CashFlowRE
Sign in Sign up
602 Clark St 11-Plex
B Composite 74.98
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 +6.8/10.0
  • Livability +3.7/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$599,000

602 Clark St · Deer Lodge, MT 59722
8 bd · 4.0 ba · 3,984 sqft · MultiFamily public records · 18 Days on market
Built 1994 0.27 ac lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 11 units. estimate disagrees with records

Key facts

  • Well manicured lawn
  • Central location
  • Split level units

Tags

WELL MAINTAINED FOURPLEXSPLIT LEVEL UNITSWELCOMING LIVING AREAPRIVATE ONE CAR GARAGEWELL MANICURED LAWNCENTRAL LOCATION

Property features AI

Finance

  • Other: Property is listed as residential income (quadruplex)
  • Financial info: Actual rent reported: $3,250

Exterior

  • Parking: Garage with 4 spaces
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas connected / available
  • Home design: Quadruplex (residential income property); Two levels
  • Construction: Wood siding construction
  • Exterior features: Asphalt roof; Level and sloping topography; Front yard; Gentle sloping areas; Asphalt road frontage on a city street; Publicly maintained road

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Total of 8 bedrooms across units (property described as 2 bed / 1 bath units in a 4-plex)
  • Bathrooms: Total of 4 bathrooms across units
  • Interior features: Range; Refrigerator; Concrete basement
  • Laundry & utility: Washer hookup; Additional laundry notes: Other / see remarks

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 11 × 1-bed/?-bath units multifamily listed at $599k.

Deal economics

  • At list price, monthly cash flow is $3k ($37k/yr) — positive. Per door: $277/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($8k rent vs $599k).
  • Recommended offer: $590k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.4% vs local median 2.3% in Deer Lodge — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 73/100 on livability (#50 in MT) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: crime C-, amenities F, commute F.
  • Powell County H S (town): math 30% / reading 30% proficiency, ranked #220 of 339 in MT (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: O D Speer School (math 27% / reading 47%, grade F, #182 of 293 statewide, top 66%, 336 students, 0% FRL); E F Duvall 7-8 (math 27% / reading 47%, grade F, #78 of 146 statewide, top 55%, 90 students, 0% FRL); Powell County High School (math 15% / reading 34%, grade F, #77 of 132 statewide, top 60%, 186 students, 0% FRL).
  • Market conditions: 77 active listings in the ZIP; 53 units permitted in Powell County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $26k of equity ($4k loan paydown + $22k appreciation (3.7% local appreciation)).
  • Powell County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.7% appreciation + 3.0% rent growth), your $168k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$42k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($590k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $590,015 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.42%
Cap rate
12.40%
Cash-on-cash
21.82%
DSCR
1.97
GRM
5.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.67% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
29.3%
Equity multiple
2.72×
Total profit
$287,662
Equity at exit
$292,169
10-year hold
IRR
29.2%
Equity multiple
5.33×
Total profit
$725,906
Equity at exit
$468,888

Cash invested: $167,720 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
82 Strongly Landlord-Friendly
State Montana
82 Strongly Landlord-Friendly · R+11
County
— inherits STATE
City
— inherits STATE
30-day notice; no rent control; preempted; rural-skewed market.

ZIP-level market 59722

Home prices YoY
1.3%
Active inventory
77
Price-to-rent
64.7×

Monthly cashflow live

Estimated rent
$8,486 medium interval (Pro) →
Mortgage (P&I)
$3,141
Tax from tax record
$264 /mo · $3,166/yr
Insurance
$250
HOA
$0
Vacancy / Maint / Mgmt
$1,782
Net cashflow
$3,049

Break-even live

Break-even rent $4,626
Max offer price $599,000
Occupancy floor 59%

Sensitivity live

Price -10% $3,388 -5% $3,219 +0% $3,049 +5% $2,880 +10% $2,710
Rent -10% $2,379 -5% $2,714 +0% $3,049 +5% $3,384 +10% $3,720
Rate -1.0pp $3,351 -0.5pp $3,202 base $3,049 +0.5pp $2,894 +1.0pp $2,736

