CashFlowRE
Sign in Sign up
No image
B- Composite 67.71
Why this score? — see what drove the B- 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 +28.0/30.0
  • DSCR +9.9/10.0
  • 1% rule +8.3/10.0
  • ARV discount +7.5/15.0
  • Appreciation +4.1/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0

$85,000

200 Cleveland Rd · Chinook, MT 59523
2 bd · 1.0 ba · 1,449 sqft · SingleFamily public records · 463 Days on market
Built 1909 0.66 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This property features a 2-bedroom, 1-bathroom residence that is presently being used as a rental. You can buy it as an investment and continue renting it out, or transform it into your own living space. The potential is endless. Affordable and accessible, your dreams can thrive right here along the Hi-Line, where opportunities for hunting, fishing, and outdoor recreation are readily available!

Key facts

  • 0.66 acre lot
  • 2 garage spots
  • Built 1909

Property features AI

Exterior

  • Parking: Detached garage with 2 covered spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Exterior features: No fencing; Lot about 0.66 acre

Interior

  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 full bathroom (on main level)
  • Heating & cooling: Natural gas heating with forced air; Other heating; No central cooling
  • Interior features: No basement

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 2-bed/1.0-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $263 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $75k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 73/100 on livability (#44 in MT) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, crime C-, employment D+.
  • Chinook H S (rural): math 0% / reading 21% proficiency, ranked #278 of 339 in MT (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 22 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-1.8%/yr); year-one equity from $588 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Blaine County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-1.8% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 463 days — a 12% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts 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 1909 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $74,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 463 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1909 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.33%
Cap rate
10.01%
Cash-on-cash
13.28%
DSCR
1.59
GRM
6.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-1.84% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
7.2%
Equity multiple
1.30×
Total profit
$7,233
Equity at exit
$17,130
10-year hold
IRR
14.7%
Equity multiple
2.34×
Total profit
$31,843
Equity at exit
$15,236

Cash invested: $23,800 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
82 Strongly Landlord-Friendly
State Montana
82 Strongly Landlord-Friendly · R+11
County
— inherits STATE
City
— inherits STATE
30-day notice; no rent control; preempted; rural-skewed market.

ZIP-level market 59523

Home prices YoY
-0.9%
Active inventory
22
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,133 medium interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$150 /mo · $1,805/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$263

Break-even live

Break-even rent $800
Max offer price $85,000
Occupancy floor 72%

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
$21,250
Closing costs
$2,550
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 37 events

  1. 2026-06-18
    days on market $85,000 Active 463 DOM
  2. 2026-06-17
    days on market $85,000 Active 462 DOM
  3. 2026-06-16
    days on market $85,000 Active 461 DOM
  4. 2026-06-15
    days on market $85,000 Active 460 DOM
  5. 2026-06-14
    days on market $85,000 Active 458 DOM
  6. 2026-06-13
    days on market $85,000 Active 457 DOM
  7. 2026-06-10
    days on market $85,000 Active 455 DOM
  8. 2026-06-09
    days on market $85,000 Active 454 DOM
  9. 2026-06-08
    days on market $85,000 Active 453 DOM
  10. 2026-06-07
    days on market $85,000 Active 452 DOM
  11. 2026-06-05
    days on market $85,000 Active 449 DOM
  12. 2026-06-03
    days on market $85,000 Active 448 DOM
  13. 2026-06-02
    days on market $85,000 Active 447 DOM
  14. 2026-06-01
    days on market $85,000 Active 446 DOM
  15. 2026-05-31
    days on market $85,000 Active 445 DOM
  16. 2026-05-31
    days on market $85,000 Active 444 DOM
  17. 2026-04-07
    status Active
    Show marketing remark (397 chars)

    This property features a 2-bedroom, 1-bathroom residence that is presently being used as a rental. You can buy it as an investment and continue renting it out, or transform it into your own living space. The potential is endless. Affordable and accessible, your dreams can thrive right here along the Hi-Line, where opportunities for hunting, fishing, and outdoor recreation are readily available!

  18. 2026-04-07
    status Active 397-char remark
    Show marketing remark (397 chars)

    This property features a 2-bedroom, 1-bathroom residence that is presently being used as a rental. You can buy it as an investment and continue renting it out, or transform it into your own living space. The potential is endless. Affordable and accessible, your dreams can thrive right here along the Hi-Line, where opportunities for hunting, fishing, and outdoor recreation are readily available!

