CashFlowRE
Sign in Sign up
333 Robert St 🏷️ Likely Rental
B Composite 72.96
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 +28.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.9/10.0
  • 1% rule +7.8/10.0
  • Livability +3.9/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$195,000

333 Robert St · Fort Atkinson, WI 53538
4 bd · 2.0 ba · — sqft · SingleFamily · 83 Days on market
Built 1948 7,405 sqft lot Est $281k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Showings begin March 30, 2026 . 24-hour notice required due to tenant occupancy. This well-maintained duplex is a great opportunity for both homeowners and investors. The lower unit features 3 bedrooms and 1 bathroom, along with a spacious kitchen with room for a dining table and a comfortable living room. The upper unit offers 2 bedrooms and 1 bathroom, a kitchen with space for dining, and a bright living room. Basement is partially finished and includes a full bathroom. The property includes a detached one-car garage and a concrete parking area located in the back of the house with possible space for up to four cars. This home is great option for a first-time buyer looking to live in one unit and rent out the other, or for an investor seeking consistent monthly income.

Key facts

  • 7,405 sq ft lot
  • Garage
  • Built 1948

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $195,000 price doesn't fit this home's estimated sale value (~$280,717) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $604 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $195k).
  • Recommended offer: $183k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% vs local median 2.4% in Fort Atkinson — 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 77/100 on livability (#111 in WI, #2,826 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, commute F.
  • Fort Atkinson School District (town): math 36% / reading 42% proficiency, ranked #161 of 342 in WI (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 64 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 145 units permitted in Jefferson 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 $6k of value loss. Plan a longer hold.
  • Jefferson County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $55k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 83 days — a 6% lower offer ($183k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 14y ago; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $113k; list at $195k implies a 73% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $183,300 (6.0% below list)

Questions for the listing agent

  1. It's been on market 83 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.28%
Cap rate
10.01%
Cash-on-cash
13.28%
DSCR
1.59
GRM
6.5

CMA / ARV

ARV (median comp)
$280,717
List price
$195,000
Delta
-30.54%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
717 Harriette St 0.17mi 3/2.0 (-1) 1,861 0mo $326,000 $175 74
514 Madison Ave 0.09mi 3/1.0 (-1) 1,597 0mo $347,900 $218 74
612 Roosevelt St 0.37mi 4/2.0 2,150 1mo $365,000 $170 70
517 Adams St 0.23mi 3/1.5 (-1) 1,236 0mo $295,000 $239 69
423 Roosevelt St 0.30mi 3/2.0 (-1) 1,998 0mo $363,500 $182 68
108 E Sherman Ave 0.46mi 4/1.0 1,400 1mo $225,000 $161 61
707 N Main St 0.44mi 3/1.5 (-1) 1,108 1mo $276,000 $249 60
42 Wilson Ave 0.54mi 3/2.0 (-1) 1,547 1mo $300,000 $194 57
321 Clarence St 0.44mi 3/1.0 (-1) 1,500 1mo $275,000 $183 57
1320 Montclair Pl 0.68mi 3/2.5 (-1) 2,534 1mo $410,000 $162 48
1327 Montclair Pl 0.70mi 3/2.5 (-1) 2,084 1mo $429,000 $206 47
1255 Janette St 0.67mi 3/3.5 (-1) 6,284 1mo $800,000 $127 44

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.3%
Equity multiple
1.13×
Total profit
$6,947
Equity at exit
$29,075
10-year hold
IRR
12.9%
Equity multiple
2.02×
Total profit
$55,826
Equity at exit
$16,860

Cash invested: $54,600 (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 53538

Active inventory
64
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$2,500 medium interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$267 /mo · $3,201/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$525
Net cashflow
$604

Break-even live

Break-even rent $1,735
Max offer price $195,000
Occupancy floor 71%

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
$48,750
Closing costs
$5,850
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
636 Jackson St Fort Atkinson, WI 4.0 2.0 2007 $2,500 $1.25 43d 1 0.36mi

