CashFlowRE
Sign in Sign up
508 Bobwhite Pl Pl
C- Composite 54.84
Why this score? — see what drove the C- 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 +18.2/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.9/15.0
  • DSCR +5.7/10.0
  • Livability +4.2/5.0
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$82,500

508 Bobwhite Pl Pl · Sioux Falls, SD 57107
3 bd · 3.0 ba · 1,596 sqft · Manufactured public records · 97 Days on market
Built 1990 $52/sqft · at area comps Est $83k · at est. $795/mo HOA · 46% of rent ↓ 34% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3-bedroom, 2-bathroom manufactured home built in 1990. Located on Bobwhite Place in Sioux Falls, South Dakota. 1,596 square feet, ranch-style single-level layout. Listed at $82,500. The property has undergone a comprehensive renovation package. Exterior updates include new siding, windows, roof, and gutters. Interior mechanical and finish upgrades include a new furnace, central air conditioning, flooring, and interior trim throughout. The kitchen is equipped with a full appliance suite: refrigerator, stove, dishwasher, and garbage disposal. All major systems and finishes have been addressed. Deferred maintenance is not a factor here. The open living and dining area is connected and functional, with natural light delivered through the replacement windows. In-home laundry is included in the layout. A rear patio, two-car-width parking pad, and a storage shed (conveys with acceptable offer) round out the operational footprint. Bobwhite Place provides direct access to Interstate 29, supporting fast metro commutes from this address. Hy-Vee is 1.9 miles. Dollar General is 0.8 miles. Bobwhite Place is priced below the cost of newer subdivisions with comparable or fewer documented upgrades. At $82,500, this acquisition delivers fully updated mechanical systems, refreshed finishes, and low entry cost with immediate occupancy potential. Seller's disclosure and full upgrade documentation are available upon request. 3D tour available. Verify all details independently prior to closing.

Key facts

  • Recent updates
  • Manufactured home
  • Laundry area

Tags

MANUFACTURED HOMERANCH-STYLE LAYOUTRECENT UPDATESOPEN LAYOUTLAUNDRY AREAPATIO

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 3-bed/3.0-bath manufactured listed at $82k.

Deal economics

  • At list price, monthly cash flow is $74 ($885/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $82k).
  • Recommended offer: $75k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% 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.
  • Market conditions: 146 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $570 of loan paydown is wiped out by about $2k 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.

Negotiation context

  • It's been on market 97 days — a 9% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 3 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: HOA is 46% of rent.
Recommended offer $75,075 (9.0% below list)

Questions for the listing agent

  1. It's been on market 97 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
2.09%
Cap rate
7.37%
Cash-on-cash
3.83%
DSCR
1.17
GRM
4.0

CMA / ARV

ARV (median comp)
$83,330
List price
$82,500
Delta
-1.00%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6100 W Canary Pl Pl 0.08mi 3/2.0 1,504 (-6%) 4mo $95,665 $64 80
903 N Bobwhite Pl Pl 0.29mi 4/2.0 (+1) 1,620 (+2%) 5mo $117,585 $73 71
6404 W Nuthatch Pl 0.08mi 4/2.0 (+1) 1,680 (+5%) 10mo $89,000 $53 70
6019 W Flamingo Pl 0.15mi 3/2.0 1,568 (-2%) 20mo $90,000 $57 69
707 N Mallard Pl 0.17mi 3/2.5 1,768 (+11%) 14mo $115,000 $65 60
908 N Redbird Pl 0.31mi 3/2.0 1,680 (+5%) 18mo $135,000 $80 57
504 N Swan Pl 0.42mi 3/2.0 1,680 (+5%) 14mo $110,000 $65 56
912 N Nunda Pl 0.38mi 3/2.0 1,404 (-12%) 20mo $76,000 $54 41

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-9.7%
Equity multiple
0.64×
Total profit
$-8,202
Equity at exit
$12,301
10-year hold
IRR
0.5%
Equity multiple
1.03×
Total profit
$807
Equity at exit
$7,133

Cash invested: $23,100 (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 57107

Home prices YoY
-21.6%
Active inventory
146
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,724 high interval (Pro) →
Mortgage (P&I)
$433
Tax from tax record
$27 /mo · $319/yr
Insurance
$34
HOA
$795
Vacancy / Maint / Mgmt
$362
Net cashflow
$74

Break-even live

Break-even rent $1,631
Max offer price $82,500
Occupancy floor 91%

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
$20,625
Closing costs
$2,475
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
6516 W 6th Pl Sioux Falls, SD 4.0 2.5 1800 $2,200 $1.22 43d 1 0.22mi
5317 W Pineridge Dr Sioux Falls, SD 3.0 1.0–2.0 872 $1,365 $1.56 13d 15 0.64mi
500 S Ruth Ave Sioux Falls, SD 3.0 2.0 1100 $1,301 $1.18 13d 1 1.13mi
912 S Willow Creek Pl Sioux Falls, SD 1.0–2.0 1.0–2.0 868 $1,482 $1.71 13d 4 1.19mi
912 Willow Creek Pl Unit 928-10 Sioux Falls, SD 2.0 2.0 1086 $1,294 $1.19 21d 1 1.19mi
5811 W Christopher Pl Unit 15 Sioux Falls, SD 2.0 2.0 1100 $1,095 $1.00 43d 1 1.21mi
920 Willow Creek Pl Unit 920-14 Sioux Falls, SD 2.0 2.0 1086 $1,250 $1.15 21d 1 1.26mi
1123 S Bridgeport Pl Sioux Falls, SD 2.0 1.5 1224 $1,275 $1.04 43d 1 1.26mi
1125 S Ebenezer Ave Sioux Falls, SD 1.0–2.0 1.0–2.0 936 $1,370 $1.46 13d 10 1.46mi