11-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (11 units) $8,486

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
$149,750
Closing costs
$17,970
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 22 events

  1. 2026-06-22
    days on market $599,000 Active 18 DOM
  2. 2026-06-21
    days on market $599,000 Active 17 DOM
  3. 2026-06-19
    days on market $599,000 Active 15 DOM
  4. 2026-06-18
    days on market $599,000 Active 14 DOM
  5. 2026-06-17
    days on market $599,000 Active 13 DOM
  6. 2026-06-16
    days on market $599,000 Active 12 DOM
  7. 2026-06-15
    days on market $599,000 Active 11 DOM
  8. 2026-06-14
    days on market $599,000 Active 9 DOM
  9. 2026-06-12
    days on market $599,000 Active 8 DOM
  10. 2026-06-10
    days on market $599,000 Active 6 DOM
  11. 2026-06-09
    days on market $599,000 Active 5 DOM
  12. 2026-06-08
    days on market $599,000 Active 4 DOM
  13. 2026-06-07
    days on market $599,000 Active 3 DOM
  14. 2026-06-05
    pricedays on marketlisting id $599,000 Active 1 DOM
  15. 2026-06-03
    days on market $525,000 Active 15 DOM
  16. 2026-06-02
    days on market $525,000 Active 14 DOM
  17. 2026-06-01
    days on market $525,000 Active 13 DOM
  18. 2026-05-31
    days on market $525,000 Active 12 DOM
  19. 2026-05-30
    days on market $525,000 Active 11 DOM
  20. 2026-05-20
    listed $525,000 Active
  21. 1995-01-13
    soldstatus
  22. 1990-03-01
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MT · Resets to sale price

Current annual tax
$3,166 · $264/mo
Projected year-2 tax
$5,032 · $419/mo
Expected delta
+$1,866/yr (+$155/mo · 58.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 2/10 Low 7 d/yr ≥87°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 25 unhealthy d/yr today · 28 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
$101,832
− Mortgage interest
−$33,553
− Property taxes
−$3,166
− Insurance
−$2,995
− Repairs & maintenance
−$8,147
− Management
−$8,147
− Depreciation
−$17,425
Taxable income
$28,399
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,816
After-tax cash flow
$29,776/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
Powell County H S
NCES district ID
3021450
Math proficiency
30% ▼ -10.00%
Reading proficiency
30% ▼ -20.00%
Median HH income
$42,148
Composite
28.29/100
National rank
#12156
State rank
#220 of 339 in MT

Livability — Deer Lodge

Score
73/100
State rank
#50
US rank
#5543

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Deer Lodge, MT
Population (ZIP)
5,698

Population outlook (Powell County) Hauer SSP2

Today (2025)
6,617 people
By 2030
6,451 · -2.5%
By 2040
6,137 · -7.3%
By 2050
5,888 · -11.0%
By 2075
5,348 · -19.2%
By 2100
4,467 · -32.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Native American 6% Two or more races 4% Hispanic / Latino 3% Asian 2% Black 2%
Common ancestry
Portuguese 4% Slovak 4% Iranian 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Tagalog/Filipino 1%

Political lean MEDSL · Powell

2024 margin
Solid R (+53.5) · D 21.6% · R 75.1% · Other 3.2%
2008→2024 swing
-30.0pp toward R · 2008: -23.5pp · 2024: -53.5pp
All cycles
2024: R+53.5 2020: R+50.2 2016: R+53.0 2012: R+33.1 2008: R+23.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.67%
Current HPI
277.6052
Rent YoY
Metro
State GDP YoY
▲ 3.41%
F500 in state
2

Industry mix (Fortune 500 HQ in MT)

Industry F500 HQs Revenue

Price history

3 events — show timeline
  • 2026-06-04 Listed $599,000 MRMLS
  • 1995-01-13 Sold (Public Records) Public Records
  • 1990-03-01 Sold (Public Records) Public Records

Property tax history

+1.1%/yr

Latest (2025): $3,166 · -14.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…