CashFlowRE
Sign in Sign up
1201 Crooks Ave
C Composite 58.0
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 +23.7/30.0
  • DSCR +7.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.9/10.0
  • Livability +4.5/5.0
  • Schools +3.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

1201 Crooks Ave · Kaukauna, WI 54130
6 bd · 4.0 ba · 1,422 sqft · SingleFamily · 46 Days on market
Built 1908 6,098 sqft lot

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

Listing remarks

Welcome to 1201 Crooks Ave in Kaukauna! This upper/lower duplex presents a great opportunity for both owner-occupants and investors alike. Whether you're looking to start building your investment portfolio or expand an existing one, this property offers solid potential. 1 upper BR has electric heat. Exterior features a durable asbestos/asphalt exterior. Showing Requirements: 24-hour notice required for all showings 48-hour response time for all offers

Key facts

  • 6,098 sq ft lot
  • Built 1908
  • Listed 46 days

Property features AI

Finance

  • Other: Lot size approximately 0.14 acre (< 1/2 acre)

Exterior

  • Parking: No parking
  • Utilities: Municipal water; Municipal sewer; Electric service; Natural gas service
  • Home design: Multi-family property; 1.5-story / Bi-level design; 2 units in the building; Zoned for 2-family/duplex
  • Construction: Assessor/public record used for year built
  • Exterior features: Other exterior finish

Interior

  • Kitchen: Unit 2 kitchen ~8 x 13; Includes 2 stoves and 2 refrigerators (included with the property)
  • Bedrooms: Unit 1: 1 bedroom; Unit 2: 2 bedrooms (master ~8 x 11; second bedroom ~11 x 15)
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Heating & cooling: Electric heating/utility available; Natural gas heating/utility available
  • Interior features: Full stone basement

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 single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $332 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $170k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 2.9% in Kaukauna — 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 (#9 in WI, #120 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, cost of living A+.
  • Kaukauna Area School District (suburban): math 46% / reading 42% proficiency, ranked #98 of 342 in WI (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Dr H B Tanner Elementary (502 students, 26% FRL); River View School (math 48% / reading 45%, grade D+, #85 of 383 statewide, top 23%, 1,148 students, 26% FRL); Kaukauna High (math 22% / reading 33%, grade F, #256 of 483 statewide, top 54%, 1,261 students, 21% FRL) — zoned schools at 24% FRL track the district average.
  • Market conditions: 61 active listings in the ZIP; solid renter incomes; 460 units permitted in Outagamie County in 2024 (30 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.
  • Outagamie County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 46 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $64k; list at $175k implies a 171% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1908 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $169,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 46 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1908 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.09%
Cap rate
8.57%
Cash-on-cash
8.12%
DSCR
1.36
GRM
7.6

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
-3.9%
Equity multiple
0.85×
Total profit
$-7,231
Equity at exit
$26,093
10-year hold
IRR
5.8%
Equity multiple
1.43×
Total profit
$20,931
Equity at exit
$15,131

Cash invested: $49,000 (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 54130

Active inventory
61
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,909 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$186 /mo · $2,227/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$401
Net cashflow
$332

Break-even live

Break-even rent $1,489
Max offer price $175,000
Occupancy floor 78%

Sensitivity live

Price -10% $431 -5% $381 +0% $332 +5% $282 +10% $233
Rent -10% $181 -5% $256 +0% $332 +5% $407 +10% $482
Rate -1.0pp $420 -0.5pp $376 base $332 +0.5pp $286 +1.0pp $240

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
$43,750
Closing costs
$5,250
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 14 events

  1. 2026-06-10
    status $175,000 Pending 46 DOM
  2. 2026-06-09
    days on market $175,000 Active w/ Contract 46 DOM
  3. 2026-06-08
    days on market $175,000 Active w/ Contract 45 DOM
  4. 2026-06-07
    days on market $175,000 Active w/ Contract 44 DOM
  5. 2026-06-05
    days on market $175,000 Active w/ Contract 41 DOM
  6. 2026-06-03
    days on market $175,000 Active w/ Contract 40 DOM
  7. 2026-06-02
    days on market $175,000 Active w/ Contract 39 DOM
  8. 2026-06-01
    days on market $175,000 Active w/ Contract 38 DOM
  9. 2026-05-31
    days on market $175,000 Active w/ Contract 37 DOM
  10. 2026-05-30
    days on market $175,000 Active w/ Contract 36 DOM
  11. 2026-04-29
    historical Active w/ Contract
  12. 2026-04-22
    listed $175,000 Active
  13. 2019-07-23
    soldstatus $64,500
  14. 2002-10-21
    soldstatus $69,000

ⓘ 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
$2,227 · $186/mo
Projected year-2 tax
$2,732 · $228/mo
Expected delta
+$505/yr (+$42/mo · 22.7%)

ⓘ 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 ≥97°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$22,903
− Mortgage interest
−$9,803
− Property taxes
−$2,227
− Insurance
−$875
− Repairs & maintenance
−$1,832
− Management
−$1,832
− Depreciation
−$5,091
Taxable income
$1,243
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$298
After-tax cash flow
$3,681/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
Kaukauna Area School District
NCES district ID
5507290
Math proficiency
46% ▼ -6.00%
Reading proficiency
42% ▼ -6.00%
Median HH income
$60,141
Composite
38.81/100
National rank
#4118
State rank
#98 of 342 in WI

Livability — Kaukauna

Score
89/100
State rank
#9
US rank
#120

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kaukauna, WI
County
Outagamie County · 155,051 people
City population
28,380
Metro
Appleton, WI
Population (ZIP)
28,380
Household income
$89,131
Rent vs Own
23.0% rent · 77.0% own
Severe rent burden
504.0

Population outlook (Outagamie County) Hauer SSP2

Today (2025)
195,863 people
By 2030
201,154 · +2.7%
By 2040
209,053 · +6.7%
By 2050
211,957 · +8.2%
By 2075
214,299 · +9.4%
By 2100
200,825 · +2.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 3% Asian 2%
Common ancestry
Iranian 15% Romanian 4% Lithuanian 3%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Other Asian/Pacific 1%

Political lean MEDSL · Outagamie

2024 margin
R (+10.2) · D 44.2% · R 54.4% · Other 1.5%
2008→2024 swing
-21.8pp toward R · 2008: 11.6pp · 2024: -10.2pp
All cycles
2024: R+10.2 2020: R+9.9 2016: R+12.6 2012: R+1.8 2008: D+11.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -125.51%
Current HPI
213.4207
Rent YoY
Metro
Appleton, WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+153.6% since first listed
4 events — show timeline
  • 2026-04-29 Contingent RANW
  • 2026-04-22 Listed $175,000 RANW
  • 2019-07-23 Sold (Public Records) $64,500 Public Records
  • 2002-10-21 Sold (Public Records) $69,000 Public Records

Property tax history

+2.3%/yr

Latest (2025): $2,227 · +54.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…