CashFlowRE
Sign in Sign up
714 Ellis Ave 🏷️ Likely Rental
D Composite 43.64
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$875

714 Ellis Ave · Ashland, WI 54806
1 bd · 1.0 ba · — sqft · MultiFamily · 292 Days on market
Built 1900 8,276 sqft lot

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Conveniently located near Ashland’s many amenities, this upper-level one-bedroom apartment offers both comfort and practicality. The home features a bright and inviting layout with abundant natural light, a generously sized bathroom, and the convenience of on-site laundry. Off-street parking is included, with water and gas covered by the landlord; the tenant is responsible only for electricity.

Key facts

  • Desirable location
  • Off-street parking
  • On-site laundry

Tags

ABUNDANT NATURAL LIGHTGENEROUSLY SIZED BATHROOMON-SITE LAUNDRYOFF-STREET PARKINGDESIRABLE LOCATION

Property features AI

Finance

  • Other: Located in the city of Ashland
  • Financial info: Total taxes listed for 2024: $3,149.61

Exterior

  • Home design: Duplex (up/down); 2-story building; Multi-family property
  • Exterior features: Lot size approximately 0.19 acre

Interior

  • Bedrooms: Unit 1 has 1 bedroom
  • Bathrooms: Unit 1 has 1 full bathroom
  • Interior features: Single-family style unit within a duplex (up/down configuration)

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $875 price doesn't fit this home's estimated sale value and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 1-bed/1.0-bath multifamily listed at $875.

Deal economics

  • At list price, monthly cash flow is $659 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($842 rent vs $875).
  • Recommended offer: $770 (12.0% below list) — sets the bar for market timing.
  • Cap rate 910.7% vs local median 3.5% in Ashland — 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 84/100 on livability (#37 in WI, #750 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, health & safety A+, commute A; Watch: employment F.
  • Ashland School District (town): math 16% / reading 30% proficiency, ranked #325 of 342 in WI (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Lake Superior Elementary (math 17% / reading 25%, grade F, #857 of 1,041 statewide, top 83%, 603 students, 61% FRL); Ashland Middle (math 15% / reading 33%, grade F, #325 of 383 statewide, top 85%, 398 students, 61% FRL); Ashland High (math 12% / reading 22%, grade F, #400 of 483 statewide, top 85%, 626 students, 56% FRL).
  • Market conditions: 87 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 30 units permitted in Ashland County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $6 of loan paydown is wiped out by about $26 of value loss. Plan a longer hold.
  • Ashland County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $245 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 292 days — a 12% lower offer ($770) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $690; 27% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $770 (12.0% below list)

Questions for the listing agent

  1. It's been on market 292 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
96.27%
Cap rate
910.67%
Cash-on-cash
3229.92%
DSCR
144.71
GRM
0.1

CMA / ARV

No comps found within radius.

Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
423 5th Ave Ave E 0.31mi 1/1.0 3,000 4mo $899 69
420 1/2 E Lake Shore Dr 0.51mi 1/1.0 1,872 4mo $900 61
213 Main St E 0.41mi 2/1.0 (+1) 3,750 3mo $969 60
612 6th St W 0.41mi 2/1.0 (+1) 1,160 5mo $950 $1 59
617 Main St St E 0.55mi 1/1.0 3,000 9mo $850 54
614 St Claire St 0.64mi 2/1.0 (+1) 980 5mo $999 $1 48
511 3rd St E 0.44mi 2/2.0 (+1) 13mo $185,000 47

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
Equity multiple
171.90×
Total profit
$41,871
Equity at exit
$130
10-year hold
IRR
Equity multiple
370.77×
Total profit
$90,594
Equity at exit
$76

Cash invested: $245 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
73 Landlord-Friendly
State Wisconsin
73 Landlord-Friendly · R+2
County
— inherits STATE
City
— inherits STATE
5-day notice; preempted; Madison / Milwaukee have some local enforcement.

