CashFlowRE
Sign in Sign up
710 Ceape Ave Duplex
C+ Composite 64.47
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 +25.9/30.0
  • ARV discount +9.3/15.0
  • DSCR +8.7/10.0
  • 1% rule +7.1/10.0
  • Livability +4.2/5.0
  • Rent growth +3.7/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,900

710 Ceape Ave · Oshkosh, WI 54901
4 bd · 2.0 ba · 2,664 sqft · MultiFamily public records · 9 Days on market
Built 1920 10,454 sqft lot Est $229k · at est.

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

An ideal investment opportunity or owner-occupied duplex on the east side of Oshkosh! With both units currently leased, and the lower unit on a month-to-month lease, this property provides immediate income and flexibility. Property has several updates, on-site laundry, full basement for storage and a 2 car garage. Convenient locale - close to parks, Lake Winnebago, public transportation, entertainment and more!

Key facts

  • Close to parks
  • Immediate income
  • Duplex

Tags

DUPLEXIMMEDIATE INCOMECLOSE TO PARKSCLOSE TO DOWNTOWNCLOSE TO LAKE WINNEBAGOCLOSE TO PUBLIC TRANSPORT

Property features AI

Finance

  • Other: Lot is about 0.24 acre; Zoned for 2-family/duplex
  • Financial info: Two-unit investment property

Exterior

  • Parking: Outside parking
  • Utilities: Municipal water; Municipal sewer
  • Home design: Multi-family duplex; 2-story / bi-level combination; Approximately 2,001–2,500 total finished area
  • Construction: Property built (public record)
  • Exterior features: Vinyl and wood exterior

Interior

  • Kitchen: Unit 2 kitchen ~12 x 12
  • Bedrooms: Unit 1 has 3 bedrooms; Unit 2 has 1 bedroom (master ~12 x 12)
  • Bathrooms: Unit 1 has 1 full bathroom; Unit 2 has 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas heat
  • Interior features: Full stone basement; Two separate electric meters
  • Laundry & utility: Separate electric meters for units

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 2 × 2-bed/1.0-bath units multifamily listed at $220k.

Deal economics

  • At list price, monthly cash flow is $543 ($7k/yr) — positive. Per door: $271/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $220k).
  • Cap rate 9.3% vs local median 3.7% in Oshkosh — 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 85/100 on livability (#29 in WI, #574 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+.
  • Oshkosh Area School District (urban): math 33% / reading 34% proficiency, ranked #246 of 342 in WI (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+5.0%/yr); 82 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 652 units permitted in Winnebago County in 2024 (333 in 5+ unit buildings).
  • At $2,669/mo this rent would consume 52% of the median local household income ($62k/yr) (locally 1484% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Winnebago County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 5.0% rent growth), your $62k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $72k; list at $220k implies a 205% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $219,900

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.21%
Cap rate
9.25%
Cash-on-cash
10.58%
DSCR
1.47
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$229,104
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1118 Waugoo Ave 0.27mi 4/2.0 2,670 (+0%) 14mo $230,000 $86 75
210 Bay St 0.16mi 4/2.0 2,544 (-4%) 15mo $155,000 $61 73
115 E Parkway Ave 0.71mi 4/2.0 2,426 (-9%) 4mo $175,000 $72 49
541 Mt Vernon St 0.64mi 5/2.0 (+1) 3,008 (+13%) 4mo $191,000 $63 40
317 E Parkway Ave 0.65mi 4/2.0 2,401 (-10%) 19mo $282,000 $117 37
1380 Ceape Ave 0.51mi 4/2.5 2,270 (-15%) 16mo $197,000 $87 36

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 · 4.97% rent growth · sell at horizon

5-year hold
IRR
1.8%
Equity multiple
1.07×
Total profit
$4,397
Equity at exit
$32,788
10-year hold
IRR
13.3%
Equity multiple
2.16×
Total profit
$71,663
Equity at exit
$19,013

Cash invested: $61,572 (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 54901

