CashFlowRE
Sign in Sign up
702 Cary Rd
B+ Composite 77.02
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,000

702 Cary Rd · Hurley, WI 54534
3 bd · 1.0 ba · 1,144 sqft · SingleFamily · 421 Days on market
Built 1900 0.94 ac lot $60/sqft · 33% below area Est $103k · 33% under

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

Listing remarks MLS

HURLEY HOME PRICED TO SELL. This 3- bedroom, one-bath home is full of character and convenience! Located on Cary Road/Highway 77, this property offers easy access to town and the trails. Cozy up around the wood-burning fireplace or step out of the kitchen onto the deck to enjoy your morning coffee and wildlife in the fresh Northwoods air. Some updates include a metal roof, furnace, hot water heater, electrical, and blown-in insulation. Only 1 block away from the ATV/snowmobile trail, making it perfect for outdoor enthusiasts. It comes with 1 extra lot for plenty of room to build your dream garage. Needs some TLC but don’t miss this unique opportunity in a great location!

Key facts

  • Metal roof
  • Extra lots
  • Deck

Tags

EXTRA LOTSTRAIL ACCESSWOOD-BURNING FIREPLACEDECKMETAL ROOFFURNACE

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $69k.

Deal economics

  • At list price, monthly cash flow is $411 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Recommended offer: $61k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#399 in WI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A-; Watch: health & safety C-, schools D+, amenities F.
  • Hurley School District (rural): math 41% / reading 46% proficiency, ranked #134 of 342 in WI (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 30 active listings in the ZIP; 62 units permitted in Iron County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Iron County population projected at -23% 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 $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 421 days — a 12% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago; this cycle's ask has dropped $46k (40%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $24k; list at $69k implies a 188% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $60,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 421 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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 for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.53%
Cap rate
13.43%
Cash-on-cash
25.50%
DSCR
2.13
GRM
5.5

CMA / ARV

ARV (median comp)
$102,966
List price
$69,000
Delta
-32.99%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
123 Windsor Ave 0.54mi 2/1.0 (-1) 1,172 (+2%) 9mo $65,000 $55 59
46 Pennsylvania Ave 0.39mi 3/1.0 1,068 (-7%) 21mo $70,000 $66 53
46 Pennsylvania Ave 0.39mi 3/1.0 1,068 (-7%) 21mo $70,000 $66 53
506 Cary Rd 0.28mi 4/1.0 (+1) 1,276 (+12%) 17mo $99,900 $78 49

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
19.1%
Equity multiple
1.77×
Total profit
$14,948
Equity at exit
$10,288
10-year hold
IRR
27.4%
Equity multiple
3.41×
Total profit
$46,611
Equity at exit
$5,966

Cash invested: $19,320 (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 54534

Home prices YoY
-16.0%
Active inventory
30
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,053 medium interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$31 /mo · $368/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$221
Net cashflow
$411

Break-even live

Break-even rent $533
Max offer price $69,000
Occupancy floor 56%

Sensitivity live

Price -10% $450 -5% $430 +0% $411 +5% $391 +10% $371
Rent -10% $327 -5% $369 +0% $411 +5% $452 +10% $494
Rate -1.0pp $445 -0.5pp $428 base $411 +0.5pp $393 +1.0pp $374

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
$17,250
Closing costs
$2,070
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.

Listing history 21 events

  1. 2026-06-05
    statusdays on market $69,000 Pending 421 DOM
  2. 2026-06-03
    days on market $69,000 Active 420 DOM
  3. 2026-06-02
    days on market $69,000 Active 419 DOM
  4. 2026-06-01
    days on market $69,000 Active 418 DOM
  5. 2026-05-31
    days on market $69,000 Active 417 DOM
  6. 2026-04-07
    price $69,000 685-char remark
    Show marketing remark (685 chars)

    HURLEY HOME PRICED TO SELL. This 3- bedroom, one-bath home is full of character and convenience! Located on Cary Road/Highway 77, this property offers easy access to town and the trails. Cozy up around the wood-burning fireplace or step out of the kitchen onto the deck to enjoy your morning coffee and wildlife in the fresh Northwoods air. Some updates include a metal roof, furnace, hot water heater, electrical, and blown-in insulation. Only 1 block away from the ATV/snowmobile trail, making it perfect for outdoor enthusiasts. It comes with 1 extra lot for plenty of room to build your dream garage. Needs some TLC but don’t miss this unique opportunity in a great location!

