CashFlowRE
Sign in Sign up
127 Pleasant St
C- Composite 51.91
Why this score? — see what drove the C- 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 +15.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.9/10.0
  • 1% rule +4.7/10.0
  • Livability +3.2/5.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$205,000

127 Pleasant St · Sharon, WI 53585
4 bd · 1.5 ba · 2,000 sqft · SingleFamily · 206 Days on market
Built 1850 0.47 ac lot Est $274k · 25% under

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

Listing remarks MLS

Are you ready to get away from the hustle & bustle to enjoy small town living at its finest? This historic home looks like a new build from the exterior w/ newer siding, roof & gutters (2018)! Gorgeous wrap around porch invites you to enjoy your morning coffee. Large kitchen w/ tons of counter space & breakfast bar peninsula, opens into dining room w/ HWD floors & original built-in china cabinet. Living room has faux FP & plenty of room to entertain. 2 generous bedrooms on the main level for 1st floor master or in-law arrangement. 2nd level has 4th bedroom & Master w/ 2 WIC's. Enjoy summer nights on the back deck with a glass of wine, enjoying the serene setting of the fully fenced yard, XT large shed (2018) and pool (2019)! Walking distance to downtown Sharon!

Key facts

  • 0.47 acre lot
  • 2 garage spots
  • Built 1850

Property features AI

Finance

  • Other: Includes stove, refrigerator(s), garbage disposal, dishwasher, washer, dryer, water softener, EDO remotes (2), and any personal property left by seller at seller's discretion (no monetary value); Excludes microwave and freezer

Exterior

  • Parking: 1 off-street parking space; Detached 2-car garage with opener
  • Utilities: Municipal water; Municipal sewer; Natural gas
  • Home design: Single-family home; 2-story; Vinyl exterior; Zoned RS2
  • Construction: Vinyl construction; Stone foundation; Year built per assessor/public record
  • Exterior features: Patio; Fenced yard; Garden shed (outbuilding); Sidewalks

Interior

  • Kitchen: Dishwasher; Garbage disposal; Oven/Range; Refrigerator; Pantry
  • Bedrooms: Master bedroom (upper) approximately 14 x 15; Second bedroom (upper) approximately 15 x 12; Third bedroom (main) approximately 15 x 12; Fourth bedroom (main) approximately 10 x 12
  • Flooring: Wood floors
  • Bathrooms: One full bath with shower over tub; One half bath; Tub-only option noted
  • Heating & cooling: Forced air heating (natural gas); Central air; Approximately six window air units noted in inclusions
  • Interior features: Water softener; Pantry; Wood floors; Crawl space, full, stone basement
  • Laundry & utility: Washer; Dryer; Water softener

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 4-bed/1.5-bath single-family listed at $205k.

Deal economics

  • At list price, monthly cash flow is $97 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $200k (2.7% below list).
  • Recommended offer: $180k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#498 in WI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Big Foot Uhs School District (town): math 30% / reading 35% proficiency, ranked #351 of 426 in WI (top 82%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Sharon Community (math 22% / reading 37%, grade F, #705 of 1,041 statewide, top 71%, 196 students, 2% FRL); Virtual Academy of Agriculture Science And Technology (12 students, 25% FRL, charter); Big Foot High (math 17% / reading 32%, grade F, #287 of 483 statewide, top 71%, 456 students, 34% FRL).
  • Market conditions: 9 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 474 units permitted in Walworth County in 2024 (77 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 206 days — a 12% lower offer ($180k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 6y ago 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.

Risks & watch-outs

  • Watch-outs: built in 1850 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $180,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 206 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 1850 — 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 F-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
0.97%
Cap rate
6.86%
Cash-on-cash
2.03%
DSCR
1.09
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$274,000
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
127 Pleasant St 0.00mi 4/1.5 2,000 (0%) 1mo $205,000 $103 99
213 Station St 0.26mi 3/2.0 (-1) 2,019 (+1%) 8mo $225,000 $111 73
231 Center St 0.46mi 3/1.5 (-1) 2,018 (+1%) 3mo $315,000 $156 69
219 Nelson St 0.32mi 4/2.5 2,080 (+4%) 7mo $196,000 $94 68
144 Seymour St 0.30mi 3/2.5 (-1) 2,133 (+7%) 2mo $321,500 $151 64
173 Dougall St 0.35mi 5/2.0 (+1) 1,979 (-1%) 13mo $296,000 $150 64
223 Martin St 0.37mi 3/1.5 (-1) 1,936 (-3%) 14mo $265,000 $137 61
118 E School St 0.62mi 3/1.0 (-1) 2,094 (+5%) 10mo $185,000 $88 48
217 Center St 0.43mi 4/2.5 1,700 (-15%) 12mo $340,000 $200 40
103 Martin St 0.49mi 3/2.0 (-1) 1,823 (-9%) 19mo $198,000 $109 39
10951 Stateline Rd 0.57mi 3/2.0 (-1) 1,844 (-8%) 20mo $459,900 $249 37

