CashFlowRE
Sign in Sign up
314 E Hancock St
B- Composite 69.77
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

314 E Hancock St · New London, WI 54961
3 bd · 1.0 ba · 1,372 sqft · Other · 50 Days on market
Built 1920 7,405 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits in this charming New London home! Featuring 3 bedrooms and 1 full bath, the layout offers flexibility with two bedrooms on the main level and a spacious upper-level third bedroom - perfect for a private retreat, office, or bonus space. Recent updates include newer flooring and fresh paint in many areas, giving you a great head start. With a little TLC and your personal touch, this home has the potential to truly shine. Outside, you?ll find a large backyard with plenty of space for entertaining, gardening, or relaxing. Whether you're a first-time buyer, investor, or someone looking to build equity, this home is priced to sell and full of opportunity. Schedule your showing

Key facts

  • 7,405 sq ft lot
  • Built 1920
  • Listed 50 days

Property features AI

Finance

  • Other: Lot size approximately 0.17 acre (zoned Residential)

Exterior

  • Utilities: Municipal water; Municipal sewer
  • Home design: 1.5-story single-family home; Construction completed
  • Construction: Assessor/Public Record for year built
  • Exterior features: Vinyl and cedar exterior

Interior

  • Kitchen: Kitchen on main level — 17 x 10
  • Bedrooms: Master bedroom (Main) — 14 x 10; Bedroom 2 (Main) — 11 x 9; Bedroom 3 (Upper) — 24 x 12
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas heat
  • Interior features: Full stone basement

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 other listed at $150k.

Deal economics

  • At list price, monthly cash flow is $990 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $145k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.2% vs local median 4.9% in New London — 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 71/100 on livability (#268 in WI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D+, amenities F, commute F.
  • New London School District (town): math 48% / reading 37% proficiency, ranked #120 of 342 in WI (top 35%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 39 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 460 units permitted in Outagamie County in 2024 (30 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 $4k of value loss. Plan a longer hold.
  • Outagamie County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $122k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $145,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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 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
1.66%
Cap rate
14.22%
Cash-on-cash
28.31%
DSCR
2.26
GRM
5.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.5%
Equity multiple
1.92×
Total profit
$38,782
Equity at exit
$22,351
10-year hold
IRR
30.5%
Equity multiple
3.74×
Total profit
$114,993
Equity at exit
$12,961

Cash invested: $41,972 (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 54961

Home prices YoY
-32.2%
Active inventory
39
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$2,492 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$130 /mo · $1,557/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$523
Net cashflow
$990

Break-even live

Break-even rent $1,238
Max offer price $149,900
Occupancy floor 55%

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
$37,475
Closing costs
$4,497
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
305 W Wolf River Ave Unit WR 305-410 New London, WI 2.0 2.0 1279 $2,625 $2.05 21d 1 0.45mi
305 W Wolf River Ave Unit WR 305-210 New London, WI 2.0 2.0 1279 $2,550 $1.99 21d 1 0.45mi
305 W Wolf River Ave Unit WR 305-238 New London, WI 2.0 2.0 1220 $2,425 $1.99 21d 1 0.45mi
305 W Wolf River Ave Unit WR 305-300 New London, WI 2.0 2.0 1220 $2,350 $1.93 21d 1 0.45mi
305 W Wolf River Ave Unit WR 305-438 New London, WI 2.0 2.0 1220 $2,500 $2.05 21d 1 0.45mi

Listing history 19 events

  1. 2026-06-18
    days on market $149,900 Active 50 DOM
  2. 2026-06-17
    days on market $149,900 Active 49 DOM
  3. 2026-06-16
    days on market $149,900 Active 48 DOM
  4. 2026-06-15
    days on market $149,900 Active 47 DOM
  5. 2026-06-15
    days on market $149,900 Active 46 DOM
  6. 2026-06-13
    days on market $149,900 Active 45 DOM
  7. 2026-06-12
    days on market $149,900 Active 44 DOM
  8. 2026-06-09
    days on market $149,900 Active 41 DOM
  9. 2026-06-08
    days on market $149,900 Active 40 DOM
  10. 2026-06-08
    days on market $149,900 Active 39 DOM
  11. 2026-06-05
    days on market $149,900 Active 37 DOM
  12. 2026-06-03
    days on market $149,900 Active 35 DOM
  13. 2026-06-02
    days on market $149,900 Active 34 DOM
  14. 2026-06-01
    days on market $149,900 Active 33 DOM
  15. 2026-05-31
    days on market $149,900 Active 32 DOM
  16. 2026-04-29
    listed $149,900 Active
  17. 2023-10-18
    soldstatus $122,200
  18. 2013-01-08
    soldstatus $41,500
  19. 2004-08-18
    soldstatus $64,000

ⓘ 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
$1,557 · $130/mo
Projected year-2 tax
$2,165 · $180/mo
Expected delta
+$608/yr (+$51/mo · 39.1%)

ⓘ 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 2/10 Low 7 d/yr ≥98°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$29,902
− Mortgage interest
−$8,397
− Property taxes
−$1,557
− Insurance
−$750
− Repairs & maintenance
−$2,392
− Management
−$2,392
− Depreciation
−$4,361
Taxable income
$10,054
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,413
After-tax cash flow
$9,470/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
New London School District
NCES district ID
5510590
Math proficiency
48% ▼ -3.00%
Reading proficiency
37% ▼ -5.00%
Median HH income
$55,684
Composite
37.17/100
National rank
#4480
State rank
#120 of 342 in WI

Livability — New London

Score
71/100
State rank
#268
US rank
#6862

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
New London, WI
Population (ZIP)
14,310

Population outlook (Outagamie County) Hauer SSP2

Today (2025)
195,863 people
By 2030
201,154 · +2.7%
By 2040
209,053 · +6.7%
By 2050
211,957 · +8.2%
By 2075
214,299 · +9.4%
By 2100
200,825 · +2.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 5% Two or more races 4% Asian 1% Black 1%
Common ancestry
Romanian 7% Portuguese 5% Lithuanian 4%
Foreign-born
1% · Canada
Languages at home
95% English-only · Spanish 3%

Political lean MEDSL · Outagamie

2024 margin
R (+10.2) · D 44.2% · R 54.4% · Other 1.5%
2008→2024 swing
-21.8pp toward R · 2008: 11.6pp · 2024: -10.2pp
All cycles
2024: R+10.2 2020: R+9.9 2016: R+12.6 2012: R+1.8 2008: D+11.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -102.06%
Current HPI
214.5592
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

+134.2% since first listed
4 events — show timeline
  • 2026-04-29 Listed $149,900 RANW
  • 2023-10-18 Sold (Public Records) $122,200 Public Records
  • 2013-01-08 Sold (Public Records) $41,500 Public Records
  • 2004-08-18 Sold (Public Records) $64,000 Public Records

Property tax history

+1.5%/yr

Latest (2025): $1,557 · +14.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…