CashFlowRE
Sign in Sign up
211 9th Ave NE
D Composite 41.18
Why this score? — see what drove the D 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 +12.3/30.0
  • ARV discount +7.5/15.0
  • Rent growth +5.0/5.0
  • DSCR +3.6/10.0
  • 1% rule +3.5/10.0
  • Livability +3.5/5.0
  • Schools +3.3/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$112,000

211 9th Ave NE · Mandan, ND 58554
1 bd · 1.0 ba · 786 sqft · Other · 6 Days on market
Built 1934 3,498 sqft lot

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

Listing remarks MLS

Home ownership at an affordable price is what you will have in this nicely updated starter home. Good sized lower level non-conforming bedroom with appeasing character that is ready to move into. Upstairs you will enjoy the kitchen, DR, full bathroom and Living Room with sought after ship-lap walls. Outside, the backyard has newer fully fenced in private yard space which makes it easy to relax, garden or build a garage to your liking. The existing 8x10 shed on concrete slab has plenty of extra storage. Alley access is a bonus. Don't hesitate to check this one out. Call your favorite Realtor for a showing. Agent related to seller.

Key facts

  • 3,498 sq ft lot
  • Built 1934
  • Listed 6 days

Property features AI

Exterior

  • Parking: Driveway access
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Electricity available; Sewer connected; Water connected
  • Home design: Single-family residence; One level with multi/split configuration; Masonite exterior
  • Construction: Masonite construction
  • Exterior features: Fenced yard with wood privacy fencing in the back; Shingle roof; Irregular, level lot approximately 0.08 acres (25 x 140); Alley access; Concrete driveway

Interior

  • Kitchen: Range; Refrigerator; Microwave; Dishwasher not listed
  • Bedrooms: 7 total rooms (bedroom count not specified)
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Baseboard heating (electric); Wall/window cooling units
  • Interior features: Window treatments; Finished basement; Smoke detector(s); Satellite dish; Shed(s)
  • 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 1-bed/1.0-bath other listed at $112k.

Deal economics

  • At list price, monthly cash flow is $-21 ($-253/yr) — negative.
  • To cash-flow at today's rent, offer at most $109k (2.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $95k (14.9% below list).
  • Recommended offer: $95k (14.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 2.7% in Mandan — 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 70/100 on livability (#76 in ND) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment A; Watch: crime C-, amenities F, commute F.
  • Mandan 1 (suburban): math 35% / reading 38% proficiency, ranked #32 of 53 in ND (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Custer Elementary School (math 24% / reading 34%, grade F, #185 of 236 statewide, top 84%, 133 students, 67% FRL); Mandan Middle School (math 36% / reading 40%, grade F, #21 of 35 statewide, top 59%, 928 students, 30% FRL); Mandan High School (math 18% / reading 42%, grade F, #90 of 144 statewide, top 66%, 1,138 students, 25% FRL).
  • Market conditions: Rents rising fast (+14.0%/yr); 306 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 94 units permitted in Morton County in 2024 (5 in 5+ unit buildings).
  • This rent is only 14% of the median local income ($80k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $774 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Morton County population projected at +48% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 11y 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.
  • Current owner paid $92k; 22% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1934 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $95,306 (14.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1934 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.85%
Cap rate
6.07%
Cash-on-cash
-0.81%
DSCR
0.96
GRM
9.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-12.2%
Equity multiple
0.54×
Total profit
$-14,441
Equity at exit
$16,700
10-year hold
IRR
3.1%
Equity multiple
1.28×
Total profit
$8,678
Equity at exit
$9,684

Cash invested: $31,360 (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 58554

Rents YoY
14.0%
Active inventory
306
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$953 high interval (Pro) →
Mortgage (P&I)
$587
Tax est. 1.5%
$140 /mo · $1,680/yr
Insurance
$47
HOA
$0
Vacancy / Maint / Mgmt
$200
Net cashflow
$-21

Break-even live

Break-even rent $980
Max offer price $108,948
Occupancy floor 97%

Sensitivity live

Price -10% $56 -5% $18 +0% $-21 +5% $-60 +10% $-98
Rent -10% $-96 -5% $-59 +0% $-21 +5% $17 +10% $54
Rate -1.0pp $35 -0.5pp $7 base $-21 +0.5pp $-50 +1.0pp $-80

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
$28,000
Closing costs
$3,360
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.

Rent comps 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
100 1st St NW Mandan, ND 1.0–2.0 1.0 887 $925 $1.04 22d 11 0.56mi
112 2nd Ave NW Mandan, ND 1.0 1.0 776 $900 $1.16 22d 1 0.67mi
1504 Shannon Dr NE Mandan, ND 2.0 1.0 1000 $1,000 $1.00 22d 1 0.73mi
611 9th Ave SW Mandan, ND 2.0 1.0 942 $1,125 $1.19 22d 1 1.42mi
708 Boundary Street Northwestand Mandan, ND 2.0 1.0 890 $950 $1.07 22d 1 1.49mi
1603 9th Ave NW Unit 2 Mandan, ND 2.0 1.0 900 $975 $1.08 22d 1 1.50mi

Listing history 10 events

  1. 2026-05-06
    status Pending
  2. 2026-04-30
    listed $112,000 Active
  3. 2020-08-04
    soldstatus $92,000
  4. 2020-08-03
    soldstatus 637-char remark
    Show marketing remark (637 chars)

    Home ownership at an affordable price is what you will have in this nicely updated starter home. Good sized lower level non-conforming bedroom with appeasing character that is ready to move into. Upstairs you will enjoy the kitchen, DR, full bathroom and Living Room with sought after ship-lap walls. Outside, the backyard has newer fully fenced in private yard space which makes it easy to relax, garden or build a garage to your liking. The existing 8x10 shed on concrete slab has plenty of extra storage. Alley access is a bonus. Don't hesitate to check this one out. Call your favorite Realtor for a showing. Agent related to seller.