  19. 2026-04-07
    status Active 397-char remark
    Show marketing remark (397 chars)

    This property features a 2-bedroom, 1-bathroom residence that is presently being used as a rental. You can buy it as an investment and continue renting it out, or transform it into your own living space. The potential is endless. Affordable and accessible, your dreams can thrive right here along the Hi-Line, where opportunities for hunting, fishing, and outdoor recreation are readily available!

  20. 2026-04-07
    status Active
    Show marketing remark (397 chars)

    This property features a 2-bedroom, 1-bathroom residence that is presently being used as a rental. You can buy it as an investment and continue renting it out, or transform it into your own living space. The potential is endless. Affordable and accessible, your dreams can thrive right here along the Hi-Line, where opportunities for hunting, fishing, and outdoor recreation are readily available!

  21. 2026-03-23
    status Pending 397-char remark
    Show marketing remark (397 chars)

    This property features a 2-bedroom, 1-bathroom residence that is presently being used as a rental. You can buy it as an investment and continue renting it out, or transform it into your own living space. The potential is endless. Affordable and accessible, your dreams can thrive right here along the Hi-Line, where opportunities for hunting, fishing, and outdoor recreation are readily available!

  22. 2026-03-23
    status Pending
    Show marketing remark (397 chars)

    This property features a 2-bedroom, 1-bathroom residence that is presently being used as a rental. You can buy it as an investment and continue renting it out, or transform it into your own living space. The potential is endless. Affordable and accessible, your dreams can thrive right here along the Hi-Line, where opportunities for hunting, fishing, and outdoor recreation are readily available!

  23. 2026-03-23
    status Pending 397-char remark
    Show marketing remark (397 chars)

    This property features a 2-bedroom, 1-bathroom residence that is presently being used as a rental. You can buy it as an investment and continue renting it out, or transform it into your own living space. The potential is endless. Affordable and accessible, your dreams can thrive right here along the Hi-Line, where opportunities for hunting, fishing, and outdoor recreation are readily available!

  24. 2026-01-31
    status Active
  25. 2026-01-30
    status Active
    Show marketing remark (397 chars)

    This property features a 2-bedroom, 1-bathroom residence that is presently being used as a rental. You can buy it as an investment and continue renting it out, or transform it into your own living space. The potential is endless. Affordable and accessible, your dreams can thrive right here along the Hi-Line, where opportunities for hunting, fishing, and outdoor recreation are readily available!

  26. 2026-01-30
    status Active 397-char remark
    Show marketing remark (397 chars)

    This property features a 2-bedroom, 1-bathroom residence that is presently being used as a rental. You can buy it as an investment and continue renting it out, or transform it into your own living space. The potential is endless. Affordable and accessible, your dreams can thrive right here along the Hi-Line, where opportunities for hunting, fishing, and outdoor recreation are readily available!

  27. 2026-01-30
    status Active 397-char remark
    Show marketing remark (397 chars)

    This property features a 2-bedroom, 1-bathroom residence that is presently being used as a rental. You can buy it as an investment and continue renting it out, or transform it into your own living space. The potential is endless. Affordable and accessible, your dreams can thrive right here along the Hi-Line, where opportunities for hunting, fishing, and outdoor recreation are readily available!

  28. 2026-01-22
    status Pending
    Show marketing remark (397 chars)

    This property features a 2-bedroom, 1-bathroom residence that is presently being used as a rental. You can buy it as an investment and continue renting it out, or transform it into your own living space. The potential is endless. Affordable and accessible, your dreams can thrive right here along the Hi-Line, where opportunities for hunting, fishing, and outdoor recreation are readily available!

  29. 2026-01-22
    status Pending 397-char remark
    Show marketing remark (397 chars)

    This property features a 2-bedroom, 1-bathroom residence that is presently being used as a rental. You can buy it as an investment and continue renting it out, or transform it into your own living space. The potential is endless. Affordable and accessible, your dreams can thrive right here along the Hi-Line, where opportunities for hunting, fishing, and outdoor recreation are readily available!

  30. 2026-01-22
    status Pending 397-char remark
    Show marketing remark (397 chars)

    This property features a 2-bedroom, 1-bathroom residence that is presently being used as a rental. You can buy it as an investment and continue renting it out, or transform it into your own living space. The potential is endless. Affordable and accessible, your dreams can thrive right here along the Hi-Line, where opportunities for hunting, fishing, and outdoor recreation are readily available!

  31. 2025-02-17
    listed $85,000 Active 397-char remark
    Show marketing remark (397 chars)

    This property features a 2-bedroom, 1-bathroom residence that is presently being used as a rental. You can buy it as an investment and continue renting it out, or transform it into your own living space. The potential is endless. Affordable and accessible, your dreams can thrive right here along the Hi-Line, where opportunities for hunting, fishing, and outdoor recreation are readily available!