Listing history 25 events

  1. 2026-06-19
    days on market $195,000 Active 83 DOM
  2. 2026-06-18
    days on market $195,000 Active 82 DOM
  3. 2026-06-17
    days on market $195,000 Active 81 DOM
  4. 2026-06-16
    days on market $195,000 Active 80 DOM
  5. 2026-06-15
    days on market $195,000 Active 79 DOM
  6. 2026-06-14
    days on market $195,000 Active 77 DOM
  7. 2026-06-13
    days on market $195,000 Active 76 DOM
  8. 2026-06-10
    days on market $195,000 Active 74 DOM
  9. 2026-06-09
    days on market $195,000 Active 73 DOM
  10. 2026-06-08
    days on market $195,000 Active 72 DOM
  11. 2026-06-07
    days on market $195,000 Active 71 DOM
  12. 2026-06-03
    days on market $195,000 Active 67 DOM
  13. 2026-06-02
    days on market $195,000 Active 66 DOM
  14. 2026-06-01
    days on market $195,000 Active 65 DOM
  15. 2026-05-31
    days on market $195,000 Active 64 DOM
  16. 2026-05-30
    days on market $195,000 Active 63 DOM
  17. 2026-05-18
    price $195,000 782-char remark
    Show marketing remark (782 chars)

    Showings begin March 30, 2026 . 24-hour notice required due to tenant occupancy. This well-maintained duplex is a great opportunity for both homeowners and investors. The lower unit features 3 bedrooms and 1 bathroom, along with a spacious kitchen with room for a dining table and a comfortable living room. The upper unit offers 2 bedrooms and 1 bathroom, a kitchen with space for dining, and a bright living room. Basement is partially finished and includes a full bathroom. The property includes a detached one-car garage and a concrete parking area located in the back of the house with possible space for up to four cars. This home is great option for a first-time buyer looking to live in one unit and rent out the other, or for an investor seeking consistent monthly income.

  18. 2026-05-18
    status Active 782-char remark
    Show marketing remark (782 chars)

    Showings begin March 30, 2026 . 24-hour notice required due to tenant occupancy. This well-maintained duplex is a great opportunity for both homeowners and investors. The lower unit features 3 bedrooms and 1 bathroom, along with a spacious kitchen with room for a dining table and a comfortable living room. The upper unit offers 2 bedrooms and 1 bathroom, a kitchen with space for dining, and a bright living room. Basement is partially finished and includes a full bathroom. The property includes a detached one-car garage and a concrete parking area located in the back of the house with possible space for up to four cars. This home is great option for a first-time buyer looking to live in one unit and rent out the other, or for an investor seeking consistent monthly income.

  19. 2026-05-07
    historical Offer Show 782-char remark
    Show marketing remark (782 chars)

    Showings begin March 30, 2026 . 24-hour notice required due to tenant occupancy. This well-maintained duplex is a great opportunity for both homeowners and investors. The lower unit features 3 bedrooms and 1 bathroom, along with a spacious kitchen with room for a dining table and a comfortable living room. The upper unit offers 2 bedrooms and 1 bathroom, a kitchen with space for dining, and a bright living room. Basement is partially finished and includes a full bathroom. The property includes a detached one-car garage and a concrete parking area located in the back of the house with possible space for up to four cars. This home is great option for a first-time buyer looking to live in one unit and rent out the other, or for an investor seeking consistent monthly income.

  20. 2026-04-19
    price $199,900 782-char remark
    Show marketing remark (782 chars)

    Showings begin March 30, 2026 . 24-hour notice required due to tenant occupancy. This well-maintained duplex is a great opportunity for both homeowners and investors. The lower unit features 3 bedrooms and 1 bathroom, along with a spacious kitchen with room for a dining table and a comfortable living room. The upper unit offers 2 bedrooms and 1 bathroom, a kitchen with space for dining, and a bright living room. Basement is partially finished and includes a full bathroom. The property includes a detached one-car garage and a concrete parking area located in the back of the house with possible space for up to four cars. This home is great option for a first-time buyer looking to live in one unit and rent out the other, or for an investor seeking consistent monthly income.

