CashFlowRE
Sign in Sign up
714 Wisconsin Ave
C+ Composite 62.74
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 +26.5/30.0
  • DSCR +9.1/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • Livability +4.0/5.0
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

714 Wisconsin Ave · Amery, WI 54001
3 bd · 1.0 ba · 1,100 sqft · Other · 1 Days on market
Built 1930 6,969 sqft lot

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

Listing remarks MLS

Great starter or rental. Newer siding but interior needs some work.

Key facts

  • 6,969 sq ft lot
  • Built 1930

Property features AI

Exterior

  • Parking: Gravel parking
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Residential property; Main level finished area about 600; Above-grade finished area about 1,100; Total building area about 1,500; Facing/entry information not provided
  • Construction: Shallow foundation (block); Built features include one and one-half stories
  • Exterior features: Vinyl exterior

Interior

  • Kitchen: Kitchen approximately 17.5 x 11
  • Bedrooms: 3 bedrooms (one on main level; two on upper level); Bedroom sizes approximately 13 x 12, 11 x 10, and 14 x 10.5
  • Bathrooms: One three-quarter bathroom
  • Heating & cooling: Forced air heating; No central air
  • Interior features: Unfinished basement; Block foundation; One and one-half story

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 $343 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 9.5% vs local median 2.9% in Amery — 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 80/100 on livability (#66 in WI, #1,752 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D+, commute F.
  • Amery School District (rural): math 41% / reading 44% proficiency, ranked #126 of 342 in WI (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 58 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 238 units permitted in Polk County in 2024 (0 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.
  • Polk County population projected at -24% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 13y 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 $95k; list at $150k implies a 58% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $150,000

Questions for the listing agent

  1. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.20%
Cap rate
9.48%
Cash-on-cash
11.38%
DSCR
1.51
GRM
7.0

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
-1.5%
Equity multiple
0.94×
Total profit
$-2,421
Equity at exit
$22,365
10-year hold
IRR
8.2%
Equity multiple
1.62×
Total profit
$26,215
Equity at exit
$12,969

Cash invested: $42,000 (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 54001

Active inventory
58
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,795 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$171 /mo · $2,047/yr
Insurance
$62
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$377
Net cashflow
$343

Break-even live

Break-even rent $1,361
Max offer price $150,000
Occupancy floor 76%

Sensitivity live

Price -10% $428 -5% $385 +0% $343 +5% $300 +10% $258
Rent -10% $201 -5% $272 +0% $343 +5% $414 +10% $485
Rate -1.0pp $418 -0.5pp $381 base $343 +0.5pp $304 +1.0pp $264

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
$37,500
Closing costs
$4,500
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
318 Keller Ave N Amery, WI 3.0 1.0 1270 $1,795 $1.41 2d 1 0.46mi

Listing history 8 events

  1. 2026-05-28
    status Pending
  2. 2026-05-28
    status Pending
  3. 2026-05-28
    listed $150,000 Active
  4. 2026-05-28
    listed $150,000 Active
  5. 2021-04-09
    soldstatus $95,000
  6. 2013-04-24
    soldstatus $25,799 67-char remark
    Show marketing remark (67 chars)

    Great starter or rental. Newer siding but interior needs some work.

  7. 2013-03-23
    historical 67-char remark
    Show marketing remark (67 chars)

    Great starter or rental. Newer siding but interior needs some work.

  8. 2013-01-14
    listed $24,000 67-char remark
    Show marketing remark (67 chars)

    Great starter or rental. Newer siding but interior needs some work.

ⓘ 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
$2,047 · $171/mo
Projected year-2 tax
$2,411 · $201/mo
Expected delta
+$364/yr (+$30/mo · 17.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥97°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$21,540
− Mortgage interest
−$8,402
− Property taxes
−$2,047
− Insurance
−$1,416
− Repairs & maintenance
−$1,723
− Management
−$1,723
− Depreciation
−$4,364
Taxable income
$1,864
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$447
After-tax cash flow
$3,667/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
Amery School District
NCES district ID
5500300
Math proficiency
41% ▼ -12.00%
Reading proficiency
44% ▼ -6.00%
Median HH income
$52,000
Composite
36.75/100
National rank
#4584
State rank
#126 of 342 in WI

Livability — Amery

Score
80/100
State rank
#66
US rank
#1752

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Amery, WI
Population (ZIP)
7,947

Population outlook (Polk County) Hauer SSP2

Today (2025)
41,581 people
By 2030
40,019 · -3.8%
By 2040
36,152 · -13.1%
By 2050
31,823 · -23.5%
By 2075
24,193 · -41.8%
By 2100
18,586 · -55.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 2%
Common ancestry
Portuguese 16% Romanian 6% Scottish 4%
Foreign-born
2% · Canada

Political lean MEDSL · Polk

2024 margin
Solid R (+30.9) · D 33.9% · R 64.8% · Other 1.2%
2008→2024 swing
-29.1pp toward R · 2008: -1.8pp · 2024: -30.9pp
All cycles
2024: R+30.9 2020: R+27.5 2016: R+27.8 2012: R+9.0 2008: R+1.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -144.50%
Current HPI
233.4767
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

+525.0% since first listed
8 events — show timeline
  • 2026-05-28 Pending WWRA
  • 2026-05-28 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-28 Listed $150,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-28 Listed $150,000 WWRA
  • 2021-04-09 Sold (Public Records) $95,000 Public Records
  • 2013-04-24 Sold (MLS) $25,799 NORTHSTARMLS as Distributed by MLS Grid
  • 2013-03-23 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2013-01-14 Listed $24,000 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+8.9%/yr

Latest (2025): $2,047 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…