HOA detail

Monthly dues
$795 · $9,540/yr
Likely covers
trash

Listing history 25 events

  1. 2026-06-18
    days on market $82,500 Active 97 DOM
  2. 2026-06-17
    days on market $82,500 Active 96 DOM
  3. 2026-06-16
    days on market $82,500 Active 95 DOM
  4. 2026-06-15
    days on market $82,500 Active 94 DOM
  5. 2026-06-14
    days on market $82,500 Active 92 DOM
  6. 2026-06-13
    days on market $82,500 Active 91 DOM
  7. 2026-06-10
    days on market $82,500 Active 89 DOM
  8. 2026-06-09
    days on market $82,500 Active 88 DOM
  9. 2026-06-08
    days on market $82,500 Active 87 DOM
  10. 2026-06-07
    days on market $82,500 Active 86 DOM
  11. 2026-06-05
    days on market $82,500 Active 83 DOM
  12. 2026-06-03
    days on market $82,500 Active 82 DOM
  13. 2026-06-02
    days on market $82,500 Active 81 DOM
  14. 2026-06-01
    days on market $82,500 Active 80 DOM
  15. 2026-05-31
    days on market $82,500 Active 79 DOM
  16. 2026-05-30
    days on market $82,500 Active 78 DOM
  17. 2026-03-13
    listed $82,500 Active 1496-char remark
    Show marketing remark (1496 chars)

    3-bedroom, 2-bathroom manufactured home built in 1990. Located on Bobwhite Place in Sioux Falls, South Dakota. 1,596 square feet, ranch-style single-level layout. Listed at $82,500. The property has undergone a comprehensive renovation package. Exterior updates include new siding, windows, roof, and gutters. Interior mechanical and finish upgrades include a new furnace, central air conditioning, flooring, and interior trim throughout. The kitchen is equipped with a full appliance suite: refrigerator, stove, dishwasher, and garbage disposal. All major systems and finishes have been addressed. Deferred maintenance is not a factor here. The open living and dining area is connected and functional, with natural light delivered through the replacement windows. In-home laundry is included in the layout. A rear patio, two-car-width parking pad, and a storage shed (conveys with acceptable offer) round out the operational footprint. Bobwhite Place provides direct access to Interstate 29, supporting fast metro commutes from this address. Hy-Vee is 1.9 miles. Dollar General is 0.8 miles. Bobwhite Place is priced below the cost of newer subdivisions with comparable or fewer documented upgrades. At $82,500, this acquisition delivers fully updated mechanical systems, refreshed finishes, and low entry cost with immediate occupancy potential. Seller's disclosure and full upgrade documentation are available upon request. 3D tour available. Verify all details independently prior to closing.

  18. 2026-03-10
    historical
  19. 2025-12-15
    price $82,499
  20. 2025-10-13
    listed $82,500 Active
  21. 2025-10-06
    status Pending
  22. 2025-10-05
    historical
  23. 2025-09-18
    price $65,000
  24. 2025-09-08
    price $110,000
  25. 2025-08-27
    listed $125,000 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
$319 · $27/mo
Projected year-2 tax
$1,081 · $90/mo
Expected delta
+$762/yr (+$64/mo · 239.3%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 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
$20,694
− Mortgage interest
−$4,621
− Property taxes
−$319
− Insurance
−$412
− Repairs & maintenance
−$1,655
− Management
−$1,655
− HOA
−$9,540
− Depreciation
−$2,400
Taxable income
$90
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$22
After-tax cash flow
$864/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)
12,605
Household income
$74,141
Rent vs Own
34.5% rent · 65.5% own
Severe rent burden
360.0

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 (70%)
Race & ethnicity
White 70% Hispanic / Latino 15% Black 9% Two or more races 8% Asian 2%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Portuguese 11% Iranian 4% Lithuanian 1%
Foreign-born
11% · Canada, South Korea, Philippines
Languages at home
87% English-only · Spanish 9% Other Asian/Pacific 1% Russian/Polish/Slavic 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
▼ -62.13%
Current HPI
225.7479
Rent YoY
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

-34.0% since first listed
9 events — show timeline
  • 2026-03-13 Listed $82,500 REALTOR® Association of the Sioux Empire
  • 2026-03-10 Listing Removed REALTOR® Association of the Sioux Empire
  • 2025-12-15 Price Changed $82,499 REALTOR® Association of the Sioux Empire
  • 2025-10-13 Listed $82,500 REALTOR® Association of the Sioux Empire
  • 2025-10-06 Pending REALTOR® Association of the Sioux Empire
  • 2025-10-05 Listing Removed REALTOR® Association of the Sioux Empire
  • 2025-09-18 Price Changed $65,000 REALTOR® Association of the Sioux Empire
  • 2025-09-08 Price Changed $110,000 REALTOR® Association of the Sioux Empire
  • 2025-08-27 Listed $125,000 REALTOR® Association of the Sioux Empire

Property tax history

-3.2%/yr

Latest (2024): $319 · -3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…