Sylvan Plan, Shepherd Hills, Rapid City, SD, 57703 | $537/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1236 sft

3903 W Main St, Rapid City, SD, 57702

3 Bed
2 Bath
1992 sft

3611 Reder St, Rapid City, SD, 57702

3 Bed
2 Bath
1888 sft

3717 W Main St, Rapid City, SD, 57702

4 Bed
2 Bath
1807 sft

2206 Cerro Ct, Rapid City, SD, 57702

Nearby investment properties with comparable prices

4 Bed
2 Bath
1824 sft

503 Falcon Dr, Box Elder, SD, 57719

2 Bed
2 Bath
1092 sft

1142 Cobalt Dr, Rapid City, SD, 57701

2 Bed
2 Bath
1402 sft

4702 Primrose Pl, Rapid City, SD, 57702

4 Bed
2 Bath
1920 sft

1611 Brentwood St, Rapid City, SD, 57701

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

Rental property for sale in Rapid City at Sylvan Plan, Shepherd Hills, Rapid City, SD, 57703 offers $2,906/mo rent that, after a $1,835/mo payment, leaves $537/mo cash flow. Total monthly income is $2,906/mo, and annual cash flow is $6,439/yr on $124,313 cash. Return on cash invested measures 25.09% in year one, and rental yield stands at 9.3% at a $375,000 entry. Equity gained on principal adds $2,420/yr while 5% annual appreciation compounds into $103,606 by year five. Five-year ROI records 130.8% and total cumulative return in cash reaches $162,603. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,906/mo property income versus a $1,835/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA