2033 E Philadelphia St, Rapid City, SD, 57703 | $516/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1976 sft

5114 Stoney Creek Ct, Rapid City, SD, 57702

5 Bed
3 Bath
3322 sft

4530 Rimrock Dr, Rapid City, SD, 57702

4 Bed
3 Bath
1932 sft

6535 Astoria Ct, Summerset, SD, 57769

4 Bed
2 Bath
2280 sft

2118 Buena Vista Dr, Rapid City, SD, 57702

Nearby investment properties with comparable prices

4 Bed
2 Bath
2003 sft

B4l36 Haralson Ln, Rapid City, SD, 57703

4 Bed
2 Bath
2084 sft

323 Freiheit Ln, Box Elder, SD, 57719

$ 362,000

ROI

Cash Flow/m

- Bed
- Bath
- sft

B5l1 Ennen Dr, Rapid City, SD, 57703

3 Bed
2 Bath
1099 sft

113 Isaac St, Rapid City, SD, 57703

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Rapid City at 2033 E Philadelphia St, Rapid City, SD, 57703 listed at $425,000 pairs $3,202/mo rent with a $2,080/mo payment to leave $516/mo cash flow. Total monthly income runs $3,202/mo, and annual cash flow reaches $6,196/yr on $140,888 cash to close. Return on cash invested measures 24.31% in year one, and rental yield registers 9.04% at a $425,000 basis. Equity gained on principal adds $2,742/yr, and annual property appreciation at 5% supports $117,420 by year five. Five-year ROI tracks 126.61% and total cumulative return in cash totals $178,373. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,202/mo property income relative to a $2,080/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2021

6,534 sqft lot

$N/A/sqft

No HOA