1 bd · 1.0 ba ·
1,628 sqft ·
Built 1973
· Manufactured
· Active
· 146 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$980/mo
Mortgage (P&I)
−$341
Tax + insurance
−$108
HOA
−$0
Vac / Maint / Mgmt
−$206
Net cashflow
$325/mo
Annual
$3,901/yr
Cap rate
12.29%
Cash-on-cash
21.43%
DSCR
1.95
1% rule
1.51%
Cash to close
$18,200
Investor read
This is a 1-bed/1.0-bath manufactured listed at $65k. Condition is rated fair.
At list price, monthly cash flow is $325 ($4k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($980 rent vs $65k).
It's been on market 146 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $57k (12.0% below list) — sets the bar for market timing.
In year one you build about $2k of equity ($449 loan paydown + $2k appreciation (3.0% local appreciation)).
Location reads 64/100 on livability (#168 in SD) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime D-, amenities F.
Hoven School District 53-2 (rural): math 40% / reading 60% proficiency, ranked #76 of 148 in SD (top 51%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
Market conditions: 3 active listings in the ZIP; 10 units permitted in Potter County in 2024 (0 in 5+ unit buildings).
3 sale attempts since 2y 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.
At projected returns (3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.
Questions for listing agent
It's been on market 146 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
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.
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.