6 bd · 3.0 ba ·
2,560 sqft ·
Built 1950
· MultiFamily
· Active
· 6 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,249/mo
Mortgage (P&I)
−$1,023
Tax + insurance
−$325
HOA
−$0
Vac / Maint / Mgmt
−$472
Net cashflow
$429/mo
Annual
$5,149/yr
Cap rate
8.93%
Cash-on-cash
9.43%
DSCR
1.42
1% rule
1.15%
Cash to close
$54,600
Investor read
This is a 6-bed/3.0-bath multifamily listed at $195k. Condition is rated fair.
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).
Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
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.
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.
Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 28 active listings in the ZIP; 156 units permitted in Barron County in 2024 (0 in 5+ unit buildings).
Barron County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
Questions for listing agent
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
Repairs flagged (vision-AI assessment)
Minor: Landscaping
— Some areas of the lawn appear slightly overgrown
Minor: Fencing
— Some sections of the fence appear slightly worn
CashFlowRE · CFR-3VT754834XF8XZ
· Data 2 weeks agocashflowre.app · 2026-05-29