CashFlowRE
Sign in Sign up
1724 2200 East St
C- Composite 50.53
Why this score? — see what drove the C- 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 +16.2/30.0
  • ARV discount +7.5/15.0
  • Appreciation +7.3/10.0
  • DSCR +5.0/10.0
  • Livability +3.8/5.0
  • 1% rule +3.1/10.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$139,000

1724 2200 East St · Battle Mountain, NV 89820
3 bd · 1.5 ba · 980 sqft · Other public records · 58 Days on market
Built 1981 4.86 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Horse Property on Acreage in Battle Mountain, Nevada - Hilltop Area Looking for space, privacy, and room for animals? This 3 bedroom, 1.5 bathroom manufactured home on 4.86 acres in Battle Mountain, Nevada offers the perfect setup for country living, hobby farming, or investment potential. This horse-ready property is fully equipped with horse corral and arena with water hookups, along with pig pens, chicken coop, and out buildings making it ideal for buyers searching for horse property, hobby farm, or livestock-ready land. The beautifully maintained yard features mature landscaping, flowers, shrubs, fruit trees, and a dedicated garden space, creating a peaceful and functional outdoor environment. Additional features include: Rail car with power for unique storage or workshop use, Wood storage area, Plenty of room for equipment, trailers, and animals Open acreage with room to expand. Inside, the home offers a cozy wood stove as the primary heat source, adding warmth and charm. Whether you're looking for an investment property, rural home, horse property, or acreage in Battle Mountain, this property checks all the boxes. Bring your animals and enjoy country living—this one is ready to go! Cash Only.

Key facts

  • Acreage
  • Horse property
  • Pig pens

Tags

ACREAGEHORSE PROPERTYHORSE CORRALARENAWATER HOOKUPSPIG PENS

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/1.5-bath other listed at $139k.

Deal economics

  • At list price, monthly cash flow is $73 ($877/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $113k (18.7% below list).
  • Recommended offer: $113k (18.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 1.6% in Battle Mountain — 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 NV, #3,779 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: health & safety C-, schools D, commute D.
  • Lander County School District (town): math 19% / reading 36% proficiency, ranked #12 of 17 in NV (top 71%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 83 active listings in the ZIP.

Forward outlook

  • In year one you build about $7k of equity ($961 loan paydown + $6k appreciation (4.6% local appreciation)).
  • At projected returns (4.6% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($135k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $50k; list at $139k implies a 178% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $113,035 (18.7% below list)

Questions for the listing agent

  1. It's been on market 58 days. Have you received any prior offers? Is the seller open to a 19% 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.81%
Cap rate
6.92%
Cash-on-cash
2.25%
DSCR
1.10
GRM
10.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

4.62% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.8%
Equity multiple
1.86×
Total profit
$33,589
Equity at exit
$75,542
10-year hold
IRR
14.7%
Equity multiple
3.54×
Total profit
$98,909
Equity at exit
$127,781

Cash invested: $38,920 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
71 Landlord-Friendly
State Nevada
71 Landlord-Friendly · R+1
County
— inherits STATE
City
— inherits STATE
7-day pay-or-quit; Clark County (Vegas) had pandemic backlogs; generally landlord-friendly but courts slow.

ZIP-level market 89820

Home prices YoY
2.1%
Active inventory
83
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,130 medium interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$33 /mo · $397/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$237
Net cashflow
$73

Break-even live

Break-even rent $1,038
Max offer price $139,000
Occupancy floor 89%

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
$34,750
Closing costs
$4,170
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. 2026-06-12
    days on market $139,000 Active 58 DOM
  2. 2026-06-09
    days on market $139,000 Active 55 DOM
  3. 2026-06-08
    days on market $139,000 Active 54 DOM
  4. 2026-06-07
    days on market $139,000 Active 53 DOM
  5. 2026-06-07
    days on market $139,000 Active 52 DOM
  6. 2026-06-02
    days on market $139,000 Active 48 DOM
  7. 2026-06-01
    days on market $139,000 Active 47 DOM
  8. 2026-05-31
    days on market $139,000 Active 46 DOM
  9. 2026-05-30
    days on market $139,000 Active 45 DOM
  10. 2026-04-15
    listed $139,000 Active 1223-char remark
    Show marketing remark (1223 chars)