  5. 2020-03-30
    listed $114,900 637-char remark
    Show marketing remark (637 chars)

    Home ownership at an affordable price is what you will have in this nicely updated starter home. Good sized lower level non-conforming bedroom with appeasing character that is ready to move into. Upstairs you will enjoy the kitchen, DR, full bathroom and Living Room with sought after ship-lap walls. Outside, the backyard has newer fully fenced in private yard space which makes it easy to relax, garden or build a garage to your liking. The existing 8x10 shed on concrete slab has plenty of extra storage. Alley access is a bonus. Don't hesitate to check this one out. Call your favorite Realtor for a showing. Agent related to seller.

  6. 2015-10-19
    soldstatus $79,000
  7. 2015-10-16
    soldstatus 660-char remark
    Show marketing remark (660 chars)

    Great starter home at an affordable price, featuring newer windows, kitchen cabinets/countertops, and flooring throughout. It was just painted in 2011 and the plumbing and electrical have also been updated. This deep backyard with alley access has room to build a garage and includes an 8x10 custom built shed on a concrete slab that is sealed to keep your storage items safe from the harsh elements. You could live in this super-efficient home or buy it as an investment property to collect a nice rental income. 1 block east of Custer Elementary. So what are you waiting for? Make an appointment today to see this fantastic opportunity to own your own home!!

  8. 2015-07-21
    listed $84,900 660-char remark
    Show marketing remark (660 chars)

    Great starter home at an affordable price, featuring newer windows, kitchen cabinets/countertops, and flooring throughout. It was just painted in 2011 and the plumbing and electrical have also been updated. This deep backyard with alley access has room to build a garage and includes an 8x10 custom built shed on a concrete slab that is sealed to keep your storage items safe from the harsh elements. You could live in this super-efficient home or buy it as an investment property to collect a nice rental income. 1 block east of Custer Elementary. So what are you waiting for? Make an appointment today to see this fantastic opportunity to own your own home!!

  9. 2012-12-13
    soldstatus $65,000
  10. 2010-06-16
    soldstatus $29,000

ⓘ 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 FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥97°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 4 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
$11,437
− Mortgage interest
−$6,274
− Property taxes
−$1,680
− Insurance
−$560
− Repairs & maintenance
−$915
− Management
−$915
− Depreciation
−$3,258
Taxable loss
−$2,165
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$520
After-tax cash flow
$267/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
Mandan 1
NCES district ID
3811820
Math proficiency
35% ▼ -11.00%
Reading proficiency
38% ▼ -5.00%
Median HH income
$60,131
Composite
32.55/100
National rank
#5692
State rank
#32 of 53 in ND

Livability — Mandan

Score
70/100
State rank
#76
US rank
#7567

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mandan, ND
County
Morton County · 29,479 people
City population
29,479
Metro
Bismarck, ND
Population (ZIP)
29,479
Household income
$80,120
Rent vs Own
27.2% rent · 72.8% own
Severe rent burden
915.0

Population outlook (Morton County) Hauer SSP2

Today (2025)
36,682 people
By 2030
39,967 · +9.0%
By 2040
46,921 · +27.9%
By 2050
54,157 · +47.6%
By 2075
73,661 · +100.8%
By 2100
89,885 · +145.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Hispanic / Latino 5% Native American 4% Two or more races 4% Black 2%
Common ancestry
Portuguese 14% Scotch-Irish 4% Iranian 2%
Foreign-born
1% · Canada
Languages at home
95% English-only · Spanish 3% German/W. Germanic 1%

Political lean MEDSL · Morton

2024 margin
Solid R (+53.8) · D 22.2% · R 75.9% · Other 1.9%
2008→2024 swing
-32.7pp toward R · 2008: -21.0pp · 2024: -53.8pp
All cycles
2024: R+53.8 2020: R+50.4 2016: R+53.0 2012: R+31.1 2008: R+21.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -161.81%
Current HPI
137.8984
Rent YoY
▲ 14.00%
Metro
Bismarck, ND
State GDP YoY
▲ 2.09%
F500 in state
2

Industry mix (Fortune 500 HQ in ND)

Industry F500 HQs Revenue

Price history

+286.2% since first listed
10 events — show timeline
  • 2026-05-06 Pending GNMLS
  • 2026-04-30 Listed $112,000 GNMLS
  • 2020-08-04 Sold (Public Records) $92,000 Public Records
  • 2020-08-03 Sold (MLS) GNMLS
  • 2020-03-30 Listed $114,900 GNMLS
  • 2015-10-19 Sold (Public Records) $79,000 Public Records
  • 2015-10-16 Sold (MLS) GNMLS
  • 2015-07-21 Listed $84,900 GNMLS
  • 2012-12-13 Sold (Public Records) $65,000 Public Records
  • 2010-06-16 Sold (Public Records) $29,000 Public Records

Property tax history

-18.1%/yr

Latest (2025): $104 · -86.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…