CashFlowRE
Sign in Sign up
105 W 42nd St St
B Composite 71.81
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
  • Livability +4.2/5.0
  • Rent growth +3.8/5.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$100,000

105 W 42nd St St · Sioux Falls, SD 57105
4 bd · 2.0 ba · 1,716 sqft · SingleFamily public records · 13 Days on market
Built 1964 7,392 sqft lot ↓ 23% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great family home in a convenient, central location. Three bedrooms on the main level, updated kitchen, nice living space on main level with lots of light. Large lower level family room space, storage and non-legal bedroom on the lower level. Nice big backyard.

Key facts

  • 7,392 sq ft lot
  • Garage
  • Built 1964

Property features AI

Finance

  • Financial info: Annual tax information available

Exterior

  • Parking: Attached 1-car garage (16' x 21')
  • Utilities: Public water; Public sewer; Natural gas service
  • Home design: Single-family ranch-style home; Owned land
  • Construction: Hard board siding; Composition roof; Other foundation
  • Exterior features: City lot; Irregular lot shape

Interior

  • Kitchen: Electric range
  • Bedrooms: Main-level master bedroom (approx. 11' x 13'); Main-level second bedroom (approx. 11' x 10'); Main-level third bedroom (approx. 8' x 10')
  • Flooring: Carpet
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Full basement; No fireplace; Water softener: none
  • Laundry & utility: Water heater: natural gas

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 single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $531 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Cap rate 12.7% vs local median 2.6% in Sioux Falls — 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 85/100 on livability (#3 in SD, #610 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F.
  • Sioux Falls School District 49-5 (urban): math 39% / reading 48% proficiency, ranked #45 of 59 in SD (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Robert Frost Elementary - 18 (math 39% / reading 43%, grade F, #163 of 253 statewide, top 64%, 442 students, 34% FRL); Patrick Henry Middle School - 07 (math 42% / reading 53%, grade C-, #69 of 143 statewide, top 48%, 940 students, 24% FRL).
  • Market conditions: Rents rising fast (+5.2%/yr); 171 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 56% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,425 units permitted in Minnehaha County in 2024 (1,367 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Minnehaha County population projected at +46% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 5.2% rent growth), your $28k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 10y 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.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price.
Recommended offer $100,000

Questions for the listing agent

  1. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. Crime grade is F 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?
  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
1.70%
Cap rate
12.66%
Cash-on-cash
22.75%
DSCR
2.01
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$293,436
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3105 S Carter Pl Pl 0.41mi 4/2.0 1,751 (+2%) 8mo $299,900 $171 70
204 E 41st St 0.15mi 4/2.0 1,884 (+10%) 14mo $275,000 $146 65
104 E 40th St 0.18mi 4/2.0 1,946 (+13%) 9mo $305,000 $157 61
3108 S 7th Ave Ave 0.60mi 3/2.0 (-1) 1,750 (+2%) 7mo $275,000 $157 58
2900 Prairie Ave Ave Ave 0.61mi 4/2.0 1,816 (+6%) 5mo $227,500 $125 58
3308 S Poplar Dr 0.24mi 3/1.5 (-1) 1,526 (-11%) 11mo $244,500 $160 54
3400 S Center Ave 0.11mi 3/1.0 (-1) 1,497 (-13%) 13mo $267,000 $178 54
2708 S Prairie Ave 0.71mi 4/2.0 1,798 (+5%) 11mo $312,000 $174 50
304 E Sunnybrook Dr Dr 0.66mi 3/2.0 (-1) 1,820 (+6%) 6mo $368,050 $202 49
3105 S 7th Ave 0.58mi 3/1.5 (-1) 1,816 (+6%) 13mo $335,000 $184 46
916 W 37th St St 0.65mi 3/2.0 (-1) 1,566 (-9%) 7mo $304,888 $195 44
1001 E 38th St 0.70mi 4/2.5 1,932 (+13%) 12mo $314,900 $163 34

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 5.25% rent growth · sell at horizon

5-year hold
IRR
18.5%
Equity multiple
1.77×
Total profit
$21,632
Equity at exit
$14,910
10-year hold
IRR
28.6%
Equity multiple
3.84×
Total profit
$79,648
Equity at exit
$8,646

Cash invested: $28,000 (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 57105

Rents YoY
5.2%
Active inventory
171
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,697 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$243 /mo · $2,920/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$356
Net cashflow
$531

Break-even live

Break-even rent $1,025
Max offer price $100,000
Occupancy floor 64%

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
$25,000
Closing costs
$3,000
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.

