CashFlowRE
Sign in Sign up
605 3rd Ave E
C- Composite 50.23
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 +18.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.9/10.0
  • 1% rule +5.0/10.0
  • Schools +4.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$129,900

605 3rd Ave E · Mobridge, SD 57601
5 bd · 2.0 ba · 2,040 sqft · SingleFamily · 10 Days on market
Built 1965 Fair condition 8,820 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • Metal roof
  • Main floor laundry
  • Corner lot

Tags

MAIN FLOOR LAUNDRYUPDATED NATURAL GAS FURNACEMETAL ROOFCORNER LOT

Property features AI

Exterior

  • Parking: Garage available (included)
  • Utilities: Utilities information not specified
  • Home design: Single-family residence; One story
  • Construction: Masonite siding
  • Exterior features: Garden

Interior

  • Kitchen: Range; Refrigerator; Dishwasher not listed
  • Bathrooms: Two three-quarter bathrooms
  • Heating & cooling: Forced air heating; Central air conditioning; Ceiling fans
  • Interior features: Dryer, Washer, Range, Refrigerator; Full basement
  • Laundry & utility: Washer and 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 5-bed/2.0-bath single-family listed at $130k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $131 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).

Location & tenants

  • Location reads 71/100 on livability (#60 in SD) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: employment D+, amenities F, commute F.
  • Mobridge-Pollock 62-6 (town): math 50% / reading 62% proficiency, ranked #14 of 59 in SD (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 31 active listings in the ZIP; 7 units permitted in Walworth County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Walworth County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $129,900

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 1965 — 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. 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
1.00%
Cap rate
7.50%
Cash-on-cash
4.31%
DSCR
1.19
GRM
8.3

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
-9.6%
Equity multiple
0.65×
Total profit
$-12,712
Equity at exit
$19,369
10-year hold
IRR
-0.1%
Equity multiple
0.99×
Total profit
$-279
Equity at exit
$11,231

Cash invested: $36,372 (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 57601

Home prices YoY
-13.6%
Active inventory
31
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,302 medium interval (Pro) →
Mortgage (P&I)
$681
Tax est. 1.5%
$162 /mo · $1,948/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$131

Break-even live

Break-even rent $1,136
Max offer price $129,900
Occupancy floor 85%

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
$32,475
Closing costs
$3,897
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 2 events

  1. 2026-05-01
    status Pending
  2. 2026-04-20
    listed $129,900 Active

ⓘ 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 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$15,620
− Mortgage interest
−$7,276
− Property taxes
−$1,948
− Insurance
−$650
− Repairs & maintenance
−$1,250
− Management
−$1,250
− Depreciation
−$3,779
Taxable loss
−$533
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$128
After-tax cash flow
$1,695/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 · 6 photos

Fair 45/100 Moderate rehab

This home has average exterior condition with some minor repairs and maintenance needed. Fresh paint and landscaping would significantly improve its curb appeal and value.

Repairs flagged

  • Minor Landscaping — Some areas of grass appear sparse
  • Minor Exterior paint — Some discoloration on white siding

Value-add opportunities

  • Both Paint exterior — Fresh paint would improve curb appeal and home value
  • Both Landscaping — Fresh landscaping would enhance curb appeal and home value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Landscaping · Some areas of grass appear sparse Minor $500–3,000
Exterior paint · Some discoloration on white siding Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Both Paint exterior — Fresh paint would improve curb appeal and home value
  • Both Landscaping — Fresh landscaping would enhance curb appeal and home 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
Mobridge-Pollock 62-6
NCES district ID
4680441
Math proficiency
50% ▲ 2.00%
Reading proficiency
62% ▼ -3.00%
Median HH income
$42,172
Composite
46.97/100
National rank
#2355
State rank
#14 of 59 in SD

Livability — Mobridge

Score
71/100
State rank
#60
US rank
#7236

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mobridge, SD
Population (ZIP)
3,483

Population outlook (Walworth County) Hauer SSP2

Today (2025)
5,610 people
By 2030
5,693 · +1.5%
By 2040
5,896 · +5.1%
By 2050
6,200 · +10.5%
By 2075
7,621 · +35.8%
By 2100
9,375 · +67.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Native American 18% Two or more races 12% Hispanic / Latino 1%
Common ancestry
Portuguese 13% Iranian 3% Scotch-Irish 2%
Foreign-born
1%
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Walworth

2024 margin
Solid R (+59.2) · D 19.5% · R 78.7% · Other 1.8%
2008→2024 swing
-31.0pp toward R · 2008: -28.1pp · 2024: -59.2pp
All cycles
2024: R+59.2 2020: R+54.3 2016: R+58.1 2012: R+43.1 2008: R+28.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -25.03%
Current HPI
159.6477
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

2 events — show timeline
  • 2026-05-01 Pending CSDBR
  • 2026-04-20 Listed $129,900 CSDBR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…