livability — Presho

Score
69/100
State rank
#77
US rank
#8850

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Presho, SD
Population (ZIP)
682

Population outlook (Lyman County) Hauer SSP2

Today (2025)
3,955 people
By 2030
3,978 · +0.6%
By 2040
4,009 · +1.4%
By 2050
4,001 · +1.2%
By 2075
4,248 · +7.4%
By 2100
4,678 · +18.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (99%)
Race & ethnicity
White 99% Two or more races 1%
Common ancestry
Portuguese 15% Serbian 4% Slovak 1%
Languages at home
94% English-only · Spanish 6%

Political lean MEDSL · Lyman

2024 margin
Solid R (+39.5) · D 29.2% · R 68.6% · Other 2.2%
2008→2024 swing
-28.2pp toward R · 2008: -11.2pp · 2024: -39.5pp
All cycles
2024: R+39.5 2020: R+32.4 2016: R+42.8 2012: R+20.9 2008: R+11.2

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
Rent YoY
Metro
State GDP YoY
▲ 0.70%
F500 in state
2

Industry mix (Fortune 500 HQ in SD)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-02 Listed $85,000 BHMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…