CashFlowRE
Sign in Sign up
116 NE 8th Ave
B- Composite 65.51
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 +23.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.5/10.0
  • 1% rule +6.2/10.0
  • Schools +4.2/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$114,900

116 NE 8th Ave · Aberdeen, SD 57401
3 bd · 1.0 ba · 952 sqft · SingleFamily public records · 23 Days on market
Built 1925 3,926 sqft lot Est $207k · 44% under

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

Listing remarks MLS

Don't miss this fantastic opportunity to own a charming 3 bedroom, 1 bathroom home at 116 NE 8th Ave in Central Aberdeen! This well-priced property offers 1,497 sq. ft. of living space, a 1-stall detached garage, and a nice side yard. Stop throwing your money away on rent! Imagine building equity and enjoying the stability and freedom that homeownership provides. This is your chance to invest in your future and truly make a house your own, a place where every corner reflects your unique style and dreams. Picture yourself customizing every detail, from paint colors to landscaping, creating the perfect haven just for you, and truly setting down roots in a community that you'll be a part of. Contact us today!

Key facts

  • Manageable lot
  • Full basement
  • Essential appliances

Tags

TURNKEY INVESTMENT OPPORTUNITYSTEADY RENTAL INCOMEFULL BASEMENTESSENTIAL APPLIANCESFORCED AIR NATURAL GAS HEATINGMANAGEABLE LOT

Property features AI

Exterior

  • Parking: 1-car garage
  • Utilities: Public sewer
  • Home design: Single-family residence; One and one-half story
  • Construction: Block foundation
  • Exterior features: Composition roof; Lot approximately 47.3 x 83

Interior

  • Kitchen: Range
  • Bedrooms: Total of 8 rooms (includes bedrooms and living spaces)
  • Heating & cooling: Forced air heating; Natural gas heating
  • Interior features: Full basement; Gas water heater
  • Laundry & utility: Washer; Dryer

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/1.0-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $213 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $113k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 2.9% in Aberdeen — 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 81/100 on livability (#7 in SD, #1,411 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute F.
  • Aberdeen School District 06-1 (town): math 45% / reading 54% proficiency, ranked #33 of 59 in SD (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 174 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 86 units permitted in Brown County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $794 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Brown County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 14y 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 $95k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $113,176 (1.5% below list)

Questions for the listing agent

  1. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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 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
1.12%
Cap rate
8.52%
Cash-on-cash
7.96%
DSCR
1.35
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$206,584
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
519 N Lloyd Street St 0.39mi 3/2.0 996 (+5%) 3mo $211,500 $212 68
1301 N 2nd St 0.48mi 2/1.0 (-1) 918 (-4%) 2mo $255,000 $278 65
1102 N Penn St 0.52mi 3/2.0 912 (-4%) 1mo $235,000 $258 64
909 N Lincoln St 0.14mi 4/2.0 (+1) 1,069 (+12%) 3mo $227,000 $212 62
512 N 3rd St 0.35mi 2/1.0 (-1) 1,081 (+14%) 0mo $121,000 $112 56
818 NE 1st Ave 0.68mi 2/1.0 (-1) 928 (-2%) 4mo $138,000 $149 56
523 N Jackson St 0.61mi 3/1.0 1,033 (+8%) 3mo $145,000 $140 55
515 N Dakota St 0.54mi 2/1.0 (-1) 816 (-14%) 1mo $95,000 $116 45
1012 NE 11th Ave 0.67mi 4/2.0 (+1) 1,040 (+9%) 0mo $275,000 $264 44
1320 N Penn St 0.63mi 4/2.0 (+1) 1,040 (+9%) 4mo $225,500 $217 43
824 NE 2nd Ave 0.66mi 3/2.0 832 (-13%) 3mo $231,500 $278 42
1106 NE 11th Ave 0.73mi 4/2.0 (+1) 1,058 (+11%) 4mo $230,170 $218 35

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
-4.2%
Equity multiple
0.84×
Total profit
$-5,001
Equity at exit
$17,132
10-year hold
IRR
5.6%
Equity multiple
1.41×
Total profit
$13,258
Equity at exit
$9,934

