CashFlowRE
Sign in Sign up
188 Oak Ridge Rd 🏷️ Likely Rental
D Composite 44.25
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$3,500

188 Oak Ridge Rd · Mountain Plains, SD 57783
4 bd · 5.0 ba · 2,944 sqft · SingleFamily public records · 7 Days on market
Built 1988 4.44 ac lot

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

Key facts

  • 4.44 acres
  • Expansive windows
  • Gas fireplace

Tags

4.44 ACRESGAS FIREPLACEOVERSIZED LIVING ROOMVAULTED CEILINGSSTONE FIREPLACEEXPANSIVE WINDOWS

Property features AI

Exterior

  • Parking: Attached garage with garage door opener
  • Home design: Single family residence (site built); Residential property
  • Construction: Frame construction; Composition roof
  • Exterior features: Covered deck; Shed(s); Wooded lot

Interior

  • Kitchen: Dishwasher; Disposal; Gas range; Gas oven; Refrigerator; Water softener
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Carpet; Tile; Hardwood
  • Bathrooms: 3 full bathrooms; 2 bathrooms on the main level
  • Heating & cooling: Forced air heating (natural gas); Ceiling fans; Cooling present
  • Interior features: Vaulted ceilings; Walk-in closets; Partial walk-out basement; Basement present
  • Laundry & utility: Main level laundry; Dryer

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $3,500 price doesn't fit this home's estimated sale value (~$783,104) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/5.0-bath single-family listed at $4k.

Deal economics

  • At list price, monthly cash flow is $2k ($22k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $4k).

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Spearfish School District 40-2 (town): math 45% / reading 56% proficiency, ranked #32 of 59 in SD (top 54%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 288 active listings in the ZIP; 217 units permitted in Lawrence County in 2024 (11 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($75k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $24 of loan paydown is wiped out by about $105 of value loss. Plan a longer hold.
  • Lawrence County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $980 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $3,500

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
67.88%
Cap rate
641.51%
Cash-on-cash
2268.63%
DSCR
101.94
GRM
0.1

CMA / ARV

ARV (on-the-fly)
$783,104
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
378 Oak Ridge Rd 0.54mi 4/3.0 2,946 (+0%) 8mo $782,500 $266 60
376 Lone Elk Rd 0.51mi 5/3.0 (+1) 3,280 (+11%) 10mo $671,000 $205 36

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

Projected returns pro-forma

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

5-year hold
IRR
Equity multiple
120.87×
Total profit
$117,469
Equity at exit
$522
10-year hold
IRR
Equity multiple
260.57×
Total profit
$254,380
Equity at exit
$303

Cash invested: $980 (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 57783

Active inventory
288
Price-to-rent
0.1×

Monthly cashflow live

Estimated rent
$2,376 medium interval (Pro) →
Mortgage (P&I)
$18
Tax est. 1.5%
$4 /mo · $52/yr
Insurance
$1
HOA
$0
Vacancy / Maint / Mgmt
$499
Net cashflow
$1,853

Break-even live

Break-even rent $31
Max offer price $3,500
Occupancy floor 17%

Sensitivity live

Price -10% $1,855 -5% $1,854 +0% $1,853 +5% $1,852 +10% $1,850
Rent -10% $1,665 -5% $1,759 +0% $1,853 +5% $1,947 +10% $2,040
Rate -1.0pp $1,854 -0.5pp $1,854 base $1,853 +0.5pp $1,852 +1.0pp $1,851

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
$875
Closing costs
$105
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 6 events

  1. 2026-06-19
    days on market $3,500 Active 7 DOM
  2. 2026-06-18
    days on market $3,500 Active 6 DOM
  3. 2026-06-17
    days on market $3,500 Active 5 DOM
  4. 2026-06-16
    days on market $3,500 Active 4 DOM
  5. 2026-06-15
    days on market $3,500 Active 3 DOM
  6. 2026-06-12
    listed $3,500 Active 1 DOM

ⓘ 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 7/10 Severe
  • 🌡 Heat 2/10 Low 2 d/yr ≥90°F today · 5 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$28,510
− Mortgage interest
−$196
− Property taxes
−$52
− Insurance
−$18
− Repairs & maintenance
−$2,281
− Management
−$2,281
− Depreciation
−$102
Taxable income
$23,580
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,659
After-tax cash flow
$16,573/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
Spearfish School District 40-2
NCES district ID
4666930
Math proficiency
45% ▼ -3.00%
Reading proficiency
56% ▲ 1.00%
Median HH income
$43,524
Composite
42.54/100
National rank
#3199
State rank
#32 of 59 in SD

Livability — Mountain Plains

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Mountain Plains, SD
County
Lawrence County · 17,248 people
Metro
Spearfish, SD
Population (ZIP)
17,248
Household income
$74,844
Rent vs Own
41.4% rent · 58.6% own
Severe rent burden
580.0

Population outlook (Lawrence County) Hauer SSP2

Today (2025)
27,092 people
By 2030
28,137 · +3.9%
By 2040
29,908 · +10.4%
By 2050
31,789 · +17.3%
By 2075
38,917 · +43.6%
By 2100
50,407 · +86.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 4% Hispanic / Latino 3% Native American 3%
Common ancestry
Portuguese 12% Iranian 3% Serbian 2%
Foreign-born
3% · Canada, China
Languages at home
94% English-only · Spanish 3% German/W. Germanic 1%

Political lean MEDSL · Lawrence

2024 margin
Solid R (+31.3) · D 32.9% · R 64.3% · Other 2.8%
2008→2024 swing
-15.9pp toward R · 2008: -15.4pp · 2024: -31.3pp
All cycles
2024: R+31.3 2020: R+30.5 2016: R+34.2 2012: R+26.9 2008: R+15.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -174.59%
Current HPI
206.2001
Rent YoY
Metro
Spearfish, SD
State GDP YoY
▲ 0.70%
F500 in state
2

Industry mix (Fortune 500 HQ in SD)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
3 events — show timeline
  • 2026-06-12 Listed $3,500 MRAOR
  • 2026-01-21 Price Changed $3,000 MRAOR
  • 2025-12-01 Listed $3,500 MRAOR

Property tax history

+1.4%/yr

Latest (2025): $5,502 · -2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…