CashFlowRE
Sign in Sign up
203 E 6th Ave Ave
C Composite 58.44
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 +17.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.3/10.0
  • Appreciation +5.0/10.0
  • 1% rule +4.6/10.0
  • Livability +3.4/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$112,000

203 E 6th Ave Ave · Sisseton, SD 57262
2 bd · 2.0 ba · 2,083 sqft · Other · 35 Days on market
Built 1936 0.25 ac lot $54/sqft · 22% below area Est $143k · 22% under ↓ 30% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • 0.25 acre lot
  • 3 garage spots
  • Built 1936

Property features AI

Finance

  • Financial info: Annual tax information available

Exterior

  • Parking: Detached garage with 3 spaces; Garage dimensions: 23 x 23 and 11 x 22; Oversized garage with separate workshop
  • Home design: Single family residence; Architectural style: Other
  • Construction: Below-grade finished area and unfinished area present
  • Exterior features: Composition roof; Land is owned; Lot dimensions approximately 88 x 125

Interior

  • Kitchen: Kitchen on the main level (approx. 10 x 19)
  • Bedrooms: Main-level master bedroom (approx. 13 x 15); Main-level second bedroom (approx. 11 x 11)
  • Flooring: Tile; Vinyl; Wood
  • Bathrooms: One full bathroom on the main level; One 3/4 bathroom in the basement
  • Interior features: Formal dining room; Full basement with potential for another bedroom; Basement family room with fireplace

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 other listed at $112k.

Deal economics

  • At list price, monthly cash flow is $76 ($912/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 $108k (3.9% below list).
  • Recommended offer: $108k (3.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#97 in SD) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: health & safety C-, schools F, amenities F.
  • Sisseton School District 54-2 (rural): math 34% / reading 42% proficiency, ranked #54 of 59 in SD (top 92%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 5 active listings in the ZIP; 23 units permitted in Roberts County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($774 loan paydown + $3k appreciation (3.0% local appreciation)).
  • Roberts County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($109k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $8k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1936 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $107,600 (3.9% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 4% concession, seller financing, or rate buy-down credit?
  2. Built in 1936 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
0.96%
Cap rate
7.11%
Cash-on-cash
2.91%
DSCR
1.13
GRM
8.7

CMA / ARV

ARV (median comp)
$143,198
List price
$112,000
Delta
-21.79%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
10.2%
Equity multiple
1.59×
Total profit
$18,351
Equity at exit
$50,360
10-year hold
IRR
12.5%
Equity multiple
2.87×
Total profit
$58,580
Equity at exit
$77,611

Cash invested: $31,360 (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 57262

Active inventory
5
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,076 medium interval (Pro) →
Mortgage (P&I)
$587
Tax est. 1.5%
$140 /mo · $1,680/yr
Insurance
$47
HOA
$0
Vacancy / Maint / Mgmt
$226
Net cashflow
$76

Break-even live

Break-even rent $980
Max offer price $112,000
Occupancy floor 88%

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
$28,000
Closing costs
$3,360
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 23 events

  1. 2026-06-18
    days on market $112,000 Active 35 DOM
  2. 2026-06-17
    days on market $112,000 Active 34 DOM
  3. 2026-06-16
    days on market $112,000 Active 33 DOM
  4. 2026-06-15
    days on market $112,000 Active 32 DOM
  5. 2026-06-13
    days on market $112,000 Active 30 DOM
  6. 2026-06-12
    days on market $112,000 Active 29 DOM
  7. 2026-06-09
    days on market $112,000 Active 26 DOM
  8. 2026-06-08
    days on market $112,000 Active 25 DOM
  9. 2026-06-08
    days on market $112,000 Active 24 DOM
  10. 2026-06-05
    days on market $112,000 Active 22 DOM
  11. 2026-06-04
    days on market $112,000 Active 20 DOM
  12. 2026-06-02
    days on market $112,000 Active 19 DOM
  13. 2026-06-01
    price $112,000 Active 18 DOM
  14. 2026-06-01
    days on market $120,000 Active 18 DOM
  15. 2026-05-31
    days on market $120,000 Active 17 DOM
  16. 2026-05-14
    listed $120,000 Active 532-char remark
  17. 2026-05-14
    historical
  18. 2026-04-24
    price $120,000
  19. 2026-03-23
    price $128,000
  20. 2026-02-24
    price $136,000
  21. 2026-01-21
    price $144,000
  22. 2025-12-17
    price $152,000
  23. 2025-11-13
    listed $160,000 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

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 2/10 Low 7 d/yr ≥99°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$12,912
− Mortgage interest
−$6,274
− Property taxes
−$1,680
− Insurance
−$560
− Repairs & maintenance
−$1,033
− Management
−$1,033
− Depreciation
−$3,258
Taxable loss
−$926
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$222
After-tax cash flow
$1,135/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
Sisseton School District 54-2
NCES district ID
4600053
Math proficiency
34% ▲ 7.00%
Reading proficiency
42% ▲ 7.00%
Median HH income
$39,282
Composite
31.79/100
National rank
#5888
State rank
#54 of 59 in SD

Livability — Sisseton

Score
67/100
State rank
#97
US rank
#10604

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sisseton, SD
Population (ZIP)
5,043

Population outlook (Roberts County) Hauer SSP2

Today (2025)
10,364 people
By 2030
10,440 · +0.7%
By 2040
10,680 · +3.0%
By 2050
11,162 · +7.7%
By 2075
14,113 · +36.2%
By 2100
18,926 · +82.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.86)
Race & ethnicity
Native American 55% White 37% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Portuguese 15% Danish 1% Lithuanian 1%
Foreign-born
0%

Political lean MEDSL · Roberts

2024 margin
Strong R (+23.0) · D 37.6% · R 60.6% · Other 1.8%
2008→2024 swing
-42.6pp toward R · 2008: 19.6pp · 2024: -23.0pp
All cycles
2024: R+23.0 2020: R+13.4 2016: R+15.5 2012: D+9.8 2008: D+19.6

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

-30.0% since first listed
9 events — show timeline
  • 2026-06-01 Price Changed $112,000 REALTOR® Association of the Sioux Empire
  • 2026-05-14 Listed $120,000 REALTOR® Association of the Sioux Empire
  • 2026-05-14 Listing Removed REALTOR® Association of the Sioux Empire
  • 2026-04-24 Price Changed $120,000 REALTOR® Association of the Sioux Empire
  • 2026-03-23 Price Changed $128,000 REALTOR® Association of the Sioux Empire
  • 2026-02-24 Price Changed $136,000 REALTOR® Association of the Sioux Empire
  • 2026-01-21 Price Changed $144,000 REALTOR® Association of the Sioux Empire
  • 2025-12-17 Price Changed $152,000 REALTOR® Association of the Sioux Empire
  • 2025-11-13 Listed $160,000 REALTOR® Association of the Sioux Empire

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…