CashFlowRE
Sign in Sign up
220 W 7th Ave
C Composite 56.31
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 +17.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.6/10.0
  • Schools +4.9/10.0
  • 1% rule +4.1/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$83,000

220 W 7th Ave · Mitchell, SD 57301
1 bd · 1.0 ba · 668 sqft · SingleFamily public records · 74 Days on market
Built 1910 4,356 sqft lot $124/sqft · 45% below area Est $151k · 45% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cozy 1 Bedroom, 1 Full Bath smaller Ranch style home, on a corner lot. Metal Siding, spacious Living rm, Kitchen & dining rm combined, Oak Cabinets, 100 AMP Breaker Panel & outside access to the small basement in covered/side Ext entrance. Oversized det-single car garage w/ a concrete flr. Central Air. There are no laundry hook-ups. Close to downtown Mitchell Main st & N Sanborn St. Selling As-is

Key facts

  • 4,356 sq ft lot
  • Built 1910
  • Listed 74 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 1-bed/1.0-bath single-family listed at $83k.

Deal economics

  • At list price, monthly cash flow is $69 ($832/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $75k (9.4% below list).
  • Recommended offer: $75k (9.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 2.5% in Mitchell — 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 77/100 on livability (#18 in SD, #2,969 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, employment C-, amenities D+.
  • Mitchell School District 17-2 (town): math 55% / reading 62% proficiency, ranked #11 of 59 in SD (top 19%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 135 active listings in the ZIP; 17 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; 48 units permitted in Davison County in 2024 (0 in 5+ unit buildings).
  • This rent is only 14% of the median local income ($66k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $574 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Davison County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $15k; list at $83k implies a 453% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $75,171 (9.4% below list)

Questions for the listing agent

  1. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
0.91%
Cap rate
7.30%
Cash-on-cash
3.58%
DSCR
1.16
GRM
9.2

CMA / ARV

ARV (median comp)
$150,601
List price
$83,000
Delta
-44.89%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
420 W 9th Ave 0.21mi 1/1.0 687 (+3%) 2mo $165,000 $240 84
813 N Sanborn Blvd 0.16mi 1/1.0 616 (-8%) 7mo $62,000 $101 74
216 E 10th Ave 0.34mi 1/1.5 731 (+9%) 1mo $87,000 $119 66
1122 N Lawler St 0.40mi 2/1.0 (+1) 600 (-10%) 12mo $65,000 $108 49
1019 W 7th St 0.57mi 2/2.0 (+1) 768 (+15%) 4mo $139,999 $182 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-10.7%
Equity multiple
0.61×
Total profit
$-9,052
Equity at exit
$12,376
10-year hold
IRR
-1.4%
Equity multiple
0.90×
Total profit
$-2,273
Equity at exit
$7,176

Cash invested: $23,240 (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 57301

Active inventory
135
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$752 high interval (Pro) →
Mortgage (P&I)
$435
Tax from tax record
$55 /mo · $656/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$158
Net cashflow
$69

Break-even live

Break-even rent $664
Max offer price $83,000
Occupancy floor 86%

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
$20,750
Closing costs
$2,490
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
123 W 6th Ave Unit 305 Mitchell, SD 1.0 1.0 600 $750 $1.25 43d 1 0.13mi
122 W 9th Ave Mitchell, SD 1.0 1.0 550 $650 $1.18 43d 1 0.15mi
223 N Main St Unit 208 Mitchell, SD 1.0 1.0 550 $850 $1.55 43d 1 0.34mi
312 N Lawler St Unit 8 Mitchell, SD 1.0 1.0 480 $870 $1.81 43d 1 0.35mi
312 N Lawler St Unit 1 Mitchell, SD 1.0 500 $720 $1.44 43d 1 0.35mi
135 E 2nd Ave Unit 3 Mitchell, SD 1.0 1.0 350 $500 $1.43 43d 1 0.43mi
135 E 2nd Ave Unit 5 Mitchell, SD 1.0 1.0 500 $600 $1.20 43d 1 0.43mi
101 S Main St Unit 201 Mitchell, SD 2.0 1.0 675 $800 $1.19 43d 1 0.48mi
101 S Main St Apt 203 Mitchell, SD 1.0 1.0 525 $700 $1.33 43d 1 0.48mi
915 W 4th Ave Unit 2 Mitchell, SD 2.0 1.0 700 $750 $1.07 43d 1 0.56mi
828 W 2nd Ave Mitchell, SD 2.0 2.0 648 $850 $1.31 43d 1 0.58mi
1701 N Main St Apt 9A Mitchell, SD 2.0 1.0 711 $895 $1.26 43d 1 0.64mi
408 S Duff St Apt A Mitchell, SD 2.0 1.0 750 $775 $1.03 43d 1 0.67mi
608 S Wisconsin St Mitchell, SD 1.0 1.0 500 $700 $1.40 44d 1 0.85mi
1327 W 23rd Ave Mitchell, SD 1.0 1.0 619 $995 $1.61 43d 1 1.33mi
1525 W Havens Ave Mitchell, SD 1.0 1.0 493 $1,051 $2.13 43d 15 1.37mi
1111 S Edgerton St Mitchell, SD 1.0 1.0 669 $990 $1.48 43d 1 1.39mi

