CashFlowRE
Sign in Sign up
5212 W 47th St St Duplex
F Composite 34.02
Why this score? — see what drove the F 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).

  • ARV discount +14.4/15.0
  • Cash flow +5.4/30.0
  • Livability +4.2/5.0
  • Schools +3.7/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.6/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$400,000

5212 W 47th St St · Sioux Falls, SD 57106
2 bd · 2.0 ba · 3,888 sqft · MultiFamily public records · 272 Days on market
Built 1973 10,799 sqft lot $103/sqft · 15% below area Est $472k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 2 units. estimate disagrees with records

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.

Listing remarks MLS

Discover an exceptional investment in these side-by-side 4-plexes boasting a stellar rental history and strong cash flow potential. Each building features three spacious 2-bedroom, 1-bath units and one efficient 1-bedroom, 1-bath unit, with room for rent increases. Enjoy great layouts, wall AC, boiler heat, individually metered electric, and common area coin-op laundry. Utilities including water/sewer, gas, and trash are passed through to tenants. Ample rear parking plus a 4-stall garage for one building. Only one vacant unit, ideal for showings. Prime location ensures super rentability and low vacancies. Total asking price for both fourplexes is 800k.

Key facts

  • Boiler heat
  • Wall ac
  • 0.25 acre lot

Tags

STELLAR RENTAL HISTORYSTRONG CASH FLOW POTENTIALROOM FOR RENT INCREASESWALL ACBOILER HEATINDIVIDUALLY METERED ELECTRIC

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 × 1-bed/?-bath units multifamily listed at $400k.

Deal economics

  • At list price, monthly cash flow is $-864 ($-10k/yr) — negative. Per door: $-432/mo.
  • To cash-flow at today's rent, offer at most $247k (38.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $226k (43.5% below list).
  • Recommended offer: $226k (43.5% below list) — sets the bar for 1% rule.
  • Cap rate 3.7% 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: Rents rising (+2.2%/yr); 393 active listings in the ZIP; solid renter incomes; 2,425 units permitted in Minnehaha County in 2024 (1,367 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($78k/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 $3k of loan paydown is wiped out by about $12k 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.

Negotiation context

  • It's been on market 272 days — a 12% lower offer ($352k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago; this cycle's ask is 53736% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Recommended offer $226,000 (43.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 272 days. Have you received any prior offers? Is the seller open to a 44% concession, seller financing, or rate buy-down credit?
  3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  5. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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?
  10. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  11. 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.
  12. 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.
  13. 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
0.56%
Cap rate
3.70%
Cash-on-cash
-9.26%
DSCR
0.59
GRM
14.7

CMA / ARV

ARV (median comp)
$472,257
List price
$400,000
Delta
-15.30%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.18% rent growth · sell at horizon

5-year hold
IRR
-33.7%
Equity multiple
-0.09×
Total profit
$-121,739
Equity at exit
$59,641
10-year hold
IRR
-46.8%
Equity multiple
-0.65×
Total profit
$-184,489
Equity at exit
$34,585

Cash invested: $112,000 (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 57106

Rents YoY
2.2%
Active inventory
393
Price-to-rent
29.5×

Monthly cashflow live

Estimated rent
$2,260 high interval (Pro) →
Mortgage (P&I)
$2,098
Tax from tax record
$385 /mo · $4,622/yr
Insurance
$167
HOA
$0
Vacancy / Maint / Mgmt
$475
Net cashflow
$-864

Break-even live

Break-even rent $3,354
Max offer price $247,351
Occupancy floor

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

UnitsBedsBathsEst. rent
Total (2 units) $2,260

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
$100,000
Closing costs
$12,000
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 28 events

  1. 2026-06-18
    days on market $400,000 Active 272 DOM
  2. 2026-06-17
    days on market $400,000 Active 271 DOM
  3. 2026-06-16
    days on market $400,000 Active 270 DOM
  4. 2026-06-15
    days on market $400,000 Active 269 DOM
  5. 2026-06-14
    days on market $400,000 Active 267 DOM
  6. 2026-06-13
    days on market $400,000 Active 266 DOM
  7. 2026-06-10
    days on market $400,000 Active 264 DOM
  8. 2026-06-09
    days on market $400,000 Active 263 DOM
  9. 2026-06-08
    days on market $400,000 Active 262 DOM
  10. 2026-06-07
    days on market $400,000 Active 261 DOM
  11. 2026-06-05
    days on market $400,000 Active 258 DOM
  12. 2026-06-03
    days on market $400,000 Active 257 DOM
  13. 2026-06-02
    days on market $400,000 Active 256 DOM
  14. 2026-06-01
    days on market $400,000 Active 255 DOM
  15. 2026-05-31
    days on market $400,000 Active 254 DOM
  16. 2026-05-30
    days on market $400,000 Active 253 DOM
  17. 2026-05-16
    historical $743
  18. 2026-04-18
    listed $743
  19. 2025-10-29
    status Active 660-char remark
    Show marketing remark (660 chars)

    Discover an exceptional investment in these side-by-side 4-plexes boasting a stellar rental history and strong cash flow potential. Each building features three spacious 2-bedroom, 1-bath units and one efficient 1-bedroom, 1-bath unit, with room for rent increases. Enjoy great layouts, wall AC, boiler heat, individually metered electric, and common area coin-op laundry. Utilities including water/sewer, gas, and trash are passed through to tenants. Ample rear parking plus a 4-stall garage for one building. Only one vacant unit, ideal for showings. Prime location ensures super rentability and low vacancies. Total asking price for both fourplexes is 800k.

