CashFlowRE
Sign in Sign up
15 6th St
C- Composite 50.91
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 +19.1/30.0
  • ARV discount +7.3/15.0
  • DSCR +6.0/10.0
  • Rent growth +5.0/5.0
  • 1% rule +4.5/10.0
  • Livability +3.7/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,900

15 6th St · Fond du Lac, WI 54935
6 bd · 4.0 ba · 1,956 sqft · Other · 2 Days on market
Built 1880 3,049 sqft lot $92/sqft · at area comps Est $179k · at est.

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

Listing remarks MLS

3 pack of duplexes for sale! Add 6 units to your portfolio with one purchase! Addresses are 15, 17, and 23 6th St. Economies of Scale epitomized with all 6 units next door to one another! Fully occupied - $4,980/month rent. Tenants handle a majority of all Utility expenses. 15 6th is a 2 bed & 1 bed. 17 6th is a 2 bed & 1 or 2 bed. 23 6th is a 1 bed & 3 or 4 bed which also includes a 2 car garage. Convenient location attracts tenants to ensure limited vacancy. Updated roofs, windows, interiors and more.

Key facts

  • Vinyl windows
  • Newer roof
  • New paint

Tags

WALKING DISTANCE FROM MAIN STHARDWOOD FLOORSUPDATED CABINETRYNEW PAINTVINYL WINDOWSNEWER ROOF

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 6-bed/4.0-bath other listed at $180k.

Deal economics

  • At list price, monthly cash flow is $191 ($2k/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 $171k (5.2% below list).
  • Recommended offer: $171k (5.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% vs local median 2.6% in Fond du Lac — 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 74/100 on livability (#170 in WI, #4,627 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, employment C-, crime D.
  • Fond Du Lac School District (urban): math 34% / reading 31% proficiency, ranked #255 of 342 in WI (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+11.2%/yr); 155 active listings in the ZIP; 154 units permitted in Fond du Lac County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($63k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Fond du Lac County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $50k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 13y ago; this cycle's ask has dropped $345k (66%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $25k; list at $180k implies a 620% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1880 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $170,634 (5.2% below list)

Questions for the listing agent

  1. Built in 1880 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. 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.
  5. 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.
  6. 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
0.95%
Cap rate
7.56%
Cash-on-cash
4.54%
DSCR
1.20
GRM
8.8

CMA / ARV

ARV (median comp)
$179,050
List price
$179,900
Delta
193.21%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-4.1%
Equity multiple
0.84×
Total profit
$-8,021
Equity at exit
$26,824
10-year hold
IRR
10.4%
Equity multiple
1.98×
Total profit
$49,581
Equity at exit
$15,554

Cash invested: $50,372 (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 54935

Rents YoY
11.2%
Active inventory
155
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,706 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$139 /mo · $1,668/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$358
Net cashflow
$191

Break-even live

Break-even rent $1,465
Max offer price $179,900
Occupancy floor 84%

Sensitivity live

Price -10% $292 -5% $242 +0% $191 +5% $140 +10% $89
Rent -10% $56 -5% $123 +0% $191 +5% $258 +10% $325
Rate -1.0pp $281 -0.5pp $236 base $191 +0.5pp $144 +1.0pp $97

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
$44,975
Closing costs
$5,397
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 26 events

  1. 2026-06-19
    days on market $179,900 Active 2 DOM
  2. 2026-06-18
    remarks 560-char remark
  3. 2026-06-18
    pricedays on marketlisting id $179,900 Active 1 DOM
  4. 2026-06-17
    days on market $525,000 Active 48 DOM
  5. 2026-06-16
    days on market $525,000 Active 47 DOM
  6. 2026-06-15
    days on market $525,000 Active 46 DOM
  7. 2026-06-14
    days on market $525,000 Active 44 DOM
  8. 2026-06-12
    days on market $525,000 Active 43 DOM
  9. 2026-06-09
    days on market $525,000 Active 40 DOM
  10. 2026-06-08
    days on market $525,000 Active 39 DOM
  11. 2026-06-07
    days on market $525,000 Active 38 DOM
  12. 2026-06-05
    days on market $525,000 Active 35 DOM
  13. 2026-06-03
    days on market $525,000 Active 34 DOM
  14. 2026-06-02
    days on market $525,000 Active 33 DOM
  15. 2026-06-01
    days on market $525,000 Active 32 DOM
  16. 2026-05-31
    days on market $525,000 Active 31 DOM
  17. 2026-05-30
    days on market $525,000 Active 30 DOM
  18. 2026-04-29
    listed $525,000 Active 526-char remark
    Show marketing remark (526 chars)

