CashFlowRE
Sign in Sign up
202 NW 3rd Ave
C+ Composite 60.66
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 +17.8/30.0
  • ARV discount +14.4/15.0
  • Appreciation +6.6/10.0
  • DSCR +5.6/10.0
  • 1% rule +4.0/10.0
  • Schools +3.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$139,900

202 NW 3rd Ave · Kenmare, ND 58746
3 bd · 2.0 ba · 2,396 sqft · SingleFamily public records · 40 Days on market
Built 1925 0.53 ac lot Est $165k · 15% under ↓ 7% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to Kenmare, ND, where the city square, Danish mill, restaurants, public pool, library, and this charming property await you. As a personal or investment property, this property offers peaceful living with beautiful views of the Des Lacs Refuge. Nestled on a generous corner lot (4 lots in total) this property spans just over a half acre. The large, double detached garage occupies one lot, the house another, and the other two lots are zoned commercial for your customization. The entry boasts not one, but two storage closets. On the main level you will find the kitchen, dining, living and master bedroom with full bath. Up the stairs are two cozy bedrooms and a convenient half bathroom. The dining and living rooms boast stunning cedar board, lending warmth and character to the space. The kitchen features a gas stove and a large window above the sink for natural light. The unfinished basement awaits your personal touch. It's currently used for laundry and storage, but is plumbed for a bathroom. With a separate entrance from the outside, this basement was once used as a rental unit. Alley access enhances the parking options, allowing for extra parking or accommodating your RV(s) or guests. The firepit in the yard stays, as well as the shed. Not planted this season, but there is a garden space for your enjoyment as well as a plum tree, two apple trees, a lilac bush and a kid-friendly tree climbing tree! Call your Realtor to set up a showing today!

Key facts

  • Storage potential
  • New flooring
  • New windows

Tags

STORAGE POTENTIALDESIGNATED GARDEN SPACEOVERSIZED DETACHED GARAGENEW FLOORINGNEW WINDOWS

Property features AI

Exterior

  • Parking: Attached or detached garage with 2 spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Below-grade finished area present
  • Exterior features: Patio; Shed(s); Approximately 0.53-acre lot; R1 zoning

Interior

  • Kitchen: Microwave; Range/Oven; Refrigerator; Dishwasher not listed
  • Heating & cooling: Central air conditioning; Propane heating
  • Interior features: Dryer, Washer, Microwave, Range/Oven, Refrigerator; Unfinished basement; Central air; Propane heating
  • 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 3-bed/2.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $116 ($1k/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 $126k (9.7% below list).
  • Recommended offer: $126k (9.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#120 in ND) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, health & safety D, amenities F.
  • Kenmare 28 (rural): math 40% / reading 45% proficiency, ranked #89 of 169 in ND (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: 10 active listings in the ZIP; 123 units permitted in Ward County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($967 loan paydown + $4k appreciation (3.1% local appreciation)).
  • Ward County population projected at +76% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (3.1% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 40 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $126,261 (9.7% below list)

Questions for the listing agent

  1. It's been on market 40 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — 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. 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
0.90%
Cap rate
7.28%
Cash-on-cash
3.54%
DSCR
1.16
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$165,324
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
815 2nd Ave NW 0.46mi 3/2.0 2,304 (-4%) 4mo $134,900 $59 69
220 NE 4th Ave 0.48mi 4/2.0 (+1) 2,360 (-2%) 3mo $295,000 $125 67
408 NW 2nd Ave 0.17mi 3/1.0 2,460 (+3%) 21mo $46,000 $19 66
405 2nd St NE 0.49mi 3/1.0 2,464 (+3%) 3mo $130,000 $53 66
401 2nd Ave NW 0.15mi 4/1.5 (+1) 2,216 (-8%) 15mo $152,000 $69 61
504 NE 2nd Ave 0.41mi 4/2.0 (+1) 2,672 (+12%) 2mo $190,000 $71 56

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.1% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
11.1%
Equity multiple
1.64×
Total profit
$24,927
Equity at exit
$63,701
10-year hold
IRR
13.2%
Equity multiple
2.98×
Total profit
$77,477
Equity at exit
$98,794

Cash invested: $39,172 (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 58746

Home prices YoY
2.8%
Active inventory
10
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,263 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$90 /mo · $1,080/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$265
Net cashflow
$116

Break-even live

Break-even rent $1,116
Max offer price $139,900
Occupancy floor 86%

Sensitivity live

Price -10% $195 -5% $155 +0% $116 +5% $76 +10% $36
Rent -10% $16 -5% $66 +0% $116 +5% $165 +10% $215
Rate -1.0pp $186 -0.5pp $151 base $116 +0.5pp $79 +1.0pp $42

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
$34,975
Closing costs
$4,197
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 24 events

  1. 2026-06-21
    days on market $139,900 Active 40 DOM
  2. 2026-06-18
    days on market $139,900 Active 38 DOM
  3. 2026-06-17
    days on market $139,900 Active 37 DOM
  4. 2026-06-16
    days on market $139,900 Active 36 DOM
  5. 2026-06-15
    days on market $139,900 Active 35 DOM
  6. 2026-06-13
    days on market $139,900 Active 33 DOM
  7. 2026-06-12
    days on market $139,900 Active 32 DOM
  8. 2026-06-09
    days on market $139,900 Active 29 DOM
  9. 2026-06-08
    days on market $139,900 Active 28 DOM
  10. 2026-06-07
    days on market $139,900 Active 27 DOM
  11. 2026-06-05
    days on market $139,900 Active 25 DOM
  12. 2026-06-04
    days on market $139,900 Active 23 DOM
  13. 2026-06-02
    days on market $139,900 Active 22 DOM
  14. 2026-06-01
    days on market $139,900 Active 21 DOM
  15. 2026-05-31
    days on market $139,900 Active 20 DOM
  16. 2026-05-11
    listed $139,900 Active
  17. 2026-04-10
    price $125,900
  18. 2026-03-23
    price $134,900
  19. 2025-12-01
    price $139,900
  20. 2025-11-15
    listed $149,900 Active
  21. 2023-07-14
    soldstatus $133,000
  22. 2023-07-13
    soldstatus 1472-char remark
    Show marketing remark (1472 chars)

