CashFlowRE
Sign in Sign up
1506 S Cliff Ave Ave
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

$76,950

1506 S Cliff Ave Ave · Sioux Falls, SD 57105
2 bd · 2.0 ba · 1,174 sqft · SingleFamily public records · 36 Days on market
Built 1922 5,807 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Lots Of Updates In This Conveniently Located Story & 1/2 * Furnace, Humidifier, A/C, 5 Yrs Old * Water Heater 2.5 Yrs * Updtd Elec W/ Circuit Breaker 10 Yrs Old * New Front Deck, New Patio Pavers, Privacy Fence! Shingles 3 Yrs * Egress Window * See Addendum

Key facts

  • Private backyard
  • Solid foundation
  • 5,807 sq ft lot

Tags

SOLID FOUNDATIONPRIVATE BACKYARDFUNCTIONAL FLOOR PLAN

Property features AI

Finance

  • Financial info: $2,094.58 annual property tax

Exterior

  • Parking: Detached garage; One garage space (13x18)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; 1.5-story design; Irregular lot shape; Lot is owned; Inside city limits; Curb and gutter street
  • Construction: Wood siding; Block foundation; Composition roof; Above-grade finished living area: 856; Below-grade unfinished area: 550
  • Exterior features: Shed(s)

Interior

  • Bedrooms: One bedroom on the upper level
  • Flooring: Carpet flooring
  • Bathrooms: One full bathroom
  • Heating & cooling: Natural gas heat; Central air conditioning; One water heater
  • Interior features: Master bedroom on the main floor; Full basement; 5 total rooms

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 2-bed/2.0-bath single-family listed at $77k.

Deal economics

  • At list price, monthly cash flow is $387 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $77k).
  • Recommended offer: $75k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.3% 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: Susan B. Anthony Elementary - 66 (math 40% / reading 40%, grade F, #165 of 253 statewide, top 65%, 555 students, 43% FRL); Patrick Henry Middle School - 07 (math 42% / reading 53%, grade C-, #69 of 143 statewide, top 48%, 940 students, 24% FRL) — zoned schools at 34% FRL track the district average.
  • Market conditions: Rents rising fast (+5.2%/yr); 171 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 48% 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 $532 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.
  • At projected returns (-3.0% appreciation + 5.2% rent growth), your $22k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 20y 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: built in 1922 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $74,641 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1922 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.60%
Cap rate
12.32%
Cash-on-cash
21.54%
DSCR
1.96
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$230,104
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1520 S Sherman Ave 0.07mi 3/2.0 (+1) 1,140 (-3%) 10mo $200,000 $175 79
1736 S Van Eps Ave Ave 0.24mi 3/1.0 (+1) 1,131 (-4%) 2mo $221,600 $196 72
1101 S 6th Ave Ave 0.42mi 2/2.0 1,257 (+7%) 2mo $185,000 $147 67
900 S 4th Ave Ave 0.60mi 2/1.0 1,197 (+2%) 3mo $170,000 $142 63
702 E 21st St St 0.34mi 3/1.0 (+1) 1,250 (+6%) 2mo $260,000 $208 62
1509 S Bruce Rd 0.42mi 3/1.5 (+1) 1,200 (+2%) 10mo $230,000 $192 62
1321 S Coates Rd 0.34mi 2/1.0 1,248 (+6%) 12mo $260,000 $208 60
311 E 19th St St 0.65mi 3/1.0 (+1) 1,210 (+3%) 1mo $255,000 $211 55
708 S Blauvelt Ave Ave 0.68mi 2/1.0 1,232 (+5%) 4mo $230,000 $187 53
705 S Mable Ave 0.70mi 2/1.0 1,152 (-2%) 11mo $233,000 $202 51
1300 E Prospect St 0.48mi 3/1.0 (+1) 1,000 (-15%) 9mo $145,000 $145 36
2324 S Crestwood Rd Rd 0.69mi 3/1.0 (+1) 1,287 (+10%) 8mo $258,000 $200 36

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
16.8%
Equity multiple
1.70×
Total profit
$15,058
Equity at exit
$11,473
10-year hold
IRR
27.0%
Equity multiple
3.66×
Total profit
$57,261
Equity at exit
$6,653

Cash invested: $21,546 (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
5.2×

Monthly cashflow live

Estimated rent
$1,229 high interval (Pro) →
Mortgage (P&I)
$404
Tax from tax record
$149 /mo · $1,784/yr
Insurance
$32
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$387