Cash invested: $32,172 (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 57401

Active inventory
174
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,292 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$157 /mo · $1,886/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$271
Net cashflow
$213

Break-even live

Break-even rent $1,022
Max offer price $114,900
Occupancy floor 78%

Sensitivity live

Price -10% $278 -5% $246 +0% $213 +5% $181 +10% $148
Rent -10% $111 -5% $162 +0% $213 +5% $264 +10% $315
Rate -1.0pp $271 -0.5pp $243 base $213 +0.5pp $184 +1.0pp $153

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
$28,725
Closing costs
$3,447
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1928 N Main St Aberdeen, SD 1.0–4.0 1.0–2.0 893 $1,397 $1.56 44d 1 0.82mi
1116 S Main St Aberdeen, SD 2.0 1.0 930 $1,020 $1.10 44d 1 1.36mi
928 S 9th St Aberdeen, SD 2.0 1.0 818 $1,500 $1.83 44d 1 1.44mi

Listing history 36 events

  1. 2026-06-19
    days on market $114,900 Active 23 DOM
  2. 2026-06-18
    days on market $114,900 Active 22 DOM
  3. 2026-06-17
    days on market $114,900 Active 21 DOM
  4. 2026-06-16
    days on market $114,900 Active 20 DOM
  5. 2026-06-15
    days on market $114,900 Active 19 DOM
  6. 2026-06-14
    days on market $114,900 Active 17 DOM
  7. 2026-06-12
    days on market $114,900 Active 16 DOM
  8. 2026-06-09
    days on market $114,900 Active 13 DOM
  9. 2026-06-08
    days on market $114,900 Active 12 DOM
  10. 2026-06-07
    days on market $114,900 Active 11 DOM
  11. 2026-06-05
    days on market $114,900 Active 8 DOM
  12. 2026-06-03
    days on market $114,900 Active 7 DOM
  13. 2026-06-02
    days on market $114,900 Active 6 DOM
  14. 2026-06-01
    days on market $114,900 Active 5 DOM
  15. 2026-05-31
    days on market $114,900 Active 4 DOM
  16. 2026-05-30
    days on market $114,900 Active 3 DOM
  17. 2026-05-27
    listed $114,900 Active
  18. 2025-11-24
    soldstatus $95,000 Closed 715-char remark
    Show marketing remark (715 chars)

    Don't miss this fantastic opportunity to own a charming 3 bedroom, 1 bathroom home at 116 NE 8th Ave in Central Aberdeen! This well-priced property offers 1,497 sq. ft. of living space, a 1-stall detached garage, and a nice side yard. Stop throwing your money away on rent! Imagine building equity and enjoying the stability and freedom that homeownership provides. This is your chance to invest in your future and truly make a house your own, a place where every corner reflects your unique style and dreams. Picture yourself customizing every detail, from paint colors to landscaping, creating the perfect haven just for you, and truly setting down roots in a community that you'll be a part of. Contact us today!

  19. 2025-07-11
    listed $99,900 Active 715-char remark
    Show marketing remark (715 chars)

    Don't miss this fantastic opportunity to own a charming 3 bedroom, 1 bathroom home at 116 NE 8th Ave in Central Aberdeen! This well-priced property offers 1,497 sq. ft. of living space, a 1-stall detached garage, and a nice side yard. Stop throwing your money away on rent! Imagine building equity and enjoying the stability and freedom that homeownership provides. This is your chance to invest in your future and truly make a house your own, a place where every corner reflects your unique style and dreams. Picture yourself customizing every detail, from paint colors to landscaping, creating the perfect haven just for you, and truly setting down roots in a community that you'll be a part of. Contact us today!

  20. 2025-07-07
    price $105,900
  21. 2025-06-20
    listed $114,900 Active
  22. 2025-04-14
    listed $119,000 Active
  23. 2025-02-04
    listed $123,900 Active
  24. 2024-10-29
    historical $1,150
  25. 2024-10-11
    listed $1,150
  26. 2024-03-25
    price $124,500
  27. 2024-03-04
    status Active
  28. 2024-02-20
    status Pending
  29. 2024-02-16
    listed $129,900 Active
  30. 2022-04-25
    soldstatus $92,000
  31. 2022-02-25
    listed $88,980
  32. 2018-08-24
    soldstatus $109,000
  33. 2017-08-02
    listed $109,900
  34. 2013-01-02
    soldstatus $43,700
  35. 2012-12-07
    listed $47,467
  36. 2008-02-29
    soldstatus $59,900

ⓘ 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
$1,886 · $157/mo
Projected year-2 tax
$1,886 · $157/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 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥99°F today · 13 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
$15,509
− Mortgage interest
−$6,436
− Property taxes
−$1,886
− Insurance
−$574
− Repairs & maintenance
−$1,241
− Management
−$1,241
− Depreciation
−$3,343
Taxable income
$788
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$189
After-tax cash flow
$2,371/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
Aberdeen School District 06-1
NCES district ID
4602070
Math proficiency
45% ▼ -5.00%
Reading proficiency
54% ▼ -4.00%
Median HH income
$49,230
Composite
42.27/100
National rank
#3273
State rank
#33 of 59 in SD

Livability — Aberdeen

Score
81/100
State rank
#7
US rank
#1411

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Aberdeen, SD
County
Brown County · 31,939 people
City population
31,939
Metro
Aberdeen, SD
Population (ZIP)
31,939
Household income
$68,835
Rent vs Own
35.3% rent · 64.7% own
Severe rent burden
1220.0

Population outlook (Brown County) Hauer SSP2

Today (2025)
43,830 people
By 2030
46,663 · +6.5%
By 2040
52,852 · +20.6%
By 2050
59,898 · +36.7%
By 2075
82,750 · +88.8%
By 2100
112,639 · +157.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Two or more races 6% Native American 5% Hispanic / Latino 5% Asian 3%
Common ancestry
Portuguese 12% Scotch-Irish 3% Lithuanian 2%
Foreign-born
4% · Canada, South Korea, Philippines
Languages at home
93% English-only · Spanish 3% Other Asian/Pacific 1% German/W. Germanic 1%

Political lean MEDSL · Brown

2024 margin
Strong R (+26.8) · D 35.6% · R 62.5% · Other 1.9%
2008→2024 swing
-32.4pp toward R · 2008: 5.6pp · 2024: -26.8pp
All cycles
2024: R+26.8 2020: R+23.0 2016: R+25.8 2012: R+6.7 2008: D+5.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -224.77%
Current HPI
185.713
Rent YoY
Metro
Aberdeen, SD
State GDP YoY
▲ 0.70%
F500 in state
2

Industry mix (Fortune 500 HQ in SD)

Industry F500 HQs Revenue

Price history

+91.8% since first listed
20 events — show timeline
  • 2026-05-27 Listed $114,900 ABOR
  • 2025-11-24 Sold (MLS) $95,000 ABOR
  • 2025-07-11 Listed $99,900 ABOR
  • 2025-07-07 Price Changed $105,900 ABOR
  • 2025-06-20 Listed $114,900 ABOR
  • 2025-04-14 Listed $119,000 ABOR
  • 2025-02-04 Listed $123,900 ABOR
  • 2024-10-29 Rental Removed $1,150 BUILDIUM
  • 2024-10-11 Listed for Rent $1,150 BUILDIUM
  • 2024-03-25 Price Changed $124,500 ABOR
  • 2024-03-04 Relisted ABOR
  • 2024-02-20 Pending ABOR
  • 2024-02-16 Listed $129,900 ABOR
  • 2022-04-25 Sold (MLS) $92,000 ABOR
  • 2022-02-25 Listed $88,980 ABOR
  • 2018-08-24 Sold (MLS) $109,000 ABOR
  • 2017-08-02 Listed $109,900 ABOR
  • 2013-01-02 Sold (MLS) $43,700 ABOR
  • 2012-12-07 Listed $47,467 ABOR
  • 2008-02-29 Sold (MLS) $59,900 ABOR

Property tax history

+3.9%/yr

Latest (2025): $1,886 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…