7 Fillmore StDeadwoodSD57732
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 7 Fillmore St, Deadwood, SD, 57732 in Deadwood. Priced at $177,500, it generates $1,856/mo in gross rent and $734/mo in net monthly cash flow, a 12.55% yield that comfortably supports the 2.33 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,811. Five-year appreciation: $49,040. Equity from principal paydown: $1,635/yr. Total projected cumulative return: $114,722.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.6% | 4.2% |
| Monthly Cash Flow | $734 | $1,200 |
City averages based on Deadwood market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,856 |
| Total Monthly Debt Service | $1,051 |
| DSCR Ratio | 1.77x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Multi Family
Built in 1910
3,049 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 57732, Deadwood, SD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,555 (100%) |
| Owner Occupied HU | 858 (55.2%) |
| Renter Occupied HU | 213 (13.7%) |
| Vacant Housing Units | 484 (31.1%) |
| Median Home Value | $455,414 |
| Average Home Value | $470,670 |
Housing Distribution
Address Breakdown
Residential
1,135
Single Family
1,050
Multi-Family
85
Businesses
346
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Multi Family
Built in 1910
3,049 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 57732, Deadwood, SD area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,555 (100%) |
| Owner Occupied HU | 858 (55.2%) |
| Renter Occupied HU | 213 (13.7%) |
| Vacant Housing Units | 484 (31.1%) |
| Median Home Value | $455,414 |
| Average Home Value | $470,670 |
Housing Distribution
Address Breakdown
Residential
1,135
Single Family
1,050
Multi-Family
85
Businesses
346
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kristine Villafuerte • Black Mountain Real Estate
Mls Name: Mount Rushmore Area AOR
Mls ID: #85357