CashFlowRE
Sign in Sign up
342 W 3rd St
B- Composite 69.67
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$55,000

342 W 3rd St · Winner, SD 57580
4 bd · 2.0 ba · 2,296 sqft · Other · 110 Days on market
Built 1925 6,520 sqft lot ↓ 24% since listing

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

Listing remarks MLS

Here's a cozy and charming 1 ½ story home with plenty of space and character! With 4 bedrooms and 2 bathrooms, this 1664 sq ft gem also features an additional 216 sq ft back addition for even more room to enjoy. The main floor offers a bedroom, a bathroom. Upstairs, you'll find 3 more bedrooms and another bathroom, perfect for family or guests. Plus, there is front and back enclosed porch.

Key facts

  • Back addition
  • Enclosed porch
  • 6,520 sq ft lot

Tags

BACK ADDITIONENCLOSED PORCH

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 other listed at $55k.

Deal economics

  • At list price, monthly cash flow is $696 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $50k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 72/100 on livability (#49 in SD) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: employment D+, amenities F, commute F.
  • Winner School District 59-2 (town): math 35% / reading 50% proficiency, ranked #48 of 59 in SD (top 81%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Winner Elementary - 04 (math 42% / reading 52%, grade D-, #134 of 253 statewide, top 55%, 444 students, 42% FRL); Winner Middle School - 02 (math 32% / reading 47%, grade F, #102 of 143 statewide, top 76%, 160 students, 41% FRL); Winner High School - 01 (math 34% / reading 64%, grade D, #100 of 151 statewide, top 69%, 210 students, 34% FRL) — zoned schools at 39% FRL track the district average.
  • Market conditions: 17 active listings in the ZIP; 2 units permitted in Tripp County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Tripp County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 110 days — a 9% lower offer ($50k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $50,050 (9.0% below list)

Questions for the listing agent

  1. It's been on market 110 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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.
  7. 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.
  8. 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
2.57%
Cap rate
21.49%
Cash-on-cash
54.27%
DSCR
3.41
GRM
3.2

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
52.5%
Equity multiple
3.30×
Total profit
$35,491
Equity at exit
$8,201
10-year hold
IRR
57.8%
Equity multiple
6.73×
Total profit
$88,211
Equity at exit
$4,755

Cash invested: $15,400 (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 57580

Home prices YoY
-31.1%
Active inventory
17
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$1,414 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$109 /mo · $1,312/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$696

Break-even live

Break-even rent $533
Max offer price $55,000
Occupancy floor 46%

Sensitivity live

Price -10% $728 -5% $712 +0% $696 +5% $681 +10% $665
Rent -10% $585 -5% $641 +0% $696 +5% $752 +10% $808
Rate -1.0pp $724 -0.5pp $710 base $696 +0.5pp $682 +1.0pp $668

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
$13,750
Closing costs
$1,650
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 5 events

  1. 2026-06-01
    days on market $55,000 Active 110 DOM
  2. 2026-05-31
    days on market $55,000 Active 109 DOM
  3. 2026-02-11
    listed $55,000 Active 399-char remark
    Show marketing remark (399 chars)

    Here's a cozy and charming 1 ½ story home with plenty of space and character! With 4 bedrooms and 2 bathrooms, this 1664 sq ft gem also features an additional 216 sq ft back addition for even more room to enjoy. The main floor offers a bedroom, a bathroom. Upstairs, you'll find 3 more bedrooms and another bathroom, perfect for family or guests. Plus, there is front and back enclosed porch.

  4. 2025-04-16
    price $65,000
  5. 2025-01-13
    listed $72,500 Active

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

Tax reassessment forecast SD · Resets to sale price

Current annual tax
$1,312 · $109/mo
Projected year-2 tax
$1,312 · $109/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°F today · 14 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
$16,970
− Mortgage interest
−$3,081
− Property taxes
−$1,312
− Insurance
−$275
− Repairs & maintenance
−$1,358
− Management
−$1,358
− Depreciation
−$1,600
Taxable income
$7,986
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,917
After-tax cash flow
$6,441/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
Winner School District 59-2
NCES district ID
4679710
Math proficiency
35% ▲ 1.00%
Reading proficiency
50% ▲ 1.00%
Median HH income
$41,289
Composite
35.67/100
National rank
#4878
State rank
#48 of 59 in SD

Livability — Winner

Score
72/100
State rank
#49
US rank
#6496

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Winner, SD
Population (ZIP)
4,271

Population outlook (Tripp County) Hauer SSP2

Today (2025)
5,086 people
By 2030
4,917 · -3.3%
By 2040
4,583 · -9.9%
By 2050
4,362 · -14.2%
By 2075
4,914 · -3.4%
By 2100
6,255 · +23.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Native American 13% Two or more races 5% Hispanic / Latino 2% Asian 1%
Common ancestry
Portuguese 7% Iranian 4% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
95% English-only · German/W. Germanic 1% Tagalog/Filipino 1% Spanish 1%

Political lean MEDSL · Tripp

2024 margin
Solid R (+63.3) · D 17.7% · R 81.0% · Other 1.3%
2008→2024 swing
-30.0pp toward R · 2008: -33.3pp · 2024: -63.3pp
All cycles
2024: R+63.3 2020: R+61.8 2016: R+61.1 2012: R+43.4 2008: R+33.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -78.11%
Current HPI
173.3146
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

-24.1% since first listed
3 events — show timeline
  • 2026-02-11 Listed $55,000 CSDBR
  • 2025-04-16 Price Changed $65,000 CSDBR
  • 2025-01-13 Listed $72,500 CSDBR

Property tax history

+5.0%/yr

Latest (2025): $1,312 · +22.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…