CashFlowRE
Sign in Sign up
244 S 5th St Unit 1 and 2 Multi-family
C Composite 56.5
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 +25.1/30.0
  • DSCR +8.2/10.0
  • 1% rule +6.5/10.0
  • ARV discount +5.5/15.0
  • Livability +3.7/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$195,000

244 S 5th St Unit 1 and 2 · Barron, WI 54812
6 bd · 3.0 ba · 2,560 sqft · MultiFamily · 6 Days on market
Built 1950 Fair condition 0.58 ac lot Est $187k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Large duplex that could be turned back into a single family. Six bedrooms and three full bathrooms. 2 car detached garage, currently one stall for each unit. Backyard fencing and next to a park like setting and river/creek. Very nice sized lot.

Key facts

  • Backyard fencing
  • Park like setting
  • River creek

Tags

BACKYARD FENCINGPARK LIKE SETTINGRIVER CREEKNICE SIZED LOT

Property features AI

Exterior

  • Utilities: Municipal water; Municipal sewer
  • Home design: Duplex; Approximately 2,560 finished square feet above grade; Multi-family property; Lot size about 0.58 acre
  • Exterior features: Fenced yard; Vinyl exterior

Interior

  • Bedrooms: Unit 1: 3 bedrooms; Unit 2: 3 bedrooms
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 2 full bathrooms
  • Heating & cooling: Baseboard heating; Forced air heating; Electric and natural gas fuel
  • Interior features: Circuit breakers; Full poured concrete 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/3.0-bath multifamily listed at $195k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $429 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $195k).

Location & tenants

  • Location reads 74/100 on livability (#172 in WI, #4,659 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, schools D-, amenities F.
  • Barron Area School District (rural): math 30% / reading 33% proficiency, ranked #262 of 342 in WI (top 77%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 28 active listings in the ZIP; 156 units permitted in Barron 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.
  • Barron County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $195,000

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1950 — 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 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.15%
Cap rate
8.93%
Cash-on-cash
9.43%
DSCR
1.42
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$186,880
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
730 E La Salle Ave Unit 1-3 0.20mi 5/3.0 (-1) 2,490 (-3%) 18mo $182,000 $73 66

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
-2.1%
Equity multiple
0.92×
Total profit
$-4,234
Equity at exit
$29,075
10-year hold
IRR
7.7%
Equity multiple
1.58×
Total profit
$31,643
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 54812

Home prices YoY
-16.1%
Active inventory
28
Price-to-rent
14.5×

Monthly cashflow live

Estimated rent
$2,249 medium interval (Pro) →
Mortgage (P&I)
$1,023
Tax est. 1.5%
$244 /mo · $2,925/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$472
Net cashflow
$429

Break-even live

Break-even rent $1,706
Max offer price $195,000
Occupancy floor 76%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,249

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.

Listing history 5 events

  1. 2026-06-03
    days on market $195,000 Active 6 DOM
  2. 2026-06-02
    days on market $195,000 Active 5 DOM
  3. 2026-06-01
    days on market $195,000 Active 4 DOM
  4. 2026-05-31
    days on market $195,000 Active 3 DOM
  5. 2026-05-28
    listed $195,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% 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 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
$26,988
− Mortgage interest
−$10,923
− Property taxes
−$2,925
− Insurance
−$975
− Repairs & maintenance
−$2,159
− Management
−$2,159
− Depreciation
−$5,673
Taxable income
$2,174
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$522
After-tax cash flow
$4,628/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.

Condition & rehab AI · 2 photos

Fair 45/100 Moderate rehab

The property is in fair condition with good roof and exterior. Some minor repairs and maintenance are needed, and painting and landscaping improvements can significantly increase its value.

Repairs flagged

  • Minor Landscaping — Some areas of the lawn appear slightly overgrown
  • Minor Fencing — Some sections of the fence appear slightly worn

Value-add opportunities

  • Both Painting exterior — Fresh paint can enhance curb appeal and property value
  • Both Landscaping improvements — Well-maintained landscaping can increase both resale and rental value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Landscaping · Some areas of the lawn appear slightly overgrown Minor $500–3,000
Fencing · Some sections of the fence appear slightly worn Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Both Painting exterior — Fresh paint can enhance curb appeal and property value
  • Both Landscaping improvements — Well-maintained landscaping can increase both resale and rental value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Barron Area School District
NCES district ID
5500870
Math proficiency
30% ▲ 3.00%
Reading proficiency
33% ▲ 2.00%
Median HH income
$45,338
Composite
26.99/100
National rank
#7069
State rank
#262 of 342 in WI

Livability — Barron

Score
74/100
State rank
#172
US rank
#4659

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Barron, WI
Population (ZIP)
6,078

Population outlook (Barron County) Hauer SSP2

Today (2025)
44,046 people
By 2030
42,731 · -3.0%
By 2040
39,513 · -10.3%
By 2050
36,157 · -17.9%
By 2075
29,204 · -33.7%
By 2100
22,649 · -48.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 7% Two or more races 6% Black 6% Native American 1%
Hispanic origin (detail)
Mexican 5% Puerto Rican 1%
Common ancestry
Portuguese 17% Romanian 2% Slovak 2%
Foreign-born
8% · Canada
Languages at home
89% English-only · Spanish 5%

Political lean MEDSL · Barron

2024 margin
Strong R (+29.1) · D 33.4% · R 62.5% · Other 4.1%
2008→2024 swing
-36.2pp toward R · 2008: 7.1pp · 2024: -29.1pp
All cycles
2024: R+29.1 2020: R+26.1 2016: R+25.4 2012: R+2.4 2008: D+7.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -47.74%
Current HPI
249.2806
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

1 event — show timeline
  • 2026-05-28 Listed $195,000 RANWW

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…