CashFlowRE
Sign in Sign up
201 Central Ave
B+ Composite 75.86
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
  • Appreciation +5.0/10.0
  • Schools +4.9/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$44,900

201 Central Ave · Finley, ND 58230
2 bd · 2.0 ba · 1,830 sqft · Other · 66 Days on market
Built 1910 6,446 sqft lot ↓ 13% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • 6,446 sq ft lot
  • Garage
  • Built 1910

Property features AI

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 2-bed/2.0-bath other listed at $45k.

Deal economics

  • At list price, monthly cash flow is $383 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($991 rent vs $45k).
  • Recommended offer: $42k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 70/100 on livability (#91 in ND) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A; Watch: crime C-, health & safety D+, amenities F.
  • Finley-Sharon 19 (rural): math 50% / reading 60% proficiency, ranked #23 of 169 in ND (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Zoned schools: Finley-Sharon High School (math 70% / reading 50%, grade C+, #7 of 144 statewide, top 5%, 45 students, 53% FRL) — zoned schools average 53% FRL vs 20% district-wide (34 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 5 active listings in the ZIP; 4 units permitted in Steele County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($310 loan paydown + $1k appreciation (3.0% local appreciation)).
  • Steele County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($42k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $7k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.9% of price; built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $42,206 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
2.21%
Cap rate
16.52%
Cash-on-cash
36.54%
DSCR
2.63
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
3.37×
Total profit
$29,858
Equity at exit
$20,189
10-year hold
IRR
42.1%
Equity multiple
6.75×
Total profit
$72,229
Equity at exit
$31,114

Cash invested: $12,572 (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 58230

Active inventory
5
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$991 medium interval (Pro) →
Mortgage (P&I)
$235
Tax from tax record
$146 /mo · $1,748/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$208
Net cashflow
$383

Break-even live

Break-even rent $506
Max offer price $44,900
Occupancy floor 56%

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
$11,225
Closing costs
$1,347
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 19 events

  1. 2026-06-18
    days on market $44,900 Active 66 DOM
  2. 2026-06-17
    days on market $44,900 Active 65 DOM
  3. 2026-06-16
    days on market $44,900 Active 64 DOM
  4. 2026-06-15
    days on market $44,900 Active 63 DOM
  5. 2026-06-13
    pricedays on market $44,900 Active 61 DOM
  6. 2026-06-12
    days on market $52,000 Active 60 DOM
  7. 2026-06-09
    days on market $52,000 Active 57 DOM
  8. 2026-06-08
    days on market $52,000 Active 56 DOM
  9. 2026-06-07
    days on market $52,000 Active 55 DOM
  10. 2026-06-05
    days on market $52,000 Active 53 DOM
  11. 2026-06-04
    days on market $52,000 Active 51 DOM
  12. 2026-06-02
    days on market $52,000 Active 50 DOM
  13. 2026-06-01
    days on market $52,000 Active 49 DOM
  14. 2026-05-31
    days on market $52,000 Active 48 DOM
  15. 2026-04-13
    listed $52,000 Active
  16. 2025-10-01
    historical
  17. 2025-08-06
    price $49,900
  18. 2025-06-17
    price $56,000
  19. 2025-05-14
    listed $60,000 Active

ⓘ 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
$1,748 · $146/mo
Projected year-2 tax
$1,748 · $146/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 1/10 Low 7 d/yr ≥95°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$11,888
− Mortgage interest
−$2,515
− Property taxes
−$1,748
− Insurance
−$224
− Repairs & maintenance
−$951
− Management
−$951
− Depreciation
−$1,306
Taxable income
$4,192
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,006
After-tax cash flow
$3,587/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
Finley-Sharon 19
NCES district ID
3806910
Math proficiency
50% ▼ -10.00%
Reading proficiency
60% ▬ 0.00%
Median HH income
$48,407
Composite
48.57/100
National rank
#4604
State rank
#23 of 169 in ND

Livability — Finley

Score
70/100
State rank
#91
US rank
#8026

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Finley, ND
Population (ZIP)
586

Population outlook (Steele County) Hauer SSP2

Today (2025)
1,921 people
By 2030
1,898 · -1.2%
By 2040
1,836 · -4.4%
By 2050
1,760 · -8.4%
By 2075
1,846 · -3.9%
By 2100
1,950 · +1.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3%
Common ancestry
Portuguese 34% Scottish 6% Slovak 1%
Foreign-born
1%

Political lean MEDSL · Steele

2024 margin
Strong R (+25.4) · D 36.5% · R 61.9% · Other 1.6%
2008→2024 swing
-45.7pp toward R · 2008: 20.4pp · 2024: -25.4pp
All cycles
2024: R+25.4 2020: R+23.9 2016: R+17.9 2012: D+1.9 2008: D+20.4

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
Rent YoY
Metro
State GDP YoY
▲ 2.09%
F500 in state
2

Industry mix (Fortune 500 HQ in ND)

Industry F500 HQs Revenue

Price history

-13.3% since first listed
5 events — show timeline
  • 2026-04-13 Listed $52,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-10-01 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2025-08-06 Price Changed $49,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-06-17 Price Changed $56,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-05-14 Listed $60,000 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+4.3%/yr

Latest (2025): $1,748 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…