    Horse Property on Acreage in Battle Mountain, Nevada - Hilltop Area Looking for space, privacy, and room for animals? This 3 bedroom, 1.5 bathroom manufactured home on 4.86 acres in Battle Mountain, Nevada offers the perfect setup for country living, hobby farming, or investment potential. This horse-ready property is fully equipped with horse corral and arena with water hookups, along with pig pens, chicken coop, and out buildings making it ideal for buyers searching for horse property, hobby farm, or livestock-ready land. The beautifully maintained yard features mature landscaping, flowers, shrubs, fruit trees, and a dedicated garden space, creating a peaceful and functional outdoor environment. Additional features include: Rail car with power for unique storage or workshop use, Wood storage area, Plenty of room for equipment, trailers, and animals Open acreage with room to expand. Inside, the home offers a cozy wood stove as the primary heat source, adding warmth and charm. Whether you're looking for an investment property, rural home, horse property, or acreage in Battle Mountain, this property checks all the boxes. Bring your animals and enjoy country living—this one is ready to go! Cash Only.

  11. 2011-12-14
    soldstatus $50,000

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

Tax reassessment forecast NV · Resets to sale price

Current annual tax
$397 · $33/mo
Projected year-2 tax
$820 · $68/mo
Expected delta
+$424/yr (+$35/mo · 106.8%)

ⓘ 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 8/10 Severe
  • 🌡 Heat 5/10 Major 7 d/yr ≥97°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 8 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
$13,564
− Mortgage interest
−$7,786
− Property taxes
−$397
− Insurance
−$695
− Repairs & maintenance
−$1,085
− Management
−$1,085
− Depreciation
−$4,044
Taxable loss
−$1,527
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$367
After-tax cash flow
$1,244/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
Lander County School District
NCES district ID
3200240
Math proficiency
19% ▼ -14.00%
Reading proficiency
36% ▼ -7.00%
Median HH income
$71,441
Composite
26.11/100
National rank
#7287
State rank
#12 of 17 in NV

Livability — Battle Mountain

Score
76/100
State rank
#12
US rank
#3779

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
5,579

Population outlook (Lander County) Hauer SSP2

Today (2025)
5,947 people
By 2030
5,932 · -0.3%
By 2040
5,929 · -0.3%
By 2050
5,900 · -0.8%
By 2075
5,829 · -2.0%
By 2100
5,549 · -6.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Hispanic / Latino 22% Two or more races 11% Native American 3%
Hispanic origin (detail)
Mexican 22%
Common ancestry
Italian 3% Dutch 2% Lithuanian 1%
Foreign-born
3% · Canada
Languages at home
88% English-only · Spanish 11%

Political lean MEDSL · Lander

2024 margin
Solid R (+62.3) · D 17.7% · R 80.0% · Other 2.3%
2008→2024 swing
-19.6pp toward R · 2008: -42.7pp · 2024: -62.3pp
All cycles
2024: R+62.3 2020: R+61.5 2016: R+59.1 2012: R+48.3 2008: R+42.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.62%
Current HPI
220.9572
Rent YoY
Metro
State GDP YoY
▲ 3.08%
F500 in state
6

Industry mix (Fortune 500 HQ in NV)

Industry F500 HQs Revenue

Price history

+178.0% since first listed
2 events — show timeline
  • 2026-04-15 Listed $139,000 NNRMLS
  • 2011-12-14 Sold (Public Records) $50,000 Public Records

Property tax history

+2.2%/yr

Latest (2017): $397 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…