  20. 2025-09-02
    historical 660-char remark
    Show marketing remark (660 chars)

    Discover an exceptional investment in these side-by-side 4-plexes boasting a stellar rental history and strong cash flow potential. Each building features three spacious 2-bedroom, 1-bath units and one efficient 1-bedroom, 1-bath unit, with room for rent increases. Enjoy great layouts, wall AC, boiler heat, individually metered electric, and common area coin-op laundry. Utilities including water/sewer, gas, and trash are passed through to tenants. Ample rear parking plus a 4-stall garage for one building. Only one vacant unit, ideal for showings. Prime location ensures super rentability and low vacancies. Total asking price for both fourplexes is 800k.

  21. 2025-08-01
    price $400,000 660-char remark
    Show marketing remark (660 chars)

    Discover an exceptional investment in these side-by-side 4-plexes boasting a stellar rental history and strong cash flow potential. Each building features three spacious 2-bedroom, 1-bath units and one efficient 1-bedroom, 1-bath unit, with room for rent increases. Enjoy great layouts, wall AC, boiler heat, individually metered electric, and common area coin-op laundry. Utilities including water/sewer, gas, and trash are passed through to tenants. Ample rear parking plus a 4-stall garage for one building. Only one vacant unit, ideal for showings. Prime location ensures super rentability and low vacancies. Total asking price for both fourplexes is 800k.

  22. 2025-07-24
    listed $435,000 Active 660-char remark
    Show marketing remark (660 chars)

    Discover an exceptional investment in these side-by-side 4-plexes boasting a stellar rental history and strong cash flow potential. Each building features three spacious 2-bedroom, 1-bath units and one efficient 1-bedroom, 1-bath unit, with room for rent increases. Enjoy great layouts, wall AC, boiler heat, individually metered electric, and common area coin-op laundry. Utilities including water/sewer, gas, and trash are passed through to tenants. Ample rear parking plus a 4-stall garage for one building. Only one vacant unit, ideal for showings. Prime location ensures super rentability and low vacancies. Total asking price for both fourplexes is 800k.

  23. 2024-07-10
    historical $743
  24. 2024-06-11
    listed $743
  25. 2024-06-06
    historical $743
  26. 2024-04-23
    listed $743
  27. 2018-10-11
    soldstatus $480,000
  28. 2004-12-23
    soldstatus $152,000

ⓘ 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
$4,622 · $385/mo
Projected year-2 tax
$5,240 · $437/mo
Expected delta
+$618/yr (+$51/mo · 13.4%)

ⓘ 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
$27,120
− Mortgage interest
−$22,406
− Property taxes
−$4,622
− Insurance
−$2,000
− Repairs & maintenance
−$2,170
− Management
−$2,170
− Depreciation
−$11,636
Taxable loss
−$17,884
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,292
After-tax cash flow
$-6,077/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)
51,907
Household income
$77,580
Rent vs Own
41.2% rent · 58.8% own
Severe rent burden
1500.0

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 (81%)
Race & ethnicity
White 81% Hispanic / Latino 7% Two or more races 7% Black 5% Asian 1% Native American 1%
Hispanic origin (detail)
Mexican 2%
Common ancestry
Portuguese 12% Iranian 7% Lithuanian 2%
Foreign-born
7% · Canada
Languages at home
91% English-only · Spanish 5% Russian/Polish/Slavic 1% 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
▼ -138.17%
Current HPI
214.9065
Rent YoY
▲ 2.18%
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

+163.2% since first listed
12 events — show timeline
  • 2026-05-16 Rental Removed $743 APPFOLIO
  • 2026-04-18 Listed for Rent $743 APPFOLIO
  • 2025-10-29 Relisted REALTOR® Association of the Sioux Empire
  • 2025-09-02 Listing Removed REALTOR® Association of the Sioux Empire
  • 2025-08-01 Price Changed $400,000 REALTOR® Association of the Sioux Empire
  • 2025-07-24 Listed $435,000 REALTOR® Association of the Sioux Empire
  • 2024-07-10 Rental Removed $743 APPFOLIO
  • 2024-06-11 Listed for Rent $743 APPFOLIO
  • 2024-06-06 Rental Removed $743 APPFOLIO
  • 2024-04-23 Listed for Rent $743 APPFOLIO
  • 2018-10-11 Sold (Public Records) $480,000 Public Records
  • 2004-12-23 Sold (Public Records) $152,000 Public Records

Property tax history

+2.0%/yr

Latest (2024): $4,622 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…