CashFlowRE
Sign in Sign up
705 2nd St E
C Composite 59.22
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 +24.3/30.0
  • DSCR +7.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.3/10.0
  • Schools +4.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

705 2nd St E · Mobridge, SD 57601
3 bd · 1.0 ba · 1,676 sqft · SingleFamily · 240 Days on market
Built 1950 ↓ 4% since listing

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

Key facts

  • Fenced in backyard
  • X-large lot
  • Extra garden area

Tags

X-LARGE LOTEXTRA GARDEN AREAFENCED IN BACKYARD

Property features AI

Exterior

  • Parking: Attached garage; Garage available
  • Home design: Single-family residential; Residential property (details on stories/entry level not provided)
  • Construction: Stucco construction
  • Exterior features: Fenced backyard

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Total of 5 rooms (bedroom count not specified separately)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Wood stove heating; Wall/window air conditioning units
  • Interior features: Window coverings; Finished 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 3-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $202 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • 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: 36 active listings in the ZIP; 7 units permitted in Walworth County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Walworth County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 240 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $87,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 240 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 1950 — 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. 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?
  6. 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.
  7. 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.
  8. 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
1.13%
Cap rate
8.71%
Cash-on-cash
8.65%
DSCR
1.38
GRM
7.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-3.2%
Equity multiple
0.88×
Total profit
$-3,333
Equity at exit
$14,895
10-year hold
IRR
6.5%
Equity multiple
1.49×
Total profit
$13,697
Equity at exit
$8,638

Cash invested: $27,972 (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 57601

Home prices YoY
-13.6%
Active inventory
36
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,129 medium interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,498/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$237
Net cashflow
$202

Break-even live

Break-even rent $874
Max offer price $99,900
Occupancy floor 77%

Sensitivity live

Price -10% $271 -5% $236 +0% $202 +5% $167 +10% $133
Rent -10% $112 -5% $157 +0% $202 +5% $246 +10% $291
Rate -1.0pp $252 -0.5pp $227 base $202 +0.5pp $176 +1.0pp $149

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
$24,975
Closing costs
$2,997
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 17 events

  1. 2026-06-21
    days on market $99,900 Active 240 DOM
  2. 2026-06-18
    days on market $99,900 Active 238 DOM
  3. 2026-06-17
    days on market $99,900 Active 237 DOM
  4. 2026-06-16
    days on market $99,900 Active 236 DOM
  5. 2026-06-15
    days on market $99,900 Active 235 DOM
  6. 2026-06-13
    days on market $99,900 Active 233 DOM
  7. 2026-06-12
    days on market $99,900 Active 232 DOM
  8. 2026-06-09
    days on market $99,900 Active 229 DOM
  9. 2026-06-08
    days on market $99,900 Active 228 DOM
  10. 2026-06-08
    days on market $99,900 Active 227 DOM
  11. 2026-06-05
    days on market $99,900 Active 225 DOM
  12. 2026-06-04
    pricedays on market $99,900 Active 223 DOM
  13. 2026-06-02
    days on market $104,900 Active 222 DOM
  14. 2026-06-01
    days on market $104,900 Active 221 DOM
  15. 2026-05-31
    days on market $104,900 Active 220 DOM
  16. 2026-04-28
    price $104,900
  17. 2025-10-23
    listed $109,000 Active

ⓘ 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 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥99°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 2 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
$13,549
− Mortgage interest
−$5,596
− Property taxes
−$1,498
− Insurance
−$500
− Repairs & maintenance
−$1,084
− Management
−$1,084
− Depreciation
−$2,906
Taxable income
$881
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$211
After-tax cash flow
$2,207/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
Mobridge-Pollock 62-6
NCES district ID
4680441
Math proficiency
50% ▲ 2.00%
Reading proficiency
62% ▼ -3.00%
Median HH income
$42,172
Composite
46.97/100
National rank
#2355
State rank
#14 of 59 in SD

Livability — Mobridge

Score
71/100
State rank
#60
US rank
#7236

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mobridge, SD
Population (ZIP)
3,483

Population outlook (Walworth County) Hauer SSP2

Today (2025)
5,610 people
By 2030
5,693 · +1.5%
By 2040
5,896 · +5.1%
By 2050
6,200 · +10.5%
By 2075
7,621 · +35.8%
By 2100
9,375 · +67.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Native American 18% Two or more races 12% Hispanic / Latino 1%
Common ancestry
Portuguese 13% Iranian 3% Scotch-Irish 2%
Foreign-born
1%
Languages at home
96% English-only · Spanish 3%

Political lean MEDSL · Walworth

2024 margin
Solid R (+59.2) · D 19.5% · R 78.7% · Other 1.8%
2008→2024 swing
-31.0pp toward R · 2008: -28.1pp · 2024: -59.2pp
All cycles
2024: R+59.2 2020: R+54.3 2016: R+58.1 2012: R+43.1 2008: R+28.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -25.03%
Current HPI
159.6477
Rent YoY
Metro
State GDP YoY
▲ 0.70%
F500 in state
2

Industry mix (Fortune 500 HQ in SD)

Industry F500 HQs Revenue

Price history

-3.8% since first listed
2 events — show timeline
  • 2026-04-28 Price Changed $104,900 CSDBR
  • 2025-10-23 Listed $109,000 CSDBR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…