Break-even live

Break-even rent $740
Max offer price $76,950
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
$19,238
Closing costs
$2,308
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1612 S Cliff Ave Sioux Falls, SD 2.0 1.0 1000 $1,400 $1.40 43d 1 0.10mi
1707 S 10th Ave Apt 3 Sioux Falls, SD 1.0 1.0 800 $1,199 $1.50 21d 1 0.19mi
1707 S 10th Ave Apt 2 Sioux Falls, SD 1.0 1.0 700 $894 $1.28 21d 1 0.19mi
1710 S 9th Ave Sioux Falls, SD 2.0 1.0 800 $1,590 $1.99 21d 1 0.21mi
1723 S 9th Ave Sioux Falls, SD 2.0 1.0 1071 $1,506 $1.41 21d 1 0.27mi
1716 S 8th Ave Sioux Falls, SD 2.0 1.5 1080 $1,732 $1.60 21d 1 0.28mi
600 E 21st St Unit 1 (F) Sioux Falls, SD 2.0 1.0 800 $1,476 $1.84 21d 1 0.41mi
909 E 14th St Sioux Falls, SD 1.0 1.0 780 $995 $1.28 21d 3 0.56mi
758 S 3rd Ave Sioux Falls, SD 2.0 1.0 900 $900 $1.00 21d 1 0.65mi
220 W 21st St Unit 5 Sioux Falls, SD 1.0 1.0 800 $1,495 $1.87 43d 1 0.87mi
220 W 21st St Unit 3 Sioux Falls, SD 1.0 1.0 800 $1,395 $1.74 43d 1 0.87mi
100 W 17th St Apt 15 Sioux Falls, SD 2.0 1.5 1000 $1,195 $1.20 21d 1 0.88mi
100 W 17th St Unit 17 Sioux Falls, SD 1.0 1.0 965 $895 $0.93 21d 1 0.88mi
205 W 18th St Sioux Falls, SD 1.0–2.0 1.0 1000 $995 $0.99 21d 2 0.89mi
1511 E Nye St Sioux Falls, SD 2.0 1.0 907 $975 $1.07 43d 1 0.90mi
801 S Phillips Ave Unit 1 Sioux Falls, SD 1.0 1.0 800 $735 $0.92 43d 1 0.90mi
325 E 12th St Sioux Falls, SD 1.0–2.0 1.0–2.0 954 $1,680 $1.76 13d 11 0.90mi
112 W 17th St Unit 7 Sioux Falls, SD 2.0 1.0 1000 $1,150 $1.15 43d 1 0.91mi
310 W 21st St Unit 4 Sioux Falls, SD 1.0 1.0 750 $695 $0.93 43d 1 0.94mi
310 W 21st St Unit 1 Sioux Falls, SD 1.0 1.0 750 $675 $0.90 43d 1 0.94mi
301 W 18th St Unit 2 Sioux Falls, SD 1.0 1.0 900 $685 $0.76 43d 1 0.94mi
1210 S Majestic View Pl Sioux Falls, SD 2.0–3.0 1.5–2.0 1170 $1,046 $0.89 13d 3 0.95mi
1011 S Blaine Ave Sioux Falls, SD 2.0 1.0 1000 $975 $0.97 21d 1 0.95mi
1301 S Cleveland Ave Sioux Falls, SD 1.0–2.0 1.0 800 $825 $1.03 43d 2 0.97mi
1301 S Cleveland Ave Sioux Falls, SD 2.0 1.0 900 $825 $0.92 21d 1 0.97mi
210 W 17th St Sioux Falls, SD 2.0 1.0 720 $1,000 $1.39 43d 1 0.97mi
1006 S Dakota Ave Sioux Falls, SD 1.0 1.0 950 $1,050 $1.11 21d 1 0.97mi
1209 S Cleveland Ave Sioux Falls, SD 2.0 1.0 900 $875 $0.97 43d 1 0.98mi
1701 S Dakota Ave Sioux Falls, SD 1.0 1.0 800 $900 $1.12 43d 1 0.99mi
205 E 12th St Sioux Falls, SD 1.0–2.0 1.0–2.0 772 $2,430 $3.15 13d 28 0.99mi
647 S Main Ave Sioux Falls, SD 2.0 2.0 1224 $1,097 $0.90 13d 2 0.99mi
124 S Blauvelt Ave Unit 117 Sioux Falls, SD 2.0 2.0 900 $1,095 $1.22 21d 1 1.01mi
633 S Main Ave Unit 2 Sioux Falls, SD 2.0 1.5 980 $950 $0.97 43d 1 1.02mi
113 S Mable Ave Unit 212 Sioux Falls, SD 2.0 2.0 900 $1,095 $1.22 13d 1 1.02mi
1600 S Rock Creek Dr Sioux Falls, SD 1.0–2.0 1.0 765 $825 $1.08 43d 1 1.03mi
1904 S Cleveland Ave Sioux Falls, SD 2.0 1.0 1055 $1,050 $1.00 13d 1 1.05mi
1227 E 8th St Sioux Falls, SD 2.0 1.0 700 $749 $1.07 43d 1 1.06mi
1966 S Cleveland Ave Sioux Falls, SD 2.0 1.0 1055 $1,095 $1.04 43d 1 1.06mi
2420 S Main Ave Sioux Falls, SD 2.0 1.0 936 $2,400 $2.56 43d 1 1.07mi
2048 S Cleveland Ave Sioux Falls, SD 2.0 1.0 995 $1,295 $1.30 43d 1 1.11mi

Listing history 4 events

  1. 2026-04-28
    status Pending
  2. 2026-03-23
    listed $76,950 Active
  3. 2006-04-28
    soldstatus $70,500
  4. 2006-03-06
    listed $68,000 263-char remark
    Show marketing remark (263 chars)

    Lots Of Updates In This Conveniently Located Story & 1/2 * Furnace, Humidifier, A/C, 5 Yrs Old * Water Heater 2.5 Yrs * Updtd Elec W/ Circuit Breaker 10 Yrs Old * New Front Deck, New Patio Pavers, Privacy Fence! Shingles 3 Yrs * Egress Window * See Addendum

ⓘ 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
$1,784 · $149/mo
Projected year-2 tax
$1,784 · $149/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 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
$14,750
− Mortgage interest
−$4,310
− Property taxes
−$1,784
− Insurance
−$385
− Repairs & maintenance
−$1,180
− Management
−$1,180
− Depreciation
−$2,239
Taxable income
$3,672
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$881
After-tax cash flow
$3,760/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

+13.2% since first listed
4 events — show timeline
  • 2026-04-28 Pending REALTOR® Association of the Sioux Empire
  • 2026-03-23 Listed $76,950 REALTOR® Association of the Sioux Empire
  • 2006-04-28 Sold (Public Records) $70,500 Public Records
  • 2006-03-06 Listed $68,000 REALTOR® Association of the Sioux Empire

Property tax history

+7.4%/yr

Latest (2024): $1,784 · -3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…