CashFlowRE
Sign in Sign up
315 N Dakota St
B Composite 74.53
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.2/10.0
  • ARV discount +7.5/15.0
  • Appreciation +6.2/10.0
  • Livability +3.4/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$194,900

315 N Dakota St · Clark, SD 57225
4 bd · 2.0 ba · 2,226 sqft · SingleFamily public records · 72 Days on market
Built 1956 10,018 sqft lot $88/sqft · 15% above area Est $195k · at est.

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

Listing remarks MLS

Welcome to this inviting 3-bedroom ranch-style home in the heart of Clark, SD--where comfort meets opportunity. The main level features three spacious bedrooms with large closets, beautiful hardwood flooring, and a warm, functional layout perfect for everyday living. Downstairs, you'll find incredible versatility with a second kitchen, an additional living area, a non-conforming room ideal for a home office or guest space, a dedicated laundry room, and abundant storage throughout. Step outside and enjoy a backyard designed for relaxing evenings--complete with a cozy firepit area perfect for gathering with family and friends. Whether you're looking for a single-family home with room to grow, a potential income-producing property, or the option to create an up/down duplex, this property offers flexibility to fit your goals. Live comfortably on the main floor while generating rental income from the lower level--helping offset your mortgage and maximize value. Opportunity, space, and charm--all in one property. Don't miss it!

Key facts

  • Firepit area
  • Second kitchen
  • Backyard

Tags

SECOND KITCHENADDITIONAL LIVING AREADEDICATED LAUNDRY ROOMABUNDANT STORAGEBACKYARDFIREPIT AREA

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 4-bed/2.0-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $832 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $195k).
  • Recommended offer: $183k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#109 in SD) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: health & safety C-, amenities F, commute F.
  • Clark School District 12-2 (rural): math 30% / reading 47% proficiency, ranked #53 of 59 in SD (top 90%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Clark Elementary - 02 (math 44% / reading 54%, grade D, #115 of 253 statewide, top 52%, 201 students, 29% FRL); Clark Middle School - 03 (math 27% / reading 47%, grade F, #110 of 143 statewide, top 80%, 87 students, 24% FRL); Clark High School - 01 (math 50% / reading 70%, grade C+, #31 of 151 statewide, top 32%, 102 students, 21% FRL) — zoned schools average 25% FRL vs 44% district-wide (20 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 7 active listings in the ZIP; 9 units permitted in Clark County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($1k loan paydown + $5k appreciation (2.5% local appreciation)).
  • At projected returns (2.5% appreciation + 3.0% rent growth), your $55k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($183k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 10y 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 $149k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $183,206 (6.0% below list)

Questions for the listing agent

  1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1956 — 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
1.42%
Cap rate
11.42%
Cash-on-cash
18.30%
DSCR
1.81
GRM
5.9

CMA / ARV

ARV (median comp)
$194,919
List price
$194,900
Delta
-0.01%
Verdict
FAIR
Comps
17 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
106 4th Ave NW 0.03mi 4/2.0 2,280 (+2%) 2mo $185,400 $81 93
507 N Dakota St 0.12mi 5/1.5 (+1) 2,194 (-1%) 18mo $160,000 $73 70
209 6th Ave NW 0.15mi 3/2.0 (-1) 2,328 (+5%) 20mo $192,000 $82 64
306 N Commercial St 0.13mi 4/2.5 2,054 (-8%) 20mo $319,000 $155 63
210 5th Ave NE 0.23mi 3/1.0 (-1) 2,074 (-7%) 15mo $170,500 $82 56
412 2nd Ave NW 0.28mi 4/3.0 2,516 (+13%) 22mo $220,000 $87 43

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

Projected returns pro-forma

2.48% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.6%
Equity multiple
2.31×
Total profit
$71,236
Equity at exit
$82,021
10-year hold
IRR
25.0%
Equity multiple
4.41×
Total profit
$186,116
Equity at exit
$122,200

Cash invested: $54,572 (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 57225

Home prices YoY
1.6%
Active inventory
7
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$2,758 medium interval (Pro) →
Mortgage (P&I)
$1,022
Tax est. 1.5%
$244 /mo · $2,924/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$579
Net cashflow
$832

Break-even live

Break-even rent $1,705
Max offer price $194,900
Occupancy floor 65%

Sensitivity live

Price -10% $967 -5% $899 +0% $832 +5% $765 +10% $697
Rent -10% $614 -5% $723 +0% $832 +5% $941 +10% $1,050
Rate -1.0pp $930 -0.5pp $882 base $832 +0.5pp $782 +1.0pp $730

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
$48,725
Closing costs
$5,847
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 23 events

  1. 2026-06-21
    days on market $194,900 Active 72 DOM
  2. 2026-06-21
    days on market $194,900 Active 71 DOM
  3. 2026-06-18
    days on market $194,900 Active 69 DOM
  4. 2026-06-17
    days on market $194,900 Active 68 DOM
  5. 2026-06-16
    days on market $194,900 Active 67 DOM
  6. 2026-06-15
    days on market $194,900 Active 66 DOM
  7. 2026-06-13
    days on market $194,900 Active 64 DOM
  8. 2026-06-12
    days on market $194,900 Active 63 DOM
  9. 2026-06-09
    days on market $194,900 Active 60 DOM
  10. 2026-06-08
    days on market $194,900 Active 59 DOM
  11. 2026-06-08
    days on market $194,900 Active 58 DOM
  12. 2026-06-05
    days on market $194,900 Active 56 DOM
  13. 2026-06-04
    days on market $194,900 Active 54 DOM
  14. 2026-06-02
    days on market $194,900 Active 53 DOM
  15. 2026-06-01
    days on market $194,900 Active 52 DOM
  16. 2026-05-31
    days on market $194,900 Active 51 DOM
  17. 2026-04-11
    listed $194,900 Active 1037-char remark
    Show marketing remark (1037 chars)

