CashFlowRE
Sign in Sign up
706 E 7th Ave
B- Composite 67.3
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 +24.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.0/10.0
  • 1% rule +5.9/10.0
  • Schools +4.9/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$120,000

706 E 7th Ave · Mitchell, SD 57301
4 bd · 2.0 ba · 1,235 sqft · SingleFamily public records · 6 Days on market
Built 1940 6,098 sqft lot Est $199k · 40% under

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

Key facts

  • 6,098 sq ft lot
  • 2 garage spots
  • Built 1940

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property
  • Exterior features: Lot approximately 0.14 acres

Interior

  • Kitchen: Dishwasher; Range / Oven; Refrigerator
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Full basement; Dishwasher; Range / Oven; Refrigerator
  • 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 4-bed/2.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $249 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Cap rate 8.8% vs local median 2.5% in Mitchell — 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 77/100 on livability (#18 in SD, #2,969 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, employment C-, amenities D+.
  • Mitchell School District 17-2 (town): math 55% / reading 62% proficiency, ranked #11 of 59 in SD (top 19%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 136 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 48 units permitted in Davison County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $830 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Davison County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $120,000

Questions for the listing agent

  1. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.09%
Cap rate
8.78%
Cash-on-cash
8.89%
DSCR
1.40
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$198,835
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1016 N Mentzer St 0.27mi 3/2.0 (-1) 1,200 (-3%) 13mo $236,000 $197 67
316 E 3rd Ave 0.38mi 3/1.0 (-1) 1,203 (-3%) 7mo $157,000 $131 63
801 E 4th Ave 0.25mi 3/2.0 (-1) 1,344 (+9%) 18mo $170,000 $126 54
924 E 4th Ave 0.28mi 4/1.0 1,409 (+14%) 7mo $198,500 $141 53
609 E 3rd St 0.32mi 3/1.5 (-1) 1,347 (+9%) 13mo $228,000 $169 52
909 N Lawler St 0.42mi 3/2.0 (-1) 1,200 (-3%) 22mo $235,000 $196 52
504 E 4th Ave 0.26mi 3/1.5 (-1) 1,379 (+12%) 13mo $195,000 $141 51
1516 E 4th Ave 0.69mi 3/1.0 (-1) 1,210 (-2%) 7mo $217,000 $179 49
909 E 12th Ave 0.36mi 3/2.0 (-1) 1,406 (+14%) 12mo $265,000 $188 45
600 E Hanson Ave 0.49mi 3/1.0 (-1) 1,069 (-13%) 5mo $140,000 $131 42
1500 Bridle Dr 0.61mi 3/1.0 (-1) 1,350 (+9%) 11mo $195,000 $144 38
1420 N Rowley St 0.74mi 3/1.0 (-1) 1,176 (-5%) 18mo $189,000 $161 34

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
-2.9%
Equity multiple
0.89×
Total profit
$-3,604
Equity at exit
$17,892
10-year hold
IRR
6.8%
Equity multiple
1.51×
Total profit
$17,242
Equity at exit
$10,375

Cash invested: $33,600 (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 57301

Active inventory
136
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,311 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$107 /mo · $1,289/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$249

Break-even live

Break-even rent $996
Max offer price $120,000
Occupancy floor 76%

Sensitivity live

Price -10% $317 -5% $283 +0% $249 +5% $215 +10% $181
Rent -10% $145 -5% $197 +0% $249 +5% $301 +10% $352
Rate -1.0pp $309 -0.5pp $279 base $249 +0.5pp $218 +1.0pp $186

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
$30,000
Closing costs
$3,600
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
910 N Winsor St Mitchell, SD 3.0 1.0 996 $1,300 $1.31 45d 1 0.16mi
933 E 5th Ave Mitchell, SD 3.0 1.0 1138 $1,450 $1.27 45d 1 0.28mi
509 E 1st Ave Mitchell, SD 3.0 1.0 1425 $1,350 $0.95 45d 1 0.48mi
122 W 9th Ave Unit 122 1/2 Mitchell, SD 3.0 1.0 965 $1,000 $1.04 45d 1 0.50mi
623 E Hanson Ave Mitchell, SD 3.0 1.0 1023 $1,200 $1.17 45d 1 0.53mi
401 W 11th Ave Mitchell, SD 3.0 1.0 1196 $1,400 $1.17 45d 1 0.70mi
501 W 3rd Ave Unit 5 Mitchell, SD 3.0 1.0 750 $900 $1.20 45d 1 0.79mi
605 W 10th Ave Mitchell, SD 4.0 1.0 1200 $1,450 $1.21 45d 1 0.82mi
310 S Edmunds St Mitchell, SD 4.0 1.0 1399 $1,450 $1.04 45d 1 0.92mi
1803 E 1st Ave Mitchell, SD 3.0 1.0 960 $1,100 $1.15 45d 1 0.97mi

Listing history 5 events

  1. 2026-06-21
    days on market $120,000 Active 6 DOM
  2. 2026-06-19
    days on market $120,000 Active 4 DOM
  3. 2026-06-18
    days on market $120,000 Active 3 DOM
  4. 2026-06-17
    days on market $120,000 Active 2 DOM
  5. 2026-06-16
    listed $120,000 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
$1,289 · $107/mo
Projected year-2 tax
$1,572 · $131/mo
Expected delta
+$283/yr (+$24/mo · 22.0%)

ⓘ 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 5/10 Major
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥101°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
$15,729
− Mortgage interest
−$6,722
− Property taxes
−$1,289
− Insurance
−$600
− Repairs & maintenance
−$1,258
− Management
−$1,258
− Depreciation
−$3,491
Taxable income
$1,111
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$267
After-tax cash flow
$2,719/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
Mitchell School District 17-2
NCES district ID
4648390
Math proficiency
55% ▬ 0.00%
Reading proficiency
62% ▲ 5.00%
Median HH income
$45,912
Composite
49.42/100
National rank
#2008
State rank
#11 of 59 in SD

Livability — Mitchell

Score
77/100
State rank
#18
US rank
#2969

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mitchell, SD
County
Davison County · 19,104 people
City population
19,104
Metro
Mitchell, SD
Population (ZIP)
19,104
Household income
$65,620
Rent vs Own
38.4% rent · 61.6% own
Severe rent burden
537.0

Population outlook (Davison County) Hauer SSP2

Today (2025)
20,529 people
By 2030
20,856 · +1.6%
By 2040
21,415 · +4.3%
By 2050
21,925 · +6.8%
By 2075
24,245 · +18.1%
By 2100
29,222 · +42.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 5% Native American 4% Two or more races 3%
Common ancestry
Portuguese 10% Iranian 7% Lithuanian 3%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2%

Political lean MEDSL · Davison

2024 margin
Solid R (+37.8) · D 29.9% · R 67.7% · Other 2.5%
2008→2024 swing
-23.8pp toward R · 2008: -13.9pp · 2024: -37.8pp
All cycles
2024: R+37.8 2020: R+35.1 2016: R+35.2 2012: R+21.5 2008: R+13.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -136.01%
Current HPI
179.7909
Rent YoY
Metro
Mitchell, 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
  • 2026-06-15 Listed $120,000 MBOR

Property tax history

-0.1%/yr

Latest (2025): $1,289 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…