Rents YoY
5.0%
Active inventory
82
Price-to-rent
13.7×

Monthly cashflow live

Estimated rent
$2,669 high interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$321 /mo · $3,852/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$560
Net cashflow
$543

Break-even live

Break-even rent $1,982
Max offer price $219,900
Occupancy floor 75%

Sensitivity live

Price -10% $667 -5% $605 +0% $543 +5% $480 +10% $418
Rent -10% $332 -5% $437 +0% $543 +5% $648 +10% $754
Rate -1.0pp $653 -0.5pp $599 base $543 +0.5pp $486 +1.0pp $428

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,669

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
$54,975
Closing costs
$6,597
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
1113 Harney Ave Unit 1061625P Oshkosh, WI 3.0 2.0 1991 $3,154 $1.58 14d 1 0.23mi
101 Algoma Blvd Unit 1332436P Oshkosh, WI 3.0 1.5 2798 $3,092 $1.11 44d 1 0.61mi

Listing history 9 events

  1. 2026-06-19
    remarks 414-char remark
  2. 2026-06-19
    days on market $219,900 Active 9 DOM
  3. 2026-06-18
    days on market $219,900 Active 8 DOM
  4. 2026-06-17
    days on market $219,900 Active 7 DOM
  5. 2026-06-16
    days on market $219,900 Active 6 DOM
  6. 2026-06-15
    days on market $219,900 Active 5 DOM
  7. 2026-06-14
    days on market $219,900 Active 3 DOM
  8. 2026-06-13
    remarks 354-char remark
  9. 2026-06-13
    listed $219,900 Active 2 DOM

ⓘ 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
$3,852 · $321/mo
Projected year-2 tax
$3,960 · $330/mo
Expected delta
+$108/yr (+$9/mo · 2.8%)

ⓘ 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 ≥97°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$32,028
− Mortgage interest
−$12,318
− Property taxes
−$3,852
− Insurance
−$1,100
− Repairs & maintenance
−$2,562
− Management
−$2,562
− Depreciation
−$6,397
Taxable income
$3,238
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$777
After-tax cash flow
$5,736/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
Oshkosh Area School District
NCES district ID
5511190
Math proficiency
33% ▼ -7.00%
Reading proficiency
34% ▼ -2.00%
Median HH income
$48,048
Composite
28.92/100
National rank
#6634
State rank
#246 of 342 in WI

Livability — Oshkosh

Score
85/100
State rank
#29
US rank
#574

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oshkosh, WI
County
Winnebago County · 155,689 people
City population
81,810
Metro
Oshkosh-Neenah, WI
Population (ZIP)
37,294
Household income
$61,794
Rent vs Own
50.4% rent · 49.6% own
Severe rent burden
1484.0

Population outlook (Winnebago County) Hauer SSP2

Today (2025)
175,480 people
By 2030
177,928 · +1.4%
By 2040
180,873 · +3.1%
By 2050
181,302 · +3.3%
By 2075
184,071 · +4.9%
By 2100
175,932 · +0.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Black 6% Hispanic / Latino 6% Two or more races 5% Asian 4%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Romanian 6% Portuguese 4% Lithuanian 2%
Foreign-born
4% · Canada
Languages at home
93% English-only · Other Asian/Pacific 2% Spanish 2% Arabic 1%

Political lean MEDSL · Winnebago

2024 margin
Toss-up / Even · D 46.9% · R 51.7% · Other 1.4%
2008→2024 swing
-16.4pp toward R · 2008: 11.7pp · 2024: -4.8pp
All cycles
2024: R+4.8 2020: R+4.0 2016: R+7.4 2012: D+3.8 2008: D+11.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -128.12%
Current HPI
187.7253
Rent YoY
▲ 4.97%
Metro
Oshkosh-Neenah, WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+82.5% since first listed
3 events — show timeline
  • 2026-06-03 Listed $219,900 RANW
  • 2009-08-17 Sold (Public Records) $72,000 Public Records
  • 2003-10-17 Sold (Public Records) $120,500 Public Records

Property tax history

+5.0%/yr

Latest (2024): $3,852 · +43.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…