CashFlowRE
Sign in Sign up
3716 Chief Dr
C- Composite 50.61
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 +15.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.7/10.0
  • Livability +3.7/5.0
  • Schools +3.4/10.0
  • 1% rule +2.9/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,000

3716 Chief Dr · Rapid City, SD 57701
3 bd · 2.0 ba · 1,440 sqft · Manufactured public records · 17 Days on market
Built 1988 0.25 ac lot Est $262k · 24% under

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

Key facts

  • 0.25 acre lot
  • Built 1988
  • Listed 17 days

Property features AI

Finance

  • HOA & community: No association amenities

Exterior

  • Utilities: Electric service with circuit breakers
  • Home design: Manufactured home on land; Single-story
  • Construction: Metal siding; Composition roof
  • Exterior features: Level lot; Has a view; No fencing

Interior

  • Kitchen: Refrigerator, Microwave, Dishwasher, Gas oven, Oven
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Dryer, Refrigerator, Washer, Microwave, Dishwasher, Gas oven, Oven; Crawl space basement
  • Laundry & utility: Washer, Dryer

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/2.0-bath manufactured listed at $199k.

Deal economics

  • At list price, monthly cash flow is $75 ($904/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 $158k (20.5% below list).
  • Recommended offer: $158k (20.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 2.5% in Rapid City — 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 74/100 on livability (#34 in SD, #4,720 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, commute F.
  • Rapid City Area School District 51-4 (urban): math 34% / reading 46% proficiency, ranked #50 of 59 in SD (top 85%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Canyon Lake Elementary - 04 (math 12% / reading 32%, grade F, #228 of 253 statewide, top 92%, 346 students, 39% FRL); North Middle School - 35 (math 15% / reading 24%, grade F, #135 of 143 statewide, top 96%, 513 students, 100% FRL); Central High School - 41 (math 35% / reading 61%, grade D, #106 of 151 statewide, top 71%, 1,768 students, 37% FRL) — zoned schools average 59% FRL vs 36% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.7%/yr); 217 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 1,181 units permitted in Pennington County in 2024 (715 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($56k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Pennington County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($196k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $158,175 (20.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
0.79%
Cap rate
6.75%
Cash-on-cash
1.62%
DSCR
1.07
GRM
10.5

CMA / ARV

ARV (on-the-fly)
$262,080
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
824 Flamingo Dr 0.28mi 3/2.0 1,472 (+2%) 8mo $290,000 $197 77
3414 Bonna Villa Dr 0.22mi 3/2.0 1,456 (+1%) 22mo $250,000 $172 70
3420 Champion Dr 0.24mi 3/2.0 1,456 (+1%) 21mo $265,000 $182 70
3423 Bonna Villa Dr 0.22mi 3/2.0 1,568 (+9%) 9mo $172,000 $110 68
3341 Champion Dr 0.29mi 2/2.0 (-1) 1,232 (-14%) 19mo $232,000 $188 42

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 · 1.71% rent growth · sell at horizon

5-year hold
IRR
-15.0%
Equity multiple
0.47×
Total profit
$-29,576
Equity at exit
$29,672
10-year hold
IRR
-8.5%
Equity multiple
0.50×
Total profit
$-28,087
Equity at exit
$17,206

Cash invested: $55,720 (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 57701

Rents YoY
1.7%
Active inventory
217
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,582 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$48 /mo · $573/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$332
Net cashflow
$75

Break-even live

Break-even rent $1,486
Max offer price $199,000
Occupancy floor 90%

Sensitivity live

Price -10% $188 -5% $132 +0% $75 +5% $19 +10% $-37
Rent -10% $-50 -5% $13 +0% $75 +5% $138 +10% $200
Rate -1.0pp $176 -0.5pp $126 base $75 +0.5pp $24 +1.0pp $-29

