7 bd · 2.0 ba ·
2,536 sqft ·
Built 1874
· MultiFamily
· Active
· 63 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$3,157/mo
Mortgage (P&I)
−$1,258
Tax + insurance
−$514
HOA
−$0
Vac / Maint / Mgmt
−$663
Net cashflow
$722/mo
Annual
$8,660/yr
Cap rate
9.90%
Cash-on-cash
12.89%
DSCR
1.57
1% rule
1.32%
Cash to close
$67,172
Investor read
This is a 2 × 3-bed/1.0-bath units multifamily listed at $240k.
At list price, monthly cash flow is $722 ($9k/yr) — positive. Per door: $361/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($3k rent vs $240k).
It's been on market 63 days — a 6% lower offer ($226k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $226k (6.0% below list) — sets the bar for market timing.
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.
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.
Watch-outs: built in 1874 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents rising (+2.6%/yr); 44 active listings in the ZIP; 652 units permitted in Winnebago County in 2024 (333 in 5+ unit buildings).
Winnebago County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
2 sale attempts since 2y 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.
Current owner paid $65k; list at $240k implies a 269% gain — meaningful room to come down on a strong offer.
At projected returns (-3.0% appreciation + 2.6% rent growth), your $67k cash investment doubles in ~10 years — after that, you're playing with house money.
Cap rate 9.9% 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.
At $3,157/mo this rent would consume 58% of the median local household income ($66k/yr) (locally 873% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Questions for listing agent
It's been on market 63 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Built in 1874 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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.
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.
CashFlowRE · CFR-34PB9J9D887FSR
· Data 1 day agocashflowre.app · 2026-05-29