CashFlowRE
Sign in Sign up
1623 SW 10th Ave #1001
C+ Composite 63.28
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.2/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$70,000

1623 SW 10th Ave #1001 · Aberdeen, SD 57401
3 bd · 2.0 ba · 1,216 sqft · Manufactured public records · 128 Days on market
Built 2010 $58/sqft · 45% above area Est $48k · 45% over ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

16x80 Duchess mobile home built in 2010 featuring 3 bedrooms and 2 full baths. Located on a nice corner lot with a parking pad, storage shed, and large deck that is partially covered with steps and a ramp. Beautiful wood floors in the living room and kitchen. New roof and skirting in 2022. Lot rent is $375.00 a month, which includes Water, Sewer and Garbage. Refrigerator, stove, dishwasher, washer, and dryer all stay. Clean, and Move-in ready!

Key facts

  • Large deck
  • Storage shed
  • New skirting

Tags

CORNER LOTPARKING PADSTORAGE SHEDLARGE DECKNEW ROOFNEW SKIRTING

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/2.0-bath manufactured listed at $70k.

Deal economics

  • At list price, monthly cash flow is $570 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.
  • Cap rate 16.1% 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; 2 comparable units currently listed for rent nearby; 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 $484 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 128 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
Recommended offer $61,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 128 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  6. 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.
  7. 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
1.84%
Cap rate
16.06%
Cash-on-cash
34.87%
DSCR
2.55
GRM
4.5

CMA / ARV

ARV (median comp)
$48,218
List price
$70,000
Delta
55.52%
Verdict
OVERPRICED
Comps
2 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1623 SW 10th Ave 0.00mi 3/2.0 1,188 (-2%) 9mo $35,000 $29 89
612 (#9) S 12th St 0.40mi 3/2.0 1,216 (0%) 21mo $25,000 $21 64
617 S 10th St 0.58mi 3/2.0 1,216 (0%) 20mo $55,000 $45 57

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
30.4%
Equity multiple
2.27×
Total profit
$24,928
Equity at exit
$10,437
10-year hold
IRR
37.6%
Equity multiple
4.49×
Total profit
$68,408
Equity at exit
$6,052

Cash invested: $19,600 (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
4.5×

Monthly cashflow live

Estimated rent
$1,290 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$54 /mo · $643/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$271
Net cashflow
$570

Break-even live

Break-even rent $569
Max offer price $70,000
Occupancy floor 51%

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
$17,500
Closing costs
$2,100
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
928 S 9th St Aberdeen, SD 2.0 1.0 818 $1,500 $1.83 44d 1 0.53mi
1116 S Main St Aberdeen, SD 2.0 1.0 930 $1,020 $1.10 44d 1 1.12mi

Listing history 20 events

  1. 2026-06-19
    days on market $70,000 Active 128 DOM
  2. 2026-06-18
    price $70,000 Active 127 DOM
  3. 2026-06-18
    days on market $74,989 Active 127 DOM
  4. 2026-06-17
    days on market $74,989 Active 126 DOM
  5. 2026-06-16
    days on market $74,989 Active 125 DOM
  6. 2026-06-15
    days on market $74,989 Active 124 DOM
  7. 2026-06-14
    days on market $74,989 Active 122 DOM
  8. 2026-06-12
    days on market $74,989 Active 121 DOM
  9. 2026-06-09
    days on market $74,989 Active 118 DOM
  10. 2026-06-08
    days on market $74,989 Active 117 DOM
  11. 2026-06-07
    days on market $74,989 Active 116 DOM
  12. 2026-06-05
    days on market $74,989 Active 113 DOM
  13. 2026-06-03
    days on market $74,989 Active 112 DOM
  14. 2026-06-02
    days on market $74,989 Active 111 DOM
  15. 2026-06-01
    days on market $74,989 Active 110 DOM
  16. 2026-05-31
    days on market $74,989 Active 109 DOM
  17. 2026-05-30
    days on market $74,989 Active 108 DOM
  18. 2026-05-05
    price $74,989 449-char remark
    Show marketing remark (449 chars)

    16x80 Duchess mobile home built in 2010 featuring 3 bedrooms and 2 full baths. Located on a nice corner lot with a parking pad, storage shed, and large deck that is partially covered with steps and a ramp. Beautiful wood floors in the living room and kitchen. New roof and skirting in 2022. Lot rent is $375.00 a month, which includes Water, Sewer and Garbage. Refrigerator, stove, dishwasher, washer, and dryer all stay. Clean, and Move-in ready!

  19. 2026-03-27
    price $78,489 449-char remark
    Show marketing remark (449 chars)

    16x80 Duchess mobile home built in 2010 featuring 3 bedrooms and 2 full baths. Located on a nice corner lot with a parking pad, storage shed, and large deck that is partially covered with steps and a ramp. Beautiful wood floors in the living room and kitchen. New roof and skirting in 2022. Lot rent is $375.00 a month, which includes Water, Sewer and Garbage. Refrigerator, stove, dishwasher, washer, and dryer all stay. Clean, and Move-in ready!

  20. 2026-02-11
    listed $81,199 Active 449-char remark
    Show marketing remark (449 chars)

    16x80 Duchess mobile home built in 2010 featuring 3 bedrooms and 2 full baths. Located on a nice corner lot with a parking pad, storage shed, and large deck that is partially covered with steps and a ramp. Beautiful wood floors in the living room and kitchen. New roof and skirting in 2022. Lot rent is $375.00 a month, which includes Water, Sewer and Garbage. Refrigerator, stove, dishwasher, washer, and dryer all stay. Clean, and Move-in ready!

ⓘ 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
$643 · $54/mo
Projected year-2 tax
$917 · $76/mo
Expected delta
+$274/yr (+$23/mo · 42.7%)

ⓘ 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 4/10 Moderate
  • 🌡 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
$15,483
− Mortgage interest
−$3,921
− Property taxes
−$643
− Insurance
−$350
− Repairs & maintenance
−$1,239
− Management
−$1,239
− Depreciation
−$2,036
Taxable income
$6,056
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,453
After-tax cash flow
$5,381/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

-7.6% since first listed
3 events — show timeline
  • 2026-05-05 Price Changed $74,989 ABOR
  • 2026-03-27 Price Changed $78,489 ABOR
  • 2026-02-11 Listed $81,199 ABOR

Property tax history

-0.5%/yr

Latest (2025): $643 · -2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…