  7. 2026-04-07
    price $69,000 685-char remark
    Show marketing remark (685 chars)

    HURLEY HOME PRICED TO SELL. This 3- bedroom, one-bath home is full of character and convenience! Located on Cary Road/Highway 77, this property offers easy access to town and the trails. Cozy up around the wood-burning fireplace or step out of the kitchen onto the deck to enjoy your morning coffee and wildlife in the fresh Northwoods air. Some updates include a metal roof, furnace, hot water heater, electrical, and blown-in insulation. Only 1 block away from the ATV/snowmobile trail, making it perfect for outdoor enthusiasts. It comes with 1 extra lot for plenty of room to build your dream garage. Needs some TLC but don’t miss this unique opportunity in a great location!

  8. 2026-04-07
    price $69,000 685-char remark
    Show marketing remark (685 chars)

    HURLEY HOME PRICED TO SELL. This 3- bedroom, one-bath home is full of character and convenience! Located on Cary Road/Highway 77, this property offers easy access to town and the trails. Cozy up around the wood-burning fireplace or step out of the kitchen onto the deck to enjoy your morning coffee and wildlife in the fresh Northwoods air. Some updates include a metal roof, furnace, hot water heater, electrical, and blown-in insulation. Only 1 block away from the ATV/snowmobile trail, making it perfect for outdoor enthusiasts. It comes with 1 extra lot for plenty of room to build your dream garage. Needs some TLC but don’t miss this unique opportunity in a great location!

  9. 2026-02-19
    price $79,000 685-char remark
    Show marketing remark (685 chars)

    HURLEY HOME PRICED TO SELL. This 3- bedroom, one-bath home is full of character and convenience! Located on Cary Road/Highway 77, this property offers easy access to town and the trails. Cozy up around the wood-burning fireplace or step out of the kitchen onto the deck to enjoy your morning coffee and wildlife in the fresh Northwoods air. Some updates include a metal roof, furnace, hot water heater, electrical, and blown-in insulation. Only 1 block away from the ATV/snowmobile trail, making it perfect for outdoor enthusiasts. It comes with 1 extra lot for plenty of room to build your dream garage. Needs some TLC but don’t miss this unique opportunity in a great location!

  10. 2026-02-18
    price $79,000 685-char remark
    Show marketing remark (685 chars)

    HURLEY HOME PRICED TO SELL. This 3- bedroom, one-bath home is full of character and convenience! Located on Cary Road/Highway 77, this property offers easy access to town and the trails. Cozy up around the wood-burning fireplace or step out of the kitchen onto the deck to enjoy your morning coffee and wildlife in the fresh Northwoods air. Some updates include a metal roof, furnace, hot water heater, electrical, and blown-in insulation. Only 1 block away from the ATV/snowmobile trail, making it perfect for outdoor enthusiasts. It comes with 1 extra lot for plenty of room to build your dream garage. Needs some TLC but don’t miss this unique opportunity in a great location!

  11. 2026-02-18
    price $79,000 685-char remark
    Show marketing remark (685 chars)

    HURLEY HOME PRICED TO SELL. This 3- bedroom, one-bath home is full of character and convenience! Located on Cary Road/Highway 77, this property offers easy access to town and the trails. Cozy up around the wood-burning fireplace or step out of the kitchen onto the deck to enjoy your morning coffee and wildlife in the fresh Northwoods air. Some updates include a metal roof, furnace, hot water heater, electrical, and blown-in insulation. Only 1 block away from the ATV/snowmobile trail, making it perfect for outdoor enthusiasts. It comes with 1 extra lot for plenty of room to build your dream garage. Needs some TLC but don’t miss this unique opportunity in a great location!