  21. 2026-03-28
    listed $210,000 Active 782-char remark
    Show marketing remark (782 chars)

    Showings begin March 30, 2026 . 24-hour notice required due to tenant occupancy. This well-maintained duplex is a great opportunity for both homeowners and investors. The lower unit features 3 bedrooms and 1 bathroom, along with a spacious kitchen with room for a dining table and a comfortable living room. The upper unit offers 2 bedrooms and 1 bathroom, a kitchen with space for dining, and a bright living room. Basement is partially finished and includes a full bathroom. The property includes a detached one-car garage and a concrete parking area located in the back of the house with possible space for up to four cars. This home is great option for a first-time buyer looking to live in one unit and rent out the other, or for an investor seeking consistent monthly income.

  22. 2012-10-10
    listed $144,900 87-char remark
    Show marketing remark (87 chars)

    Great looking 2 family in Fort Atkinson!! Each unit has two bedrooms and one full bath!

  23. 2012-10-10
    historical 87-char remark
    Show marketing remark (87 chars)

    Great looking 2 family in Fort Atkinson!! Each unit has two bedrooms and one full bath!

  24. 2005-10-26
    soldstatus $113,000
  25. 2005-08-18
    soldstatus $68,500

ⓘ 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
$3,201 · $267/mo
Projected year-2 tax
$3,404 · $284/mo
Expected delta
+$203/yr (+$17/mo · 6.3%)

ⓘ 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 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥102°F today · 13 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
$30,000
− Mortgage interest
−$10,923
− Property taxes
−$3,201
− Insurance
−$975
− Repairs & maintenance
−$2,400
− Management
−$2,400
− Depreciation
−$5,673
Taxable income
$4,428
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,063
After-tax cash flow
$6,190/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
Fort Atkinson School District
NCES district ID
5504740
Math proficiency
36% ▼ -9.00%
Reading proficiency
42% ▼ -4.00%
Median HH income
$55,072
Composite
34.13/100
National rank
#5288
State rank
#161 of 342 in WI

Livability — Fort Atkinson

Score
77/100
State rank
#111
US rank
#2826

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fort Atkinson, WI
Population (ZIP)
18,604

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
86,617 people
By 2030
86,818 · +0.2%
By 2040
85,552 · -1.2%
By 2050
81,765 · -5.6%
By 2075
68,937 · -20.4%
By 2100
55,854 · -35.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Hispanic / Latino 11% Two or more races 5%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Portuguese 7% Romanian 5% Lithuanian 4%
Foreign-born
6% · Canada, Vietnam
Languages at home
91% English-only · Spanish 8%

Political lean MEDSL · Jefferson

2024 margin
R (+16.4) · D 41.1% · R 57.5% · Other 1.4%
2008→2024 swing
-17.2pp toward R · 2008: 0.8pp · 2024: -16.4pp
All cycles
2024: R+16.4 2020: R+15.2 2016: R+16.2 2012: R+7.6 2008: D+0.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -188.91%
Current HPI
194.0276
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

+184.7% since first listed
9 events — show timeline
  • 2026-05-18 Price Changed $195,000 SCWMLS
  • 2026-05-18 Relisted SCWMLS
  • 2026-05-07 Contingent SCWMLS
  • 2026-04-19 Price Changed $199,900 SCWMLS
  • 2026-03-28 Listed $210,000 SCWMLS
  • 2012-10-10 Listing Removed METROMLS
  • 2012-10-10 Listed $144,900 METROMLS
  • 2005-10-26 Sold (Public Records) $113,000 Public Records
  • 2005-08-18 Sold (Public Records) $68,500 Public Records

Property tax history

+2.7%/yr

Latest (2025): $3,201 · +9.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…