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
$49,750
Closing costs
$5,970
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3945 Kyle St Rapid City, SD 2.0 2.0 1314 $1,900 $1.45 22d 1 0.25mi
4210 Kateland St Rapid City, SD 2.0–3.0 2.0 1213 $1,395 $1.15 22d 3 0.28mi
4226 Kateland St Unit 202 Rapid City, SD 2.0 2.0 1180 $1,225 $1.04 22d 1 0.32mi
3220 Champion Dr Rapid City, SD 3.0 1.0–2.0 909 $1,439 $1.58 22d 16 0.37mi
4660 Coal Bank Dr Unit 104 Rapid City, SD 3.0 2.0 1191 $1,300 $1.09 22d 1 0.59mi
4911 Haines Ave Rapid City, SD 3.0 1.0–2.0 892 $1,575 $1.76 22d 2 0.73mi
5339 Coal Bank Dr Rapid City, SD 2.0 2.0 1204 $2,185 $1.81 22d 1 1.03mi

Listing history 13 events

  1. 2026-06-21
    days on market $199,000 Active 17 DOM
  2. 2026-06-19
    days on market $199,000 Active 15 DOM
  3. 2026-06-18
    days on market $199,000 Active 14 DOM
  4. 2026-06-17
    days on market $199,000 Active 13 DOM
  5. 2026-06-16
    days on market $199,000 Active 12 DOM
  6. 2026-06-15
    days on market $199,000 Active 11 DOM
  7. 2026-06-14
    days on market $199,000 Active 9 DOM
  8. 2026-06-13
    days on market $199,000 Active 8 DOM
  9. 2026-06-10
    days on market $199,000 Active 6 DOM
  10. 2026-06-09
    days on market $199,000 Active 5 DOM
  11. 2026-06-08
    days on market $199,000 Active 4 DOM
  12. 2026-06-07
    days on market $199,000 Active 3 DOM
  13. 2026-06-05
    listed $199,000 Active 1 DOM

ⓘ 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
$573 · $48/mo
Projected year-2 tax
$2,607 · $217/mo
Expected delta
+$2,034/yr (+$169/mo · 354.8%)

ⓘ 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 8/10 Severe
  • 🌡 Heat 2/10 Low 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 4 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
$18,981
− Mortgage interest
−$11,147
− Property taxes
−$573
− Insurance
−$995
− Repairs & maintenance
−$1,518
− Management
−$1,518
− Depreciation
−$5,789
Taxable loss
−$2,560
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$614
After-tax cash flow
$1,518/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
Rapid City Area School District 51-4
NCES district ID
4659820
Math proficiency
34% ▼ -8.00%
Reading proficiency
46% ▼ -4.00%
Median HH income
$50,145
Composite
34.47/100
National rank
#5189
State rank
#50 of 59 in SD

Livability — Rapid City

Score
74/100
State rank
#34
US rank
#4720

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rapid City, SD
County
Pennington County · 99,403 people
City population
99,403
Metro
Rapid City, SD
Population (ZIP)
45,795
Household income
$56,461
Rent vs Own
39.2% rent · 60.8% own
Severe rent burden
1646.0

Population outlook (Pennington County) Hauer SSP2

Today (2025)
125,504 people
By 2030
133,370 · +6.3%
By 2040
147,505 · +17.5%
By 2050
160,507 · +27.9%
By 2075
197,585 · +57.4%
By 2100
241,736 · +92.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Native American 11% Two or more races 11% Hispanic / Latino 6% Black 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Portuguese 7% Lithuanian 4% Slovak 3%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1%

Political lean MEDSL · Pennington

2024 margin
Strong R (+26.4) · D 35.4% · R 61.9% · Other 2.7%
2008→2024 swing
-5.3pp toward R · 2008: -21.2pp · 2024: -26.4pp
All cycles
2024: R+26.4 2020: R+25.1 2016: R+33.0 2012: R+29.5 2008: R+21.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -189.12%
Current HPI
222.9041
Rent YoY
▲ 1.71%
Metro
Rapid City, 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
  • 2026-06-04 Listed $199,000 BHMLS

Property tax history

+1.6%/yr

Latest (2025): $573 · +8.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…