  12. 2025-10-08
    price $84,500 685-char remark
    Show marketing remark (685 chars)

    HURLEY HOME PRICED TO SELL. This 3- bedroom, one-bath home is full of character and convenience! Located on Cary Road/Highway 77, this property offers easy access to town and the trails. Cozy up around the wood-burning fireplace or step out of the kitchen onto the deck to enjoy your morning coffee and wildlife in the fresh Northwoods air. Some updates include a metal roof, furnace, hot water heater, electrical, and blown-in insulation. Only 1 block away from the ATV/snowmobile trail, making it perfect for outdoor enthusiasts. It comes with 1 extra lot for plenty of room to build your dream garage. Needs some TLC but don’t miss this unique opportunity in a great location!

  13. 2025-10-07
    price $84,500 685-char remark
    Show marketing remark (685 chars)

    HURLEY HOME PRICED TO SELL. This 3- bedroom, one-bath home is full of character and convenience! Located on Cary Road/Highway 77, this property offers easy access to town and the trails. Cozy up around the wood-burning fireplace or step out of the kitchen onto the deck to enjoy your morning coffee and wildlife in the fresh Northwoods air. Some updates include a metal roof, furnace, hot water heater, electrical, and blown-in insulation. Only 1 block away from the ATV/snowmobile trail, making it perfect for outdoor enthusiasts. It comes with 1 extra lot for plenty of room to build your dream garage. Needs some TLC but don’t miss this unique opportunity in a great location!

  14. 2025-10-07
    price $84,500 685-char remark
    Show marketing remark (685 chars)

    HURLEY HOME PRICED TO SELL. This 3- bedroom, one-bath home is full of character and convenience! Located on Cary Road/Highway 77, this property offers easy access to town and the trails. Cozy up around the wood-burning fireplace or step out of the kitchen onto the deck to enjoy your morning coffee and wildlife in the fresh Northwoods air. Some updates include a metal roof, furnace, hot water heater, electrical, and blown-in insulation. Only 1 block away from the ATV/snowmobile trail, making it perfect for outdoor enthusiasts. It comes with 1 extra lot for plenty of room to build your dream garage. Needs some TLC but don’t miss this unique opportunity in a great location!

  15. 2025-04-08
    listed $115,000 Active 685-char remark
    Show marketing remark (685 chars)

    HURLEY HOME PRICED TO SELL. This 3- bedroom, one-bath home is full of character and convenience! Located on Cary Road/Highway 77, this property offers easy access to town and the trails. Cozy up around the wood-burning fireplace or step out of the kitchen onto the deck to enjoy your morning coffee and wildlife in the fresh Northwoods air. Some updates include a metal roof, furnace, hot water heater, electrical, and blown-in insulation. Only 1 block away from the ATV/snowmobile trail, making it perfect for outdoor enthusiasts. It comes with 1 extra lot for plenty of room to build your dream garage. Needs some TLC but don’t miss this unique opportunity in a great location!

  16. 2025-04-08
    listed $115,000 Active 685-char remark
    Show marketing remark (685 chars)

    HURLEY HOME PRICED TO SELL. This 3- bedroom, one-bath home is full of character and convenience! Located on Cary Road/Highway 77, this property offers easy access to town and the trails. Cozy up around the wood-burning fireplace or step out of the kitchen onto the deck to enjoy your morning coffee and wildlife in the fresh Northwoods air. Some updates include a metal roof, furnace, hot water heater, electrical, and blown-in insulation. Only 1 block away from the ATV/snowmobile trail, making it perfect for outdoor enthusiasts. It comes with 1 extra lot for plenty of room to build your dream garage. Needs some TLC but don’t miss this unique opportunity in a great location!

