CashFlowRE
Sign in Sign up
1105 N Main St
B- Composite 66.87
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 +29.4/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • ARV discount +7.5/15.0
  • Schools +4.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$65,000

1105 N Main St · Mobridge, SD 57601
2 bd · 1.0 ba · 817 sqft · SingleFamily · 26 Days on market
Built 1935 Poor condition 5,662 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great potential in this home! Great location across from the school! Home features a double stall detached garage that was built in 2007. This would be a wonderful property to call home or a potential investment property. Owner occupied offers only until the property has been listed for 21 days.

Key facts

  • Newer roof
  • Newer water heater
  • 5,662 sq ft lot

Tags

NEWER CENTRAL AC SYSTEMNEWER ROOFNEWER WATER HEATER

Property features AI

Exterior

  • Parking: 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-story residential home
  • Exterior features: Lot approximately 0.13 acres (37.5 x 152); Sewer connected; Water connected

Interior

  • Kitchen: Dishwasher; Range
  • Heating & cooling: Forced air heating (propane); Central air conditioning
  • Interior features: Full basement; Dishwasher; Range; Washer; Dryer
  • Laundry & utility: Washer; Dryer

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 $65k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $230 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($860 rent vs $65k).
  • Recommended offer: $64k (1.5% 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: 31 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 $449 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y 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 $16k; list at $65k implies a 306% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $64,025 (1.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1935 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.32%
Cap rate
10.55%
Cash-on-cash
15.19%
DSCR
1.68
GRM
6.3

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
5.9%
Equity multiple
1.23×
Total profit
$4,150
Equity at exit
$9,692
10-year hold
IRR
15.3%
Equity multiple
2.24×
Total profit
$22,557
Equity at exit
$5,620

Cash invested: $18,200 (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
31
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$860 medium interval (Pro) →
Mortgage (P&I)
$341
Tax est. 1.5%
$81 /mo · $975/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$181
Net cashflow
$230

Break-even live

Break-even rent $569
Max offer price $65,000
Occupancy floor 68%

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
$16,250
Closing costs
$1,950
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 3 events

  1. 2026-05-01
    listed $65,000 Active
  2. 2021-01-26
    soldstatus $16,000 296-char remark
    Show marketing remark (296 chars)

    Great potential in this home! Great location across from the school! Home features a double stall detached garage that was built in 2007. This would be a wonderful property to call home or a potential investment property. Owner occupied offers only until the property has been listed for 21 days.

  3. 2020-08-04
    listed $19,900 296-char remark
    Show marketing remark (296 chars)

    Great potential in this home! Great location across from the school! Home features a double stall detached garage that was built in 2007. This would be a wonderful property to call home or a potential investment property. Owner occupied offers only until the property has been listed for 21 days.

ⓘ 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 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°F today · 14 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
$10,322
− Mortgage interest
−$3,641
− Property taxes
−$975
− Insurance
−$325
− Repairs & maintenance
−$826
− Management
−$826
− Depreciation
−$1,891
Taxable income
$1,839
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$441
After-tax cash flow
$2,323/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.

Condition & rehab AI · 1 photo

Poor 20/100 Extensive rehab

This property requires extensive repairs and updates, including a new roof, exterior painting, and interior renovations, to become move-in ready and significantly increase its value.

Repairs flagged

  • Major roof — Tarp covering the roof
  • Major exterior — Peeling paint and siding
  • Major interior walls — No visible interior walls
  • Major bathrooms — No visible bathrooms
  • Major kitchen — No visible kitchen
  • Major HVAC/mechanicals — No visible HVAC or mechanical systems

Value-add opportunities

  • Both roof replacement — Critical to safety and appearance
  • Both exterior painting and siding repair — Improves curb appeal and value
  • Both interior wall and paint repair — Enhances living space and value
  • Both bathroom and kitchen renovation — Improves functionality and value
  • Both HVAC and mechanical system upgrade — Enhances comfort and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · Tarp covering the roof Major $15,000–50,000
exterior · Peeling paint and siding Major $15,000–50,000
interior walls · No visible interior walls Major $15,000–50,000
bathrooms · No visible bathrooms Major $15,000–50,000
kitchen · No visible kitchen Major $15,000–50,000
HVAC/mechanicals · No visible HVAC or mechanical systems Major $15,000–50,000
Total estimated repair cost · 6 items $90,000–300,000

Value-add ROI direction

  • Both roof replacement — Critical to safety and appearance
  • Both exterior painting and siding repair — Improves curb appeal and value
  • Both interior wall and paint repair — Enhances living space and value
  • Both bathroom and kitchen renovation — Improves functionality and value
  • Both HVAC and mechanical system upgrade — Enhances comfort and value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

+226.6% since first listed
3 events — show timeline
  • 2026-05-01 Listed $65,000 ABOR
  • 2021-01-26 Sold (MLS) $16,000 NESD
  • 2020-08-04 Listed $19,900 NESD

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…