CashFlowRE
Sign in Sign up
3238 7th St
C- Composite 54.91
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 +16.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.2/10.0
  • Livability +4.5/5.0
  • 1% rule +4.4/10.0
  • Schools +3.5/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$164,999

3238 7th St · Eau Claire, WI 54703
3 bd · 1.0 ba · 840 sqft · SingleFamily public records · 4 Days on market
Built 1936 8,398 sqft lot $196/sqft · 18% below area Est $203k · 19% under

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

Listing remarks

PERFECT STARTER HOME! Why rent when you can own for about the same monthly cost? This charming 1.5-story home is move-in ready and has seen an extensive transformation in recent years, with updates completed throughout nearly every inch of the property. Major improvements include a beautifully updated kitchen and bathroom, along with a newer furnace, water heater, and central air conditioning unit for added comfort and peace of mind. This home features 3 bedrooms, including 2 conveniently located on the main floor and a spacious third bedroom upstairs. Offering plenty of living space in an efficient layout, this home combines comfort, functionality, and affordability all in one package. Whe

Key facts

  • Newer furnace
  • Newer water heater
  • Updated kitchen

Tags

UPDATED KITCHENUPDATED BATHROOMNEWER FURNACENEWER WATER HEATERCENTRAL AIR CONDITIONING

Property features AI

Exterior

  • Utilities: Municipal water; Municipal sewer
  • Home design: 1.5-story single-family home; Approximately 751–1,000 finished square feet; Main-level living room and kitchen
  • Construction: Crawl space and block foundation
  • Exterior features: Vinyl exterior; Lot under 1/2 acre

Interior

  • Kitchen: Kitchen on main level
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air; Forced air; Natural gas heat
  • Interior features: Circuit breakers

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 single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $107 ($1k/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 $155k (6.0% below list).
  • Recommended offer: $155k (6.0% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% vs local median 2.4% in Eau Claire — 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 89/100 on livability (#10 in WI, #121 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+.
  • Eau Claire Area School District (urban): math 38% / reading 43% proficiency, ranked #150 of 342 in WI (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.0%/yr); 212 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; 583 units permitted in Eau Claire County in 2024 (325 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 $5k of value loss. Plan a longer hold.
  • Eau Claire County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $92k; list at $165k implies a 79% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1936 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $155,033 (6.0% below list)

Questions for the listing agent

  1. Built in 1936 — 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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.94%
Cap rate
7.07%
Cash-on-cash
2.79%
DSCR
1.12
GRM
8.9

CMA / ARV

ARV (median comp)
$203,115
List price
$164,999
Delta
-18.77%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
316 Folsom St 0.33mi 2/1.0 (-1) 904 (+8%) 13mo $232,000 $257 56
524 Cedar St 0.69mi 2/1.0 (-1) 832 (-1%) 21mo $181,000 $218 44
519 Cedar St 0.71mi 2/1.0 (-1) 858 (+2%) 22mo $175,000 $204 40
933 Cedar St 0.74mi 2/1.5 (-1) 912 (+9%) 11mo $230,000 $252 35

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 · 2.01% rent growth · sell at horizon

5-year hold
IRR
-13.0%
Equity multiple
0.54×
Total profit
$-21,422
Equity at exit
$24,602
10-year hold
IRR
-5.6%
Equity multiple
0.65×
Total profit
$-15,967
Equity at exit
$14,266

Cash invested: $46,200 (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 54703

Rents YoY
2.0%
Active inventory
212
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,550 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$183 /mo · $2,201/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$326
Net cashflow
$107

Break-even live

Break-even rent $1,414
Max offer price $164,999
Occupancy floor 88%

Sensitivity live

Price -10% $201 -5% $154 +0% $107 +5% $61 +10% $14
Rent -10% $-15 -5% $46 +0% $107 +5% $169 +10% $230
Rate -1.0pp $190 -0.5pp $149 base $107 +0.5pp $65 +1.0pp $21

