CashFlowRE
Sign in Sign up
6317 Pine Meadows Pl Pl
B Composite 70.5
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
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,000

6317 Pine Meadows Pl Pl · Sioux Falls, SD 57107
2 bd · 2.0 ba · 924 sqft · Manufactured public records · 231 Days on market
Built 2020 $81/sqft · 108% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 6317 W Pine Meadows Pl in Sioux Falls! This 2020-built 3-bed, 2-bath home offers 1,152 sq ft of comfortable, modern living in the quiet Pine Meadow Mobile Home Court. Enjoy an open floor plan, central air, forced heat, and in-unit laundry. The layout is functional and inviting, perfect for families or first-time buyers. Conveniently located near schools, shopping, and highways—with low annual taxes of just $520.44. A smart, affordable opportunity in a great location!

Key facts

  • Open floor plan
  • Great location
  • In-unit laundry

Tags

OPEN FLOOR PLANCENTRAL AIRFORCED HEATIN-UNIT LAUNDRYGREAT LOCATION

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 manufactured listed at $75k.

Deal economics

  • At list price, monthly cash flow is $419 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.0% 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; 14 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 $519 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 + 3.0% rent growth), your $21k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 231 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
Recommended offer $66,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 231 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. 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
1.58%
Cap rate
12.99%
Cash-on-cash
23.91%
DSCR
2.06
GRM
5.3

CMA / ARV

ARV (median comp)
$45,000
List price
$75,000
Delta
66.67%
Verdict
OVERPRICED
Comps
15 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
414 N Todd Pl Pl 0.34mi 2/1.0 902 (-2%) 3mo $40,000 $44 74
6404 W Sandalwood Pl Pl 0.13mi 2/2.0 1,032 (+12%) 5mo $39,000 $38 71
5602 W bluebird Pl 0.52mi 3/1.0 (+1) 924 (0%) 12mo $55,000 $60 56
5809 W Wren Pl Pl 0.42mi 3/2.0 (+1) 1,040 (+13%) 2mo $45,000 $43 52

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
17.1%
Equity multiple
1.69×
Total profit
$14,520
Equity at exit
$11,183
10-year hold
IRR
25.6%
Equity multiple
3.24×
Total profit
$47,038
Equity at exit
$6,485

Cash invested: $21,000 (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
5.3×

Monthly cashflow live

Estimated rent
$1,186 high interval (Pro) →
Mortgage (P&I)
$393
Tax est. 1.5%
$94 /mo · $1,125/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$419

Break-even live

Break-even rent $656
Max offer price $75,000
Occupancy floor 60%

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
$18,750
Closing costs
$2,250
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5811 W Christopher Pl Unit 15 Sioux Falls, SD 2.0 2.0 1100 $1,095 $1.00 43d 1 0.81mi
5811 W Christopher Pl Unit 02 Sioux Falls, SD 2.0 1.0 1010 $900 $0.89 43d 1 0.81mi
5801 W Christopher Pl Sioux Falls, SD 2.0–3.0 1.0 989 $897 $0.91 20d 3 0.84mi
912 S Willow Creek Pl Sioux Falls, SD 1.0–2.0 1.0–2.0 868 $1,482 $1.71 13d 4 0.92mi
912 Willow Creek Pl Unit 928-10 Sioux Falls, SD 2.0 2.0 1086 $1,294 $1.19 20d 1 0.92mi
920 Willow Creek Pl Unit 920-14 Sioux Falls, SD 2.0 2.0 1086 $1,250 $1.15 20d 1 0.97mi
500 S Ruth Ave Sioux Falls, SD 3.0 2.0 1100 $1,301 $1.18 13d 1 0.99mi
5317 W Pineridge Dr Sioux Falls, SD 3.0 1.0–2.0 872 $1,213 $1.39 13d 15 1.05mi
5007 W Equestrian Pl Sioux Falls, SD 1.0 1.0 676 $1,025 $1.52 13d 7 1.06mi
1111 S Sertoma Ave Sioux Falls, SD 1.0–2.0 1.0–2.0 797 $1,115 $1.40 13d 11 1.12mi
5008 W Equestrian Pl Sioux Falls, SD 1.0 1.0 678 $988 $1.46 20d 2 1.12mi
1125 S Ebenezer Ave Sioux Falls, SD 1.0–2.0 1.0–2.0 936 $1,370 $1.46 13d 10 1.17mi
1402 S Marion Rd Sioux Falls, SD 1.0–3.0 1.0–2.0 1034 $1,032 $1.00 13d 1 1.25mi
701 S Lyons Ave Sioux Falls, SD 3.0 2.0 1100 $1,005 $0.91 43d 1 1.47mi

Listing history 17 events

  1. 2026-06-18
    days on market $75,000 Active 231 DOM
  2. 2026-06-17
    days on market $75,000 Active 230 DOM
  3. 2026-06-16
    days on market $75,000 Active 229 DOM
  4. 2026-06-15
    days on market $75,000 Active 228 DOM
  5. 2026-06-14
    days on market $75,000 Active 226 DOM
  6. 2026-06-13
    days on market $75,000 Active 225 DOM
  7. 2026-06-10
    days on market $75,000 Active 223 DOM
  8. 2026-06-09
    days on market $75,000 Active 222 DOM
  9. 2026-06-08
    days on market $75,000 Active 221 DOM
  10. 2026-06-07
    days on market $75,000 Active 220 DOM
  11. 2026-06-05
    days on market $75,000 Active 217 DOM
  12. 2026-06-03
    days on market $75,000 Active 216 DOM
  13. 2026-06-02
    days on market $75,000 Active 215 DOM
  14. 2026-06-01
    days on market $75,000 Active 214 DOM
  15. 2026-05-31
    days on market $75,000 Active 213 DOM
  16. 2026-05-30
    days on market $75,000 Active 212 DOM
  17. 2025-10-30
    listed $75,000 Active 488-char remark
    Show marketing remark (488 chars)

    Welcome to 6317 W Pine Meadows Pl in Sioux Falls! This 2020-built 3-bed, 2-bath home offers 1,152 sq ft of comfortable, modern living in the quiet Pine Meadow Mobile Home Court. Enjoy an open floor plan, central air, forced heat, and in-unit laundry. The layout is functional and inviting, perfect for families or first-time buyers. Conveniently located near schools, shopping, and highways—with low annual taxes of just $520.44. A smart, affordable opportunity in a great location!

ⓘ 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

  • 🌊 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
$14,230
− Mortgage interest
−$4,201
− Property taxes
−$1,125
− Insurance
−$375
− Repairs & maintenance
−$1,138
− Management
−$1,138
− Depreciation
−$2,182
Taxable income
$4,070
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$977
After-tax cash flow
$4,045/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

1 event — show timeline
  • 2025-10-30 Listed $75,000 REALTOR® Association of the Sioux Empire

Property tax history

-3.5%/yr

Latest (2019): $90 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…