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
-13.0%
Equity multiple
0.53×
Total profit
$-26,953
Equity at exit
$30,566
10-year hold
IRR
-4.0%
Equity multiple
0.73×
Total profit
$-15,212
Equity at exit
$17,725

Cash invested: $57,400 (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 53585

Home prices YoY
-11.3%
Active inventory
9
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,995 medium interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$318 /mo · $3,819/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$419
Net cashflow
$97

Break-even live

Break-even rent $1,872
Max offer price $205,000
Occupancy floor 90%

Sensitivity live

Price -10% $213 -5% $155 +0% $97 +5% $39 +10% $-19
Rent -10% $-60 -5% $19 +0% $97 +5% $176 +10% $255
Rate -1.0pp $201 -0.5pp $149 base $97 +0.5pp $44 +1.0pp $-10

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
$51,250
Closing costs
$6,150
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
125 Pleasant St Sharon, WI 3.0 2.0 1490 $1,995 $1.34 14d 1 0.01mi

Listing history 12 events

  1. 2026-02-01
    historical Contingent
  2. 2026-01-17
    status Active
  3. 2025-11-23
    historical Contingent
  4. 2025-11-01
    listed $205,000 Active
  5. 2020-08-11
    soldstatus $205,000
  6. 2020-08-07
    soldstatus $205,000 Closed Sale 807-char remark
    Show marketing remark (807 chars)

    Are you ready to get away from the hustle & bustle to enjoy small town living at its finest? This historic home looks like a new build from the exterior w/ newer siding, roof & gutters (2018)! Gorgeous wrap around porch invites you to enjoy your morning coffee. Large kitchen w/ tons of counter space & breakfast bar peninsula, opens into dining room w/ HWD floors & original built-in china cabinet. Living room has faux FP & plenty of room to entertain. 2 generous bedrooms on the main level for 1st floor master or in-law arrangement. 2nd level has 4th bedroom & Master w/ 2 WIC's. Enjoy summer nights on the back deck with a glass of wine, enjoying the serene setting of the fully fenced yard, XT large shed (2018) and pool (2019)! Walking distance to downtown Sharon!

  7. 2020-08-07
    soldstatus $205,000 Sold 807-char remark
    Show marketing remark (807 chars)

    Are you ready to get away from the hustle & bustle to enjoy small town living at its finest? This historic home looks like a new build from the exterior w/ newer siding, roof & gutters (2018)! Gorgeous wrap around porch invites you to enjoy your morning coffee. Large kitchen w/ tons of counter space & breakfast bar peninsula, opens into dining room w/ HWD floors & original built-in china cabinet. Living room has faux FP & plenty of room to entertain. 2 generous bedrooms on the main level for 1st floor master or in-law arrangement. 2nd level has 4th bedroom & Master w/ 2 WIC's. Enjoy summer nights on the back deck with a glass of wine, enjoying the serene setting of the fully fenced yard, XT large shed (2018) and pool (2019)! Walking distance to downtown Sharon!

  8. 2020-07-04
    historical Contingent 807-char remark
    Show marketing remark (807 chars)

    Are you ready to get away from the hustle & bustle to enjoy small town living at its finest? This historic home looks like a new build from the exterior w/ newer siding, roof & gutters (2018)! Gorgeous wrap around porch invites you to enjoy your morning coffee. Large kitchen w/ tons of counter space & breakfast bar peninsula, opens into dining room w/ HWD floors & original built-in china cabinet. Living room has faux FP & plenty of room to entertain. 2 generous bedrooms on the main level for 1st floor master or in-law arrangement. 2nd level has 4th bedroom & Master w/ 2 WIC's. Enjoy summer nights on the back deck with a glass of wine, enjoying the serene setting of the fully fenced yard, XT large shed (2018) and pool (2019)! Walking distance to downtown Sharon!

  9. 2020-07-01
    status Contingent 807-char remark
    Show marketing remark (807 chars)

    Are you ready to get away from the hustle & bustle to enjoy small town living at its finest? This historic home looks like a new build from the exterior w/ newer siding, roof & gutters (2018)! Gorgeous wrap around porch invites you to enjoy your morning coffee. Large kitchen w/ tons of counter space & breakfast bar peninsula, opens into dining room w/ HWD floors & original built-in china cabinet. Living room has faux FP & plenty of room to entertain. 2 generous bedrooms on the main level for 1st floor master or in-law arrangement. 2nd level has 4th bedroom & Master w/ 2 WIC's. Enjoy summer nights on the back deck with a glass of wine, enjoying the serene setting of the fully fenced yard, XT large shed (2018) and pool (2019)! Walking distance to downtown Sharon!