    Welcome to Kenmare, ND, where the city square, Danish mill, restaurants, public pool, library, and this charming property await you. As a personal or investment property, this property offers peaceful living with beautiful views of the Des Lacs Refuge. Nestled on a generous corner lot (4 lots in total) this property spans just over a half acre. The large, double detached garage occupies one lot, the house another, and the other two lots are zoned commercial for your customization. The entry boasts not one, but two storage closets. On the main level you will find the kitchen, dining, living and master bedroom with full bath. Up the stairs are two cozy bedrooms and a convenient half bathroom. The dining and living rooms boast stunning cedar board, lending warmth and character to the space. The kitchen features a gas stove and a large window above the sink for natural light. The unfinished basement awaits your personal touch. It's currently used for laundry and storage, but is plumbed for a bathroom. With a separate entrance from the outside, this basement was once used as a rental unit. Alley access enhances the parking options, allowing for extra parking or accommodating your RV(s) or guests. The firepit in the yard stays, as well as the shed. Not planted this season, but there is a garden space for your enjoyment as well as a plum tree, two apple trees, a lilac bush and a kid-friendly tree climbing tree! Call your Realtor to set up a showing today!

  23. 2023-05-25
    listed $149,900 1472-char remark
    Show marketing remark (1472 chars)

    Welcome to Kenmare, ND, where the city square, Danish mill, restaurants, public pool, library, and this charming property await you. As a personal or investment property, this property offers peaceful living with beautiful views of the Des Lacs Refuge. Nestled on a generous corner lot (4 lots in total) this property spans just over a half acre. The large, double detached garage occupies one lot, the house another, and the other two lots are zoned commercial for your customization. The entry boasts not one, but two storage closets. On the main level you will find the kitchen, dining, living and master bedroom with full bath. Up the stairs are two cozy bedrooms and a convenient half bathroom. The dining and living rooms boast stunning cedar board, lending warmth and character to the space. The kitchen features a gas stove and a large window above the sink for natural light. The unfinished basement awaits your personal touch. It's currently used for laundry and storage, but is plumbed for a bathroom. With a separate entrance from the outside, this basement was once used as a rental unit. Alley access enhances the parking options, allowing for extra parking or accommodating your RV(s) or guests. The firepit in the yard stays, as well as the shed. Not planted this season, but there is a garden space for your enjoyment as well as a plum tree, two apple trees, a lilac bush and a kid-friendly tree climbing tree! Call your Realtor to set up a showing today!

  24. 2004-10-01
    soldstatus

ⓘ 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
$1,080 · $90/mo
Projected year-2 tax
$1,371 · $114/mo
Expected delta
+$291/yr (+$24/mo · 27.0%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 2/10 Low 7 d/yr ≥93°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 9 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
$15,151
− Mortgage interest
−$7,837
− Property taxes
−$1,080
− Insurance
−$700
− Repairs & maintenance
−$1,212
− Management
−$1,212
− Depreciation
−$4,070
Taxable loss
−$958
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$230
After-tax cash flow
$1,617/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
Kenmare 28
NCES district ID
3810180
Math proficiency
40% ▬ 0.00%
Reading proficiency
45% ▬ 0.00%
Median HH income
$54,420
Composite
39.3/100
National rank
#8176
State rank
#89 of 169 in ND

Livability — Kenmare

Score
67/100
State rank
#120
US rank
#10142

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kenmare, ND
Population (ZIP)
1,583

Population outlook (Ward County) Hauer SSP2

Today (2025)
92,683 people
By 2030
104,825 · +13.1%
By 2040
131,945 · +42.4%
By 2050
163,134 · +76.0%
By 2075
256,561 · +176.8%
By 2100
354,426 · +282.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Portuguese 37% Scottish 3% Iranian 1%
Foreign-born
1% · Canada

Political lean MEDSL · Ward

2024 margin
Solid R (+47.4) · D 25.5% · R 72.8% · Other 1.7%
2008→2024 swing
-28.2pp toward R · 2008: -19.2pp · 2024: -47.4pp
All cycles
2024: R+47.4 2020: R+44.9 2016: R+47.7 2012: R+30.8 2008: R+19.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.10%
Current HPI
113.7062
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

-6.7% since first listed
9 events — show timeline
  • 2026-05-11 Listed $139,900 MMLS
  • 2026-04-10 Price Changed $125,900 MMLS
  • 2026-03-23 Price Changed $134,900 MMLS
  • 2025-12-01 Price Changed $139,900 MMLS
  • 2025-11-15 Listed $149,900 MMLS
  • 2023-07-14 Sold (Public Records) $133,000 Public Records
  • 2023-07-13 Sold (MLS) MMLS
  • 2023-05-25 Listed $149,900 MMLS
  • 2004-10-01 Sold (Public Records) Public Records

Property tax history

+6.4%/yr

Latest (2025): $1,080 · +7.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…