  17. 2025-04-08
    listed $115,000 Active 685-char remark
    Show marketing remark (685 chars)

    HURLEY HOME PRICED TO SELL. This 3- bedroom, one-bath home is full of character and convenience! Located on Cary Road/Highway 77, this property offers easy access to town and the trails. Cozy up around the wood-burning fireplace or step out of the kitchen onto the deck to enjoy your morning coffee and wildlife in the fresh Northwoods air. Some updates include a metal roof, furnace, hot water heater, electrical, and blown-in insulation. Only 1 block away from the ATV/snowmobile trail, making it perfect for outdoor enthusiasts. It comes with 1 extra lot for plenty of room to build your dream garage. Needs some TLC but don’t miss this unique opportunity in a great location!

  18. 2025-01-17
    historical
  19. 2024-07-16
    listed $135,000 Active
  20. 2024-07-16
    listed $135,000 Active
  21. 2005-01-31
    soldstatus $24,000

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

Tax reassessment forecast WI · Partial reset (capped growth)

Current annual tax
$368 · $31/mo
Projected year-2 tax
$822 · $69/mo
Expected delta
+$454/yr (+$38/mo · 123.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥90°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$12,635
− Mortgage interest
−$3,865
− Property taxes
−$368
− Insurance
−$345
− Repairs & maintenance
−$1,011
− Management
−$1,011
− Depreciation
−$2,007
Taxable income
$4,028
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$967
After-tax cash flow
$3,960/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
Hurley School District
NCES district ID
5506750
Math proficiency
41% ▼ -10.00%
Reading proficiency
46% ▲ 3.00%
Median HH income
$37,702
Composite
36.21/100
National rank
#4729
State rank
#134 of 342 in WI

Livability — Hurley

Score
68/100
State rank
#399
US rank
#9952

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hurley, WI
Population (ZIP)
2,593

Population outlook (Iron County) Hauer SSP2

Today (2025)
5,630 people
By 2030
5,446 · -3.3%
By 2040
4,887 · -13.2%
By 2050
4,345 · -22.8%
By 2075
3,844 · -31.7%
By 2100
3,561 · -36.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Romanian 7% Portuguese 3% Lithuanian 2%
Foreign-born
1% · Canada, Jamaica
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Iron

2024 margin
Strong R (+26.2) · D 36.5% · R 62.7%
2008→2024 swing
-39.3pp toward R · 2008: 13.1pp · 2024: -26.2pp
All cycles
2024: R+26.2 2020: R+22.6 2016: R+23.5 2012: R+0.1 2008: D+13.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -29.12%
Current HPI
153.2534
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

+187.5% since first listed
16 events — show timeline
  • 2026-04-07 Price Changed $69,000 MiRealSource-MiMLS
  • 2026-04-07 Price Changed $69,000 UPAR
  • 2026-04-07 Price Changed $69,000 GNMLS
  • 2026-02-19 Price Changed $79,000 MiRealSource-MiMLS
  • 2026-02-18 Price Changed $79,000 UPAR
  • 2026-02-18 Price Changed $79,000 GNMLS
  • 2025-10-08 Price Changed $84,500 MiRealSource-MiMLS
  • 2025-10-07 Price Changed $84,500 UPAR
  • 2025-10-07 Price Changed $84,500 GNMLS
  • 2025-04-08 Listed $115,000 GNMLS
  • 2025-04-08 Listed $115,000 UPAR
  • 2025-04-08 Listed $115,000 MiRealSource-MiMLS
  • 2025-01-17 Listing Removed MiRealSource-MiMLS
  • 2024-07-16 Listed $135,000 GNMLS
  • 2024-07-16 Listed $135,000 MiRealSource-MiMLS
  • 2005-01-31 Sold (Public Records) $24,000 Public Records

Property tax history

-4.4%/yr

Latest (2025): $368 · -36.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…