  10. 2020-06-26
    listed $199,900 New 807-char remark
    Show marketing remark (807 chars)

    Are you ready to get away from the hustle & bustle to enjoy small town living at its finest? This historic home looks like a new build from the exterior w/ newer siding, roof & gutters (2018)! Gorgeous wrap around porch invites you to enjoy your morning coffee. Large kitchen w/ tons of counter space & breakfast bar peninsula, opens into dining room w/ HWD floors & original built-in china cabinet. Living room has faux FP & plenty of room to entertain. 2 generous bedrooms on the main level for 1st floor master or in-law arrangement. 2nd level has 4th bedroom & Master w/ 2 WIC's. Enjoy summer nights on the back deck with a glass of wine, enjoying the serene setting of the fully fenced yard, XT large shed (2018) and pool (2019)! Walking distance to downtown Sharon!

  11. 2020-06-26
    listed $199,900 Active 807-char remark
    Show marketing remark (807 chars)

    Are you ready to get away from the hustle & bustle to enjoy small town living at its finest? This historic home looks like a new build from the exterior w/ newer siding, roof & gutters (2018)! Gorgeous wrap around porch invites you to enjoy your morning coffee. Large kitchen w/ tons of counter space & breakfast bar peninsula, opens into dining room w/ HWD floors & original built-in china cabinet. Living room has faux FP & plenty of room to entertain. 2 generous bedrooms on the main level for 1st floor master or in-law arrangement. 2nd level has 4th bedroom & Master w/ 2 WIC's. Enjoy summer nights on the back deck with a glass of wine, enjoying the serene setting of the fully fenced yard, XT large shed (2018) and pool (2019)! Walking distance to downtown Sharon!

  12. 2000-10-27
    soldstatus $112,500

ⓘ 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
$3,819 · $318/mo
Projected year-2 tax
$3,819 · $318/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥102°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$23,940
− Mortgage interest
−$11,483
− Property taxes
−$3,819
− Insurance
−$1,025
− Repairs & maintenance
−$1,915
− Management
−$1,915
− Depreciation
−$5,964
Taxable loss
−$2,182
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$524
After-tax cash flow
$1,691/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
Big Foot Uhs School District
NCES district ID
5515480
Math proficiency
30% ▬ 0.00%
Reading proficiency
35% ▬ 0.00%
Median HH income
$53,009
Composite
31.28/100
National rank
#11239
State rank
#351 of 426 in WI

Livability — Sharon

Score
65/100
State rank
#498
US rank
#12588

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sharon, WI
Population (ZIP)
2,238

Population outlook (Walworth County) Hauer SSP2

Today (2025)
104,803 people
By 2030
105,459 · +0.6%
By 2040
104,991 · +0.2%
By 2050
102,207 · -2.5%
By 2075
97,177 · -7.3%
By 2100
89,043 · -15.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 21% Two or more races 13% Native American 1%
Hispanic origin (detail)
Mexican 19%
Common ancestry
Portuguese 7% Romanian 5% Iranian 1%
Foreign-born
9% · Canada
Languages at home
87% English-only · Spanish 12%

Political lean MEDSL · Walworth

2024 margin
Strong R (+22.2) · D 38.3% · R 60.5% · Other 1.2%
2008→2024 swing
-19.6pp toward R · 2008: -2.6pp · 2024: -22.2pp
All cycles
2024: R+22.2 2020: R+19.2 2016: R+20.1 2012: R+12.4 2008: R+2.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -32.79%
Current HPI
256.7069
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

+82.2% since first listed
12 events — show timeline
  • 2026-02-01 Contingent METROMLS
  • 2026-01-17 Relisted METROMLS
  • 2025-11-23 Contingent METROMLS
  • 2025-11-01 Listed $205,000 METROMLS
  • 2020-08-11 Sold (Public Records) $205,000 Public Records
  • 2020-08-07 Sold (MLS) $205,000 MRED as Distributed by MLS Grid
  • 2020-08-07 Sold (MLS) $205,000 METROMLS
  • 2020-07-04 Contingent METROMLS
  • 2020-07-01 Pending MRED as Distributed by MLS Grid
  • 2020-06-26 Listed $199,900 MRED as Distributed by MLS Grid
  • 2020-06-26 Listed $199,900 METROMLS
  • 2000-10-27 Sold (Public Records) $112,500 Public Records

Property tax history

+0.8%/yr

Latest (2025): $3,819 · -19.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…