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
$41,250
Closing costs
$4,950
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1206 Pershing St Unit 2 Eau Claire, WI 2.0 1.0 670 $1,050 $1.57 21d 1 0.75mi
2016 N Oxford Ave Eau Claire, WI 2.0 1.0–2.0 1023 $2,600 $2.54 14d 33 0.99mi
2332 Peters Dr Unit 2332 Eau Claire, WI 2.0 1.5 950 $1,345 $1.42 14d 1 1.18mi
1317 1st Ave Eau Claire, WI 2.0 1.0 700 $795 $1.14 44d 1 1.31mi
222 Wisconsin St Eau Claire, WI 1.0–2.0 1.0 981 $1,400 $1.43 44d 3 1.38mi
315 Riverfront Ter Eau Claire, WI 1.0–2.0 1.0–2.0 974 $1,725 $1.77 44d 10 1.39mi
224 N Barstow St Eau Claire, WI 1.0–2.0 1.0–2.0 828 $2,350 $2.84 14d 20 1.46mi

Listing history 6 events

  1. 2026-05-15
    listed $164,999 Active 806-char remark
  2. 2020-06-04
    soldstatus $92,000
  3. 2014-06-23
    soldstatus $47,000
  4. 2005-08-03
    soldstatus $55,500
  5. 2005-08-03
    soldstatus $55,500
  6. 1989-02-01
    soldstatus $23,000

ⓘ 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
$2,201 · $183/mo
Projected year-2 tax
$2,627 · $219/mo
Expected delta
+$426/yr (+$35/mo · 19.3%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°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
$18,604
− Mortgage interest
−$9,243
− Property taxes
−$2,201
− Insurance
−$825
− Repairs & maintenance
−$1,488
− Management
−$1,488
− Depreciation
−$4,800
Taxable loss
−$1,441
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$346
After-tax cash flow
$1,634/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
Eau Claire Area School District
NCES district ID
5504050
Math proficiency
38% ▼ -9.00%
Reading proficiency
43% ▬ 0.00%
Median HH income
$48,206
Composite
34.72/100
National rank
#5135
State rank
#150 of 342 in WI

Livability — Eau Claire

Score
89/100
State rank
#10
US rank
#121

Category grades

Amenities A+ 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
Eau Claire, WI
County
Eau Claire County · 96,114 people
City population
87,167
Metro
Eau Claire, WI
Population (ZIP)
44,153
Household income
$71,518
Rent vs Own
38.4% rent · 61.6% own
Severe rent burden
1614.0

Population outlook (Eau Claire County) Hauer SSP2

Today (2025)
109,006 people
By 2030
112,587 · +3.3%
By 2040
118,674 · +8.9%
By 2050
124,085 · +13.8%
By 2075
135,804 · +24.6%
By 2100
139,875 · +28.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Asian 6% Two or more races 4% Hispanic / Latino 4% Black 2%
Common ancestry
Portuguese 16% Romanian 5% Lithuanian 3%
Foreign-born
3% · Canada, China
Languages at home
92% English-only · Other Asian/Pacific 4% Spanish 3%

Political lean MEDSL · Eau Claire

2024 margin
D (+10.6) · D 54.6% · R 44.0% · Other 1.4%
2008→2024 swing
-11.6pp toward R · 2008: 22.1pp · 2024: 10.6pp
All cycles
2024: D+10.6 2020: D+10.8 2016: D+7.3 2012: D+13.6 2008: D+22.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -276.20%
Current HPI
218.2747
Rent YoY
▲ 2.01%
Metro
Eau Claire, WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+617.4% since first listed
7 events — show timeline
  • 2026-05-19 Pending RANWW
  • 2026-05-15 Listed $164,999 RANWW
  • 2020-06-04 Sold (Public Records) $92,000 Public Records
  • 2014-06-23 Sold (Public Records) $47,000 Public Records
  • 2005-08-03 Sold (Public Records) $55,500 Public Records
  • 2005-08-03 Sold (MLS) $55,500 NORTHSTARMLS as Distributed by MLS Grid
  • 1989-02-01 Sold (Public Records) $23,000 Public Records

Property tax history

+5.2%/yr

Latest (2025): $2,201 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…