CashFlowRE
Sign in Sign up
701 E 6th St St 5-Plex
B- Composite 67.43
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 +28.2/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.8/10.0
  • ARV discount +7.5/15.0
  • Schools +4.8/10.0
  • Livability +3.9/5.0
  • Condition / age +2.8/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$460,000

701 E 6th St St · Freeman, SD 57029
15 bd · 8.0 ba · 7,104 sqft · MultiFamily · 3 Days on market
Built 1973 Average condition 0.32 ac lot

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 5 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Key facts

  • High occupancy rate
  • Fresh paint
  • Newer carpet

Tags

8 UNIT APARTMENT BUILDINGHIGH OCCUPANCY RATEUPDATES DONEWELL MAINTAINED APPLIANCESNEWER CARPETFRESH PAINT

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 5 × 3-bed/?-bath units multifamily listed at $460k. Condition is rated average.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive. Per door: $291/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $460k).

Location & tenants

  • Location reads 78/100 on livability (#12 in SD, #2,764 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, amenities F, commute F.
  • Freeman School District 33-1 (rural): math 45% / reading 65% proficiency, ranked #46 of 148 in SD (top 31%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Freeman Jr High - 05 (math 47% / reading 57%, grade C+, #46 of 143 statewide, top 37%, 60 students, 23% FRL) — zoned schools at 23% FRL track the district average.
  • Market conditions: 15 active listings in the ZIP; 21 units permitted in Hutchinson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $14k of value loss. Plan a longer hold.
  • Hutchinson County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $129k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $460,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.28%
Cap rate
10.09%
Cash-on-cash
13.57%
DSCR
1.60
GRM
6.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.7%
Equity multiple
1.14×
Total profit
$18,331
Equity at exit
$68,587
10-year hold
IRR
13.2%
Equity multiple
2.05×
Total profit
$135,794
Equity at exit
$39,772

Cash invested: $128,800 (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 57029

Home prices YoY
-9.5%
Active inventory
15
Price-to-rent
32.7×

Monthly cashflow live

Estimated rent
$5,868 medium interval (Pro) →
Mortgage (P&I)
$2,412
Tax est. 1.5%
$575 /mo · $6,900/yr
Insurance
$192
HOA
$0
Vacancy / Maint / Mgmt
$1,232
Net cashflow
$1,457

Break-even live

Break-even rent $4,024
Max offer price $460,000
Occupancy floor 70%

Sensitivity live

Price -10% $1,775 -5% $1,616 +0% $1,457 +5% $1,298 +10% $1,139
Rent -10% $993 -5% $1,225 +0% $1,457 +5% $1,689 +10% $1,920
Rate -1.0pp $1,688 -0.5pp $1,574 base $1,457 +0.5pp $1,338 +1.0pp $1,216

5-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (5 units) $5,868

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
$115,000
Closing costs
$13,800
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.

Listing history 2 events

  1. 2026-04-16
    status Pending
  2. 2026-04-10
    listed $460,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌡 Heat 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
$70,416
− Mortgage interest
−$25,767
− Property taxes
−$6,900
− Insurance
−$2,300
− Repairs & maintenance
−$5,633
− Management
−$5,633
− Depreciation
−$13,382
Taxable income
$10,800
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,592
After-tax cash flow
$14,889/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.

Condition & rehab AI · 13 photos

Average 55/100 Cosmetic rehab

The property is in average condition with some minor signs of wear. Painting and landscaping would significantly improve its curb appeal and overall value.

Repairs flagged

  • Minor Paint — There are some minor signs of wear on the exterior and interior walls.
  • Minor Landscaping — There are some minor signs of wear on the landscaping and curb appeal.

Value-add opportunities

  • Both Paint exterior and interior walls — Painting will improve the curb appeal and interior aesthetics.
  • Both Landscaping — Landscaping will improve the curb appeal and enhance the overall aesthetic of the property.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Paint · There are some minor signs of wear on the exterior and interior walls. Minor $500–3,000
Landscaping · There are some minor signs of wear on the landscaping and curb appeal. Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Both Paint exterior and interior walls — Painting will improve the curb appeal and interior aesthetics.
  • Both Landscaping — Landscaping will improve the curb appeal and enhance the overall aesthetic of the property.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Freeman School District 33-1
NCES district ID
4625500
Math proficiency
45% ▬ 0.00%
Reading proficiency
65% ▲ 5.00%
Median HH income
$47,023
Composite
48.42/100
National rank
#4657
State rank
#46 of 148 in SD

Livability — Freeman

Score
78/100
State rank
#12
US rank
#2764

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Freeman, SD
Population (ZIP)
2,317

Population outlook (Hutchinson County) Hauer SSP2

Today (2025)
6,914 people
By 2030
6,789 · -1.8%
By 2040
6,608 · -4.4%
By 2050
6,357 · -8.1%
By 2075
6,323 · -8.5%
By 2100
5,632 · -18.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 10% Hispanic / Latino 4%
Common ancestry
Estonian 7% Portuguese 6% Scottish 3%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3% German/W. Germanic 2%

Political lean MEDSL · Hutchinson

2024 margin
Solid R (+57.9) · D 20.2% · R 78.1% · Other 1.7%
2008→2024 swing
-29.0pp toward R · 2008: -28.9pp · 2024: -57.9pp
All cycles
2024: R+57.9 2020: R+57.9 2016: R+54.2 2012: R+44.6 2008: R+28.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -20.34%
Current HPI
193.2556
Rent YoY
Metro
State GDP YoY
▲ 0.70%
F500 in state
2

Industry mix (Fortune 500 HQ in SD)

Industry F500 HQs Revenue

Price history

2 events — show timeline
  • 2026-04-16 Pending REALTOR® Association of the Sioux Empire
  • 2026-04-10 Listed $460,000 REALTOR® Association of the Sioux Empire

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…