← Calculators

South Dakota BRRRR Calculator

Analyze Buy, Rehab, Rent, Refinance, Repeat deals using South Dakota market data. Property tax, insurance, vacancy rates, and rents are pre-filled with current South Dakota averages.

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$46,000

Refinance Terms

Rental Income & Expenses(South Dakota defaults)

South Dakota Market Context

Avg Cap Rate

6.5%

Median Price

$320K

Property Tax

1%

Vacancy Rate

7.6%

Local Factors

  • -No state income tax benefits investor net returns
  • -Sioux Falls is the primary rental market with healthcare and finance employment
  • -Severe weather drives above-average insurance costs

Cash Left in Deal

$78,840

Weak
Post-Refi CoC Return-27.2%
Total Cash In$384,600
Refi Loan Amount$312,000
Cash Back from Refi$305,760
Equity Captured$46,000
Monthly Cash Flow$-1,788
Monthly Mortgage$2,076
NOI$3,452

Where Rent Goes

CASH FLOW$-1,788
Cash Flow$0
Debt Service$24,909
Expenses$10,960

Total Cash In Breakdown

Purchase$320,000
Rehab$50,000
Holding$5,000
Closing$9,600

What does this mean?

This deal leaves too much cash in with too little return. The rehab isn't creating enough forced equity to make the BRRRR strategy worthwhile. Consider negotiating a lower purchase price or increasing your rehab budget to push ARV higher.

Want to analyze a full deal with comps, rehab estimates, and flip projections?

Download Frontflip