CashFlowRE
Sign in Sign up
607 Bobwhite Pl Pl
B+ Composite 75.86
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 +28.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +9.9/10.0
  • 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

$33,000

607 Bobwhite Pl Pl · Sioux Falls, SD 57107
3 bd · 3.0 ba · 1,056 sqft · Manufactured public records · 79 Days on market
Built 1992 $31/sqft · 37% below area Est $52k · 37% under $753/mo HOA · 56% of rent ↓ 25% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming and well-maintained home featuring 2 spacious bedrooms and 2 bathrooms, perfect for comfortable living. Enjoy the convenience of a 2-stall garage offering ample storage and parking

Key facts

  • 2 garage spots
  • Built 1992
  • Listed 79 days

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 $33k.

Deal economics

  • At list price, monthly cash flow is $102 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $33k).
  • Recommended offer: $31k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% 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; 11 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 $228 of loan paydown is wiped out by about $990 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 + 3.0% rent growth), your $9k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($31k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 56% of rent.
Recommended offer $31,020 (6.0% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 6% 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
4.06%
Cap rate
10.01%
Cash-on-cash
13.28%
DSCR
1.59
GRM
2.1

CMA / ARV

ARV (median comp)
$52,456
List price
$33,000
Delta
-37.09%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5809 W Wren Pl Pl 0.41mi 3/2.0 1,040 (-2%) 2mo $45,000 $43 72
6404 W Sandalwood Pl Pl 0.30mi 2/2.0 (-1) 1,032 (-2%) 5mo $39,000 $38 69
6309 W Grove Pl 0.27mi 3/1.5 1,088 (+3%) 15mo $27,900 $26 64
901 Mallard Pl 0.22mi 3/1.0 1,128 (+7%) 17mo $55,000 $49 56
103 N Cheers Pl 0.46mi 3/2.0 1,144 (+8%) 10mo $30,000 $26 52
909 N Teal St 0.21mi 3/2.0 1,188 (+12%) 18mo $60,000 $51 50
912 N Doland Pl 0.41mi 2/2.0 (-1) 952 (-10%) 11mo $28,000 $29 47
300 N Dogwood Pl 0.35mi 3/2.0 1,190 (+13%) 14mo $20,000 $17 46
414 N Todd Pl Pl 0.44mi 2/1.0 (-1) 902 (-15%) 3mo $40,000 $44 40
5602 W bluebird Pl 0.51mi 3/1.0 924 (-12%) 12mo $55,000 $60 37

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
4.5%
Equity multiple
1.18×
Total profit
$1,630
Equity at exit
$4,920
10-year hold
IRR
14.9%
Equity multiple
2.27×
Total profit
$11,700
Equity at exit
$2,853

Cash invested: $9,240 (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
2.1×

Monthly cashflow live

Estimated rent
$1,338 high interval (Pro) →
Mortgage (P&I)
$173
Tax from tax record
$15 /mo · $182/yr
Insurance
$14
HOA
$753
Vacancy / Maint / Mgmt
$281
Net cashflow
$102

Break-even live

Break-even rent $1,209
Max offer price $33,000
Occupancy floor 87%

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
$8,250
Closing costs
$990
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
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
2316 N Valley View Rd Sioux Falls, SD 1.0–2.0 1.0–2.0 800 $1,225 $1.53 13d 35 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
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
5811 W Christopher Pl Unit 15 Sioux Falls, SD 2.0 2.0 1100 $1,095 $1.00 44d 1 1.21mi
5811 W Christopher Pl Unit 02 Sioux Falls, SD 2.0 1.0 1010 $900 $0.89 44d 1 1.21mi
5801 W Christopher Pl Sioux Falls, SD 2.0–3.0 1.0 989 $1,047 $1.06 21d 3 1.24mi
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 44d 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
$753 · $9,036/yr

Listing history 23 events

  1. 2026-06-18
    status $33,000 Pending 79 DOM
  2. 2026-06-18
    days on market $33,000 Active 79 DOM
  3. 2026-06-17
    days on market $33,000 Active 78 DOM
  4. 2026-06-16
    days on market $33,000 Active 77 DOM
  5. 2026-06-15
    days on market $33,000 Active 76 DOM
  6. 2026-06-14
    days on market $33,000 Active 74 DOM
  7. 2026-06-13
    days on market $33,000 Active 73 DOM
  8. 2026-06-10
    days on market $33,000 Active 71 DOM
  9. 2026-06-09
    days on market $33,000 Active 70 DOM
  10. 2026-06-09
    price $33,000 Active 69 DOM
  11. 2026-06-08
    days on market $36,000 Active 69 DOM
  12. 2026-06-07
    days on market $36,000 Active 68 DOM
  13. 2026-06-05
    days on market $36,000 Active 65 DOM
  14. 2026-06-03
    days on market $36,000 Active 64 DOM
  15. 2026-06-02
    days on market $36,000 Active 63 DOM
  16. 2026-06-01
    days on market $36,000 Active 62 DOM
  17. 2026-05-31
    days on market $36,000 Active 61 DOM
  18. 2026-05-30
    days on market $36,000 Active 60 DOM
  19. 2026-05-08
    price $39,000 189-char remark
    Show marketing remark (189 chars)

    Charming and well-maintained home featuring 2 spacious bedrooms and 2 bathrooms, perfect for comfortable living. Enjoy the convenience of a 2-stall garage offering ample storage and parking

  20. 2026-04-27
    price $43,000 189-char remark
    Show marketing remark (189 chars)

    Charming and well-maintained home featuring 2 spacious bedrooms and 2 bathrooms, perfect for comfortable living. Enjoy the convenience of a 2-stall garage offering ample storage and parking

  21. 2026-04-15
    price $47,000 189-char remark
    Show marketing remark (189 chars)

    Charming and well-maintained home featuring 2 spacious bedrooms and 2 bathrooms, perfect for comfortable living. Enjoy the convenience of a 2-stall garage offering ample storage and parking

  22. 2026-04-09
    price $50,000 189-char remark
    Show marketing remark (189 chars)

    Charming and well-maintained home featuring 2 spacious bedrooms and 2 bathrooms, perfect for comfortable living. Enjoy the convenience of a 2-stall garage offering ample storage and parking

  23. 2026-03-31
    listed $52,000 Active 189-char remark
    Show marketing remark (189 chars)

    Charming and well-maintained home featuring 2 spacious bedrooms and 2 bathrooms, perfect for comfortable living. Enjoy the convenience of a 2-stall garage offering ample storage and parking

ⓘ 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
$182 · $15/mo
Projected year-2 tax
$432 · $36/mo
Expected delta
+$250/yr (+$21/mo · 137.2%)

ⓘ 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
$16,059
− Mortgage interest
−$1,849
− Property taxes
−$182
− Insurance
−$165
− Repairs & maintenance
−$1,285
− Management
−$1,285
− HOA
−$9,036
− Depreciation
−$960
Taxable income
$1,298
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$311
After-tax cash flow
$915/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

-25.0% since first listed
5 events — show timeline
  • 2026-05-08 Price Changed $39,000 REALTOR® Association of the Sioux Empire
  • 2026-04-27 Price Changed $43,000 REALTOR® Association of the Sioux Empire
  • 2026-04-15 Price Changed $47,000 REALTOR® Association of the Sioux Empire
  • 2026-04-09 Price Changed $50,000 REALTOR® Association of the Sioux Empire
  • 2026-03-31 Listed $52,000 REALTOR® Association of the Sioux Empire

Property tax history

-7.4%/yr

Latest (2024): $182 · -4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…