5 bd · 2.0 ba ·
2,040 sqft ·
Built 1965
· SingleFamily
· Pending
· 10 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,302/mo
Mortgage (P&I)
−$681
Tax + insurance
−$216
HOA
−$0
Vac / Maint / Mgmt
−$273
Net cashflow
$131/mo
Annual
$1,567/yr
Cap rate
7.50%
Cash-on-cash
4.31%
DSCR
1.19
1% rule
1.00%
Cash to close
$36,372
Investor read
This is a 5-bed/2.0-bath single-family listed at $130k. Condition is rated fair.
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).
Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
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.
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).
Walworth County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
Questions for listing agent
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
Repairs flagged (vision-AI assessment)
Minor: Landscaping
— Some areas of grass appear sparse
Minor: Exterior paint
— Some discoloration on white siding
CashFlowRE · CFR-MEGKD48VRDHR8J
· Data 3 weeks agocashflowre.app · 2026-05-29