ZIP-level market 54806

Active inventory
87
Price-to-rent
0.1×

Monthly cashflow live

Estimated rent
$842 medium interval (Pro) →
Mortgage (P&I)
$5
Tax est. 1.5%
$1 /mo · $13/yr
Insurance
$0
HOA
$0
Vacancy / Maint / Mgmt
$177
Net cashflow
$659

Break-even live

Break-even rent $8
Max offer price $875
Occupancy floor 17%

Sensitivity live

Price -10% $660 -5% $660 +0% $659 +5% $659 +10% $659
Rent -10% $593 -5% $626 +0% $659 +5% $693 +10% $726
Rate -1.0pp $660 -0.5pp $660 base $659 +0.5pp $659 +1.0pp $659

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
$219
Closing costs
$26
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
522 Chapple Ave Apt 102 Ashland, WI 1.0 1.0 $741 45d 1 0.42mi
1406 Lake Shore Dr E Ashland, WI 2.0 1.0 2800 $1,100 $0.39 45d 1 1.06mi

Listing history 31 events

  1. 2026-06-21
    days on market $875 Active 292 DOM
  2. 2026-06-21
    days on market $875 Active 291 DOM
  3. 2026-06-18
    remarks 517-char remark
  4. 2026-06-18
    pricelisting id $875 Active 289 DOM
  5. 2026-06-18
    days on market $850 Active 289 DOM
  6. 2026-06-17
    days on market $850 Active 288 DOM
  7. 2026-06-16
    days on market $850 Active 287 DOM
  8. 2026-06-15
    days on market $850 Active 286 DOM
  9. 2026-06-15
    days on market $850 Active 285 DOM
  10. 2026-06-13
    days on market $850 Active 284 DOM
  11. 2026-06-12
    days on market $850 Active 283 DOM
  12. 2026-06-09
    days on market $850 Active 280 DOM
  13. 2026-06-08
    days on market $850 Active 279 DOM
  14. 2026-06-08
    days on market $850 Active 278 DOM
  15. 2026-06-07
    days on market $850 Active 277 DOM
  16. 2026-06-03
    days on market $850 Active 274 DOM
  17. 2026-06-02
    days on market $850 Active 273 DOM
  18. 2026-06-01
    days on market $850 Active 272 DOM
  19. 2026-05-31
    days on market $850 Active 271 DOM
  20. 2025-10-22
    soldstatus $690 Closed 403-char remark
    Show marketing remark (403 chars)

    Conveniently located near Ashland’s many amenities, this upper-level one-bedroom apartment offers both comfort and practicality. The home features a bright and inviting layout with abundant natural light, a generously sized bathroom, and the convenience of on-site laundry. Off-street parking is included, with water and gas covered by the landlord; the tenant is responsible only for electricity.

  21. 2025-10-20
    price $695 403-char remark
    Show marketing remark (403 chars)

    Conveniently located near Ashland’s many amenities, this upper-level one-bedroom apartment offers both comfort and practicality. The home features a bright and inviting layout with abundant natural light, a generously sized bathroom, and the convenience of on-site laundry. Off-street parking is included, with water and gas covered by the landlord; the tenant is responsible only for electricity.

  22. 2025-09-18
    soldstatus $875 Closed 523-char remark
    Show marketing remark (523 chars)

    Conveniently located near Ashland’s many amenities, this lower-level one-bedroom apartment offers both comfort and practicality. The home features a bright and inviting layout with abundant natural light, a generously sized bathroom, and the convenience of on-site laundry. Off-street parking is included, with water and gas covered by the landlord; the tenant is responsible only for electricity. A spacious and well-maintained apartment in a desirable location, perfect for those seeking both value and convenience.

  23. 2025-09-16
    price $775 403-char remark
    Show marketing remark (403 chars)

    Conveniently located near Ashland’s many amenities, this upper-level one-bedroom apartment offers both comfort and practicality. The home features a bright and inviting layout with abundant natural light, a generously sized bathroom, and the convenience of on-site laundry. Off-street parking is included, with water and gas covered by the landlord; the tenant is responsible only for electricity.