Rent comps 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
104 W 37th St Unit 104 Sioux Falls, SD 3.0 2.0 1415 $1,586 $1.12 43d 1 0.32mi
104 W 37th St Unit 104 Sioux Falls, SD 3.0 2.0 1415 $1,586 $1.12 21d 1 0.32mi
2310 S Euclid Ave Sioux Falls, SD 3.0 1.0 1102 $1,250 $1.13 43d 1 1.00mi
1811 S Spring Ave Sioux Falls, SD 3.0 1.0 1600 $1,595 $1.00 43d 1 1.07mi
3804 S Hawthorne Ave Unit 3 Sioux Falls, SD 3.0 1.5 1200 $1,165 $0.97 43d 1 1.08mi
1907 S Prairie Ave Sioux Falls, SD 4.0 1.5 1823 $1,875 $1.03 21d 1 1.13mi
1906 S Menlo Ave Sioux Falls, SD 4.0 2.0 1300 $1,640 $1.26 43d 1 1.16mi
5500 S Mac Arthur Ln Sioux Falls, SD 2.0–3.0 1.0–1.5 1043 $1,097 $1.05 13d 4 1.27mi
712 W 22nd St Sioux Falls, SD 5.0 2.0 1738 $2,000 $1.15 13d 1 1.38mi

Listing history 17 events

  1. 2026-06-17
    status $100,000 Pending 13 DOM
  2. 2026-06-16
    days on market $100,000 Active 13 DOM
  3. 2026-06-15
    days on market $100,000 Active 12 DOM
  4. 2026-06-14
    days on market $100,000 Active 10 DOM
  5. 2026-06-13
    days on market $100,000 Active 9 DOM
  6. 2026-06-10
    days on market $100,000 Active 7 DOM
  7. 2026-06-09
    days on market $100,000 Active 6 DOM
  8. 2026-06-08
    days on market $100,000 Active 5 DOM
  9. 2026-06-07
    days on market $100,000 Active 4 DOM
  10. 2026-06-03
    pricedays on marketlisting id $100,000 Active 1 DOM
  11. 2026-06-02
    days on market $247,500 Active 21 DOM
  12. 2026-06-01
    days on market $247,500 Active 20 DOM
  13. 2026-05-31
    days on market $247,500 Active 19 DOM
  14. 2026-05-30
    days on market $247,500 Active 18 DOM
  15. 2026-05-12
    listed $247,500 Active 544-char remark
  16. 2016-12-19
    soldstatus $127,500
  17. 2016-09-17
    listed $129,900 261-char remark
    Show marketing remark (261 chars)

    Great family home in a convenient, central location. Three bedrooms on the main level, updated kitchen, nice living space on main level with lots of light. Large lower level family room space, storage and non-legal bedroom on the lower level. Nice big backyard.

ⓘ 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
$2,920 · $243/mo
Projected year-2 tax
$2,920 · $243/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 FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 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 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
$20,359
− Mortgage interest
−$5,602
− Property taxes
−$2,920
− Insurance
−$500
− Repairs & maintenance
−$1,629
− Management
−$1,629
− Depreciation
−$2,909
Taxable income
$5,171
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,241
After-tax cash flow
$5,129/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
Sioux Falls School District 49-5
NCES district ID
4666270
Math proficiency
39% ▼ -4.00%
Reading proficiency
48% ▼ -2.00%
Median HH income
$51,093
Composite
37.47/100
National rank
#4407
State rank
#45 of 59 in SD

Livability — Sioux Falls

Score
85/100
State rank
#3
US rank
#610

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sioux Falls, SD
County
Minnehaha County · 191,523 people
City population
207,623
Metro
Sioux Falls, SD
Population (ZIP)
23,287
Household income
$77,292
Rent vs Own
35.2% rent · 64.8% own
Severe rent burden
631.0

Population outlook (Minnehaha County) Hauer SSP2

Today (2025)
222,323 people
By 2030
241,430 · +8.6%
By 2040
281,643 · +26.7%
By 2050
325,574 · +46.4%
By 2075
469,313 · +111.1%
By 2100
664,763 · +199.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 5% Black 4% Hispanic / Latino 3% Asian 2% Native American 2%
Common ancestry
Portuguese 16% Iranian 4% Lithuanian 3%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% Other Indo-European 1%

Political lean MEDSL · Minnehaha

2024 margin
R (+12.7) · D 42.5% · R 55.2% · Other 2.4%
2008→2024 swing
-13.4pp toward R · 2008: 0.7pp · 2024: -12.7pp
All cycles
2024: R+12.7 2020: R+9.5 2016: R+14.6 2012: R+7.4 2008: D+0.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -236.85%
Current HPI
235.1948
Rent YoY
▲ 5.25%
Metro
Sioux Falls, SD
State GDP YoY
▲ 0.70%
F500 in state
2

Industry mix (Fortune 500 HQ in SD)

Industry F500 HQs Revenue

Price history

-23.0% since first listed
4 events — show timeline
  • 2026-06-16 Pending REALTOR® Association of the Sioux Empire
  • 2026-06-03 Listed $100,000 REALTOR® Association of the Sioux Empire
  • 2016-12-19 Sold (Public Records) $127,500 Public Records
  • 2016-09-17 Listed $129,900 REALTOR® Association of the Sioux Empire

Property tax history

+5.1%/yr

Latest (2024): $2,920 · -8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…