    3 pack of duplexes for sale! Add 6 units to your portfolio with one purchase! Addresses are 15, 17, and 23 6th St. Economies of Scale epitomized with all 6 units next door to one another! Fully occupied - $4,980/month rent. Tenants handle a majority of all Utility expenses. 15 6th is a 2 bed & 1 bed. 17 6th is a 2 bed & 1 or 2 bed. 23 6th is a 1 bed & 3 or 4 bed which also includes a 2 car garage. Convenient location attracts tenants to ensure limited vacancy. Updated roofs, windows, interiors and more.

  19. 2025-02-17
    historical $725
  20. 2025-01-21
    listed $725
  21. 2024-12-13
    historical $675
  22. 2024-09-07
    listed $675
  23. 2017-11-08
    soldstatus $25,000
  24. 2013-03-06
    listed $64,900 110-char remark
    Show marketing remark (110 chars)

    GREAT CASH FLOW!! 2 bedroom upper and lower duplex with 2 car garage. Close to downtown restaurants and shops.

  25. 2013-03-06
    historical 110-char remark
    Show marketing remark (110 chars)

    GREAT CASH FLOW!! 2 bedroom upper and lower duplex with 2 car garage. Close to downtown restaurants and shops.

  26. 2002-12-24
    soldstatus $110,000

ⓘ 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
$1,668 · $139/mo
Projected year-2 tax
$2,498 · $208/mo
Expected delta
+$830/yr (+$69/mo · 49.7%)

ⓘ 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 ≥98°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
$20,476
− Mortgage interest
−$10,077
− Property taxes
−$1,668
− Insurance
−$900
− Repairs & maintenance
−$1,638
− Management
−$1,638
− Depreciation
−$5,233
Taxable loss
−$679
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$163
After-tax cash flow
$2,450/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
Fond Du Lac School District
NCES district ID
5504680
Math proficiency
34% ▼ -8.00%
Reading proficiency
31% ▼ -6.00%
Median HH income
$50,125
Composite
28.31/100
National rank
#6786
State rank
#255 of 342 in WI

Livability — Fond du Lac

Score
74/100
State rank
#170
US rank
#4627

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fond du Lac, WI
County
Fond du Lac County · 41,613 people
City population
41,613
Metro
Fond du Lac, WI
Population (ZIP)
41,613
Household income
$63,144
Rent vs Own
40.5% rent · 59.5% own
Severe rent burden
1157.0

Population outlook (Fond du Lac County) Hauer SSP2

Today (2025)
102,433 people
By 2030
101,594 · -0.8%
By 2040
98,503 · -3.8%
By 2050
95,039 · -7.2%
By 2075
90,551 · -11.6%
By 2100
87,819 · -14.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 9% Two or more races 6% Asian 3% Black 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 5% Lithuanian 4% Portuguese 3%
Foreign-born
5% · Canada, China
Languages at home
92% English-only · Spanish 5% Chinese 1% Other Asian/Pacific 1%

Political lean MEDSL · Fond du Lac

2024 margin
Strong R (+28.7) · D 35.1% · R 63.8% · Other 1.1%
2008→2024 swing
-19.7pp toward R · 2008: -9.0pp · 2024: -28.7pp
All cycles
2024: R+28.7 2020: R+26.5 2016: R+26.7 2012: R+15.0 2008: R+9.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -178.76%
Current HPI
205.5097
Rent YoY
▲ 11.15%
Metro
Fond du Lac, WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+377.3% since first listed
9 events — show timeline
  • 2026-04-29 Listed $525,000 RANW
  • 2025-02-17 Rental Removed $725 APPFOLIO
  • 2025-01-21 Listed for Rent $725 APPFOLIO
  • 2024-12-13 Rental Removed $675 BUILDIUM
  • 2024-09-07 Listed for Rent $675 BUILDIUM
  • 2017-11-08 Sold (Public Records) $25,000 Public Records
  • 2013-03-06 Listing Removed METROMLS
  • 2013-03-06 Listed $64,900 METROMLS
  • 2002-12-24 Sold (Public Records) $110,000 Public Records

Property tax history

+1.7%/yr

Latest (2025): $1,668 · -2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…