Listing history 12 events

  1. 2026-06-09
    status $83,000 Pending 74 DOM
  2. 2026-06-08
    days on market $83,000 Active 74 DOM
  3. 2026-06-07
    days on market $83,000 Active 73 DOM
  4. 2026-06-05
    days on market $83,000 Active 71 DOM
  5. 2026-06-04
    days on market $83,000 Active 69 DOM
  6. 2026-06-02
    days on market $83,000 Active 68 DOM
  7. 2026-06-01
    days on market $83,000 Active 67 DOM
  8. 2026-05-31
    days on market $83,000 Active 66 DOM
  9. 2026-05-31
    days on market $83,000 Active 65 DOM
  10. 2026-04-29
    price $83,000 419-char remark
    Show marketing remark (419 chars)

    Cozy 1 Bedroom, 1 Full Bath smaller Ranch style home, on a corner lot. Metal Siding, spacious Living rm, Kitchen & dining rm combined, Oak Cabinets, 100 AMP Breaker Panel & outside access to the small basement in covered/side Ext entrance. Oversized det-single car garage w/ a concrete flr. Central Air. There are no laundry hook-ups. Close to downtown Mitchell Main st & N Sanborn St. Selling As-is

  11. 2026-03-26
    listed $93,000 Active 419-char remark
    Show marketing remark (419 chars)

    Cozy 1 Bedroom, 1 Full Bath smaller Ranch style home, on a corner lot. Metal Siding, spacious Living rm, Kitchen & dining rm combined, Oak Cabinets, 100 AMP Breaker Panel & outside access to the small basement in covered/side Ext entrance. Oversized det-single car garage w/ a concrete flr. Central Air. There are no laundry hook-ups. Close to downtown Mitchell Main st & N Sanborn St. Selling As-is

  12. 2013-11-01
    soldstatus $15,000

ⓘ 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
$656 · $55/mo
Projected year-2 tax
$1,087 · $91/mo
Expected delta
+$431/yr (+$36/mo · 65.7%)

ⓘ 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 5/10 Major
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°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
$9,021
− Mortgage interest
−$4,649
− Property taxes
−$656
− Insurance
−$415
− Repairs & maintenance
−$722
− Management
−$722
− Depreciation
−$2,415
Taxable loss
−$558
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$134
After-tax cash flow
$966/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
Mitchell School District 17-2
NCES district ID
4648390
Math proficiency
55% ▬ 0.00%
Reading proficiency
62% ▲ 5.00%
Median HH income
$45,912
Composite
49.42/100
National rank
#2008
State rank
#11 of 59 in SD

Livability — Mitchell

Score
77/100
State rank
#18
US rank
#2969

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mitchell, SD
County
Davison County · 19,104 people
City population
19,104
Metro
Mitchell, SD
Population (ZIP)
19,104
Household income
$65,620
Rent vs Own
38.4% rent · 61.6% own
Severe rent burden
537.0

Population outlook (Davison County) Hauer SSP2

Today (2025)
20,529 people
By 2030
20,856 · +1.6%
By 2040
21,415 · +4.3%
By 2050
21,925 · +6.8%
By 2075
24,245 · +18.1%
By 2100
29,222 · +42.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 5% Native American 4% Two or more races 3%
Common ancestry
Portuguese 10% Iranian 7% Lithuanian 3%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Davison

2024 margin
Solid R (+37.8) · D 29.9% · R 67.7% · Other 2.5%
2008→2024 swing
-23.8pp toward R · 2008: -13.9pp · 2024: -37.8pp
All cycles
2024: R+37.8 2020: R+35.1 2016: R+35.2 2012: R+21.5 2008: R+13.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -136.01%
Current HPI
179.7909
Rent YoY
Metro
Mitchell, SD
State GDP YoY
▲ 0.70%
F500 in state
2

Industry mix (Fortune 500 HQ in SD)

Industry F500 HQs Revenue

Price history

+453.3% since first listed
3 events — show timeline
  • 2026-04-29 Price Changed $83,000 MBOR
  • 2026-03-26 Listed $93,000 MBOR
  • 2013-11-01 Sold (Public Records) $15,000 Public Records

Property tax history

+3.0%/yr

Latest (2025): $656 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…