  32. 2025-02-17
    listed $85,000 Active 397-char remark
    Show marketing remark (397 chars)

    This property features a 2-bedroom, 1-bathroom residence that is presently being used as a rental. You can buy it as an investment and continue renting it out, or transform it into your own living space. The potential is endless. Affordable and accessible, your dreams can thrive right here along the Hi-Line, where opportunities for hunting, fishing, and outdoor recreation are readily available!

  33. 2025-02-17
    listed $85,000 Active
    Show marketing remark (397 chars)

    This property features a 2-bedroom, 1-bathroom residence that is presently being used as a rental. You can buy it as an investment and continue renting it out, or transform it into your own living space. The potential is endless. Affordable and accessible, your dreams can thrive right here along the Hi-Line, where opportunities for hunting, fishing, and outdoor recreation are readily available!

  34. 2025-02-17
    listed $85,000 Active
    Show marketing remark (397 chars)

    This property features a 2-bedroom, 1-bathroom residence that is presently being used as a rental. You can buy it as an investment and continue renting it out, or transform it into your own living space. The potential is endless. Affordable and accessible, your dreams can thrive right here along the Hi-Line, where opportunities for hunting, fishing, and outdoor recreation are readily available!

  35. 2006-05-18
    soldstatus
  36. 1998-09-25
    soldstatus
  37. 1997-12-31
    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 MT · Resets to sale price

Current annual tax
$1,805 · $150/mo
Projected year-2 tax
$1,805 · $150/mo
Expected delta
$0/yr ($0/mo · -0.0%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥94°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 5 unhealthy d/yr today · 7 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
$13,595
− Mortgage interest
−$4,761
− Property taxes
−$1,805
− Insurance
−$425
− Repairs & maintenance
−$1,088
− Management
−$1,088
− Depreciation
−$2,473
Taxable income
$1,955
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$469
After-tax cash flow
$2,691/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
Chinook H S
NCES district ID
3006270
Math proficiency
0% ▼ -40.00%
Reading proficiency
21% ▼ -19.00%
Median HH income
$41,979
Composite
12.86/100
National rank
#14540
State rank
#278 of 339 in MT

Livability — Chinook

Score
73/100
State rank
#44
US rank
#5341

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chinook, MT
Population (ZIP)
2,281

Population outlook (Blaine County) Hauer SSP2

Today (2025)
6,837 people
By 2030
6,969 · +1.9%
By 2040
7,228 · +5.7%
By 2050
7,540 · +10.3%
By 2075
8,571 · +25.4%
By 2100
9,058 · +32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 7% Native American 4% Hispanic / Latino 3%
Common ancestry
Portuguese 14% Slovak 3% Scottish 2%
Foreign-born
1%
Languages at home
96% English-only · Spanish 2% German/W. Germanic 2%

Political lean MEDSL · Blaine

2024 margin
Lean R (+5.9) · D 44.6% · R 50.5% · Other 4.8%
2008→2024 swing
-25.2pp toward R · 2008: 19.3pp · 2024: -5.9pp
All cycles
2024: R+5.9 2020: D+3.9 2016: R+2.8 2012: D+15.2 2008: D+19.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1.84%
Current HPI
213.5954
Rent YoY
Metro
State GDP YoY
▲ 3.41%
F500 in state
2

Industry mix (Fortune 500 HQ in MT)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
21 events — show timeline
  • 2026-04-07 Relisted BMTMLS
  • 2026-04-07 Relisted MRMLS
  • 2026-04-07 Relisted BSCMLS
  • 2026-04-07 Relisted HHLMLS
  • 2026-03-23 Pending BSCMLS
  • 2026-03-23 Pending BMTMLS
  • 2026-03-23 Pending MRMLS
  • 2026-01-31 Relisted HHLMLS
  • 2026-01-30 Relisted BMTMLS
  • 2026-01-30 Relisted BSCMLS
  • 2026-01-30 Relisted MRMLS
  • 2026-01-22 Pending BMTMLS
  • 2026-01-22 Pending BSCMLS
  • 2026-01-22 Pending MRMLS
  • 2025-02-17 Listed $85,000 BSCMLS
  • 2025-02-17 Listed $85,000 MRMLS
  • 2025-02-17 Listed $85,000 BMTMLS
  • 2025-02-17 Listed $85,000 HHLMLS
  • 2006-05-18 Sold (Public Records) Public Records
  • 1998-09-25 Sold (Public Records) Public Records
  • 1997-12-31 Sold (Public Records) Public Records

Property tax history

+6.3%/yr

Latest (2025): $1,805 · -21.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…