2 bd · 1.0 ba ·
817 sqft ·
Built 1935
· SingleFamily
· Active
· 26 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$860/mo
Mortgage (P&I)
−$341
Tax + insurance
−$108
HOA
−$0
Vac / Maint / Mgmt
−$181
Net cashflow
$230/mo
Annual
$2,764/yr
Cap rate
10.55%
Cash-on-cash
15.19%
DSCR
1.68
1% rule
1.32%
Cash to close
$18,200
Investor read
This is a 2-bed/1.0-bath single-family listed at $65k. Condition is rated poor.
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).
It's been on market 26 days — a 2% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $64k (1.5% below list) — sets the bar for market timing.
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.
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.
Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 36 active listings in the ZIP; 7 units permitted in Walworth County in 2024 (0 in 5+ unit buildings).
Walworth County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
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.
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.
Questions for listing agent
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1935 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
Repairs flagged (vision-AI assessment)
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
CashFlowRE · CFR-WVRQWR3NDTW8ZK
· Data 3 weeks agocashflowre.app · 2026-05-29