    Welcome to this inviting 3-bedroom ranch-style home in the heart of Clark, SD--where comfort meets opportunity. The main level features three spacious bedrooms with large closets, beautiful hardwood flooring, and a warm, functional layout perfect for everyday living. Downstairs, you'll find incredible versatility with a second kitchen, an additional living area, a non-conforming room ideal for a home office or guest space, a dedicated laundry room, and abundant storage throughout. Step outside and enjoy a backyard designed for relaxing evenings--complete with a cozy firepit area perfect for gathering with family and friends. Whether you're looking for a single-family home with room to grow, a potential income-producing property, or the option to create an up/down duplex, this property offers flexibility to fit your goals. Live comfortably on the main floor while generating rental income from the lower level--helping offset your mortgage and maximize value. Opportunity, space, and charm--all in one property. Don't miss it!

  18. 2024-02-23
    soldstatus $149,000 Closed 569-char remark
    Show marketing remark (569 chars)

    The possibilities are endless in this charming 3-bedroom ranch style house in Clark, SD. The main floor offers 3 bedrooms with large closets and hardwood flooring. You will find a bonus kitchen downstairs, additional living area and a room for an office, with a laundry room and plenty of closets for extra storage. The outside is set up perfect to enjoy evenings around the firepit. This Home would be a excellent business opportunity, by making it into a up and down duplex. Or even live on the main level and rent out the basement to help with your mortgage payment.

  19. 2024-02-03
    price $154,700 569-char remark
    Show marketing remark (569 chars)

    The possibilities are endless in this charming 3-bedroom ranch style house in Clark, SD. The main floor offers 3 bedrooms with large closets and hardwood flooring. You will find a bonus kitchen downstairs, additional living area and a room for an office, with a laundry room and plenty of closets for extra storage. The outside is set up perfect to enjoy evenings around the firepit. This Home would be a excellent business opportunity, by making it into a up and down duplex. Or even live on the main level and rent out the basement to help with your mortgage payment.

  20. 2023-11-15
    price $169,900 569-char remark
    Show marketing remark (569 chars)

    The possibilities are endless in this charming 3-bedroom ranch style house in Clark, SD. The main floor offers 3 bedrooms with large closets and hardwood flooring. You will find a bonus kitchen downstairs, additional living area and a room for an office, with a laundry room and plenty of closets for extra storage. The outside is set up perfect to enjoy evenings around the firepit. This Home would be a excellent business opportunity, by making it into a up and down duplex. Or even live on the main level and rent out the basement to help with your mortgage payment.

  21. 2023-10-21
    listed $179,900 Active 569-char remark
    Show marketing remark (569 chars)

    The possibilities are endless in this charming 3-bedroom ranch style house in Clark, SD. The main floor offers 3 bedrooms with large closets and hardwood flooring. You will find a bonus kitchen downstairs, additional living area and a room for an office, with a laundry room and plenty of closets for extra storage. The outside is set up perfect to enjoy evenings around the firepit. This Home would be a excellent business opportunity, by making it into a up and down duplex. Or even live on the main level and rent out the basement to help with your mortgage payment.

  22. 2016-06-09
    soldstatus $80,000
  23. 2016-04-01
    listed $89,900

ⓘ 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 ≥98°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$33,098
− Mortgage interest
−$10,917
− Property taxes
−$2,924
− Insurance
−$974
− Repairs & maintenance
−$2,648
− Management
−$2,648
− Depreciation
−$5,670
Taxable income
$7,317
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,756
After-tax cash flow
$8,228/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
Clark School District 12-2
NCES district ID
4612940
Math proficiency
30% ▬ 0.00%
Reading proficiency
47% ▲ 8.00%
Median HH income
$46,158
Composite
32.82/100
National rank
#5621
State rank
#53 of 59 in SD

Livability — Clark

Score
67/100
State rank
#109
US rank
#11194

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clark, SD
City population
1,760
Population (ZIP)
1,760

Population outlook (Clark County) Hauer SSP2

Today (2025)
3,553 people
By 2030
3,490 · -1.8%
By 2040
3,465 · -2.5%
By 2050
3,532 · -0.6%
By 2075
4,154 · +16.9%
By 2100
5,073 · +42.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 7% Hispanic / Latino 7% Native American 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Portuguese 19% Romanian 2% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 3%

Political lean MEDSL · Clark

2024 margin
Solid R (+52.5) · D 22.5% · R 75.0% · Other 2.4%
2008→2024 swing
-40.4pp toward R · 2008: -12.1pp · 2024: -52.5pp
All cycles
2024: R+52.5 2020: R+50.6 2016: R+44.7 2012: R+19.4 2008: R+12.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.48%
Current HPI
152.8578
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

+116.8% since first listed
7 events — show timeline
  • 2026-04-11 Listed $194,900 NESD
  • 2024-02-23 Sold (MLS) $149,000 NESD
  • 2024-02-03 Price Changed $154,700 NESD
  • 2023-11-15 Price Changed $169,900 NESD
  • 2023-10-21 Listed $179,900 NESD
  • 2016-06-09 Sold (MLS) $80,000 NESD
  • 2016-04-01 Listed $89,900 NESD

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…