  24. 2025-09-02
    listed $850 Active 403-char remark
    Show marketing remark (403 chars)

    Conveniently located near Ashland’s many amenities, this upper-level one-bedroom apartment offers both comfort and practicality. The home features a bright and inviting layout with abundant natural light, a generously sized bathroom, and the convenience of on-site laundry. Off-street parking is included, with water and gas covered by the landlord; the tenant is responsible only for electricity.

  25. 2025-09-02
    listed $875 Active 523-char remark
    Show marketing remark (403 chars)

    Conveniently located near Ashland’s many amenities, this upper-level one-bedroom apartment offers both comfort and practicality. The home features a bright and inviting layout with abundant natural light, a generously sized bathroom, and the convenience of on-site laundry. Off-street parking is included, with water and gas covered by the landlord; the tenant is responsible only for electricity.

  26. 2025-09-02
    listed $875 Active 523-char remark
    Show marketing remark (403 chars)

    Conveniently located near Ashland’s many amenities, this upper-level one-bedroom apartment offers both comfort and practicality. The home features a bright and inviting layout with abundant natural light, a generously sized bathroom, and the convenience of on-site laundry. Off-street parking is included, with water and gas covered by the landlord; the tenant is responsible only for electricity.

  27. 2025-09-02
    listed $850 Active 403-char remark
    Show marketing remark (403 chars)

    Conveniently located near Ashland’s many amenities, this upper-level one-bedroom apartment offers both comfort and practicality. The home features a bright and inviting layout with abundant natural light, a generously sized bathroom, and the convenience of on-site laundry. Off-street parking is included, with water and gas covered by the landlord; the tenant is responsible only for electricity.

  28. 2025-07-03
    soldstatus $228,000 Closed
  29. 2025-06-06
    listed Active Under Contract
  30. 2025-05-16
    listed $224,900
  31. 2006-03-01
    soldstatus $114,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$10,109
− Mortgage interest
−$49
− Property taxes
−$13
− Insurance
−$4
− Repairs & maintenance
−$809
− Management
−$809
− Depreciation
−$25
Taxable income
$8,399
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,016
After-tax cash flow
$5,897/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
Ashland School District
NCES district ID
5500510
Math proficiency
16% ▼ -16.00%
Reading proficiency
30% ▼ -4.00%
Median HH income
$40,114
Composite
19.4/100
National rank
#8782
State rank
#325 of 342 in WI

Livability — Ashland

Score
84/100
State rank
#37
US rank
#750

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ashland, WI
Population (ZIP)
11,708

Population outlook (Ashland County) Hauer SSP2

Today (2025)
15,204 people
By 2030
14,639 · -3.7%
By 2040
13,198 · -13.2%
By 2050
11,841 · -22.1%
By 2075
9,755 · -35.8%
By 2100
8,675 · -42.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Native American 9% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Romanian 8% Portuguese 6% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Ashland

2024 margin
Toss-up / Even · D 51.6% · R 46.9% · Other 1.5%
2008→2024 swing
-32.4pp toward R · 2008: 37.1pp · 2024: 4.7pp
All cycles
2024: D+4.7 2020: D+11.0 2016: D+8.9 2012: D+30.8 2008: D+37.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -142.11%
Current HPI
168.3012
Rent YoY
Metro
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+100.0% since first listed
12 events — show timeline
  • 2025-10-22 Sold (MLS) $690 LSAR
  • 2025-10-20 Price Changed $695 LSAR
  • 2025-09-18 Sold (MLS) $875 LSAR
  • 2025-09-16 Price Changed $775 LSAR
  • 2025-09-02 Listed $850 LSAR
  • 2025-09-02 Listed $875 LSAR
  • 2025-09-02 Listed $850 SAAR
  • 2025-09-02 Listed $875 SAAR
  • 2025-07-03 Sold (MLS) $228,000 LSAR
  • 2025-06-06 Listed LSAR
  • 2025-05-16 Listed $224,900 LSAR
  • 2006-03-01 Sold (MLS) $114,000 SAAR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…