CashFlowRE
Sign in Sign up
326 E Wilson Ave 🏷️ Likely Rental
C- Composite 53.48
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 +17.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.5/10.0
  • Livability +4.1/5.0
  • 1% rule +3.4/10.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

326 E Wilson Ave · Appleton, WI 54915
2 bd · 1.5 ba · 1,132 sqft · SingleFamily public records · 43 Days on market
Built 1940 3,484 sqft lot $132/sqft · 36% below area Est $236k · 36% under

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

Listing remarks MLS

Great rental opportunity!! 2 bed 1.5 bath home is tenant occupied and comes with plenty of updates. Rented for $1,399 per month. Tenants pay all utilities. Heat is electric. Seller is WI Licensed Realtor. Showings can be scheduled from 4pm-7pm only Mon-Fri. No weekend showings. Please allow 24 hour notice for showing requests. Solid property! Property being sold in As-Is Condition.

Key facts

  • 3,484 sq ft lot
  • Built 1940
  • Listed 43 days

Property features AI

Finance

  • Other: Lot under 1/2 acre (approx. 0.08 acre); Zoned residential

Exterior

  • Utilities: Municipal water; Municipal sewer; Electric service
  • Home design: Single-family, 1-story home; Construction completed
  • Construction: Finished above-grade living area about 1,132; Finished below-grade area none; Assessor/public record used for year built
  • Exterior features: Vinyl exterior; Storage shed

Interior

  • Kitchen: Dishwasher; Range/Oven; Refrigerator
  • Bedrooms: Master bedroom (Main) about 14 x 9; Second bedroom (Main) about 10 x 9
  • Bathrooms: One full bath; One half bath
  • Heating & cooling: Electric heat
  • Interior features: Partial block basement

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 $149,900 price doesn't fit this home's estimated sale value (~$235,607) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.5-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $114 ($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 $126k (15.6% below list).
  • Recommended offer: $126k (15.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% vs local median 3.8% in Appleton — 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 82/100 on livability (#44 in WI, #1,073 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities C-.
  • Appleton Area School District (urban): math 33% / reading 36% proficiency, ranked #224 of 342 in WI (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 71 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 191 units permitted in Calumet County in 2024 (0 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($87k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Calumet County population projected to shrink 5% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $126,492 (15.6% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — 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. 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
0.84%
Cap rate
7.21%
Cash-on-cash
3.27%
DSCR
1.15
GRM
9.9

CMA / ARV

ARV (median comp)
$235,607
List price
$149,900
Delta
-36.38%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
326 E Wilson Ave 0.00mi 2/1.5 1,132 (0%) 0mo $155,000 $137 100
2401 S Jackson St 0.08mi 2/1.5 1,224 (+8%) 5mo $210,000 $172 79
324 E Hoover Ave 0.15mi 3/1.0 (+1) 1,120 (-1%) 8mo $230,000 $205 78
313 E Coolidge Ave 0.15mi 3/1.0 (+1) 1,186 (+5%) 2mo $242,000 $204 77
727 E Calumet St 0.36mi 3/1.0 (+1) 1,100 (-3%) 1mo $255,000 $232 71
407 E Calumet St 0.20mi 3/1.0 (+1) 1,056 (-7%) 4mo $217,500 $206 69
1306 S Lawe St 0.69mi 2/2.0 1,152 (+2%) 2mo $255,000 $221 61
2100 S Madison St 0.15mi 3/1.5 (+1) 1,290 (+14%) 8mo $280,000 $217 58
16 Ramlen Ct 0.32mi 3/1.5 (+1) 1,270 (+12%) 4mo $227,500 $179 56
1625 S Carpenter St 0.55mi 2/1.0 1,234 (+9%) 8mo $220,000 $178 50
35 Foster Ct 0.43mi 3/1.0 (+1) 1,236 (+9%) 9mo $240,000 $194 50
2327 S Meadowview Ln 0.71mi 3/1.0 (+1) 1,260 (+11%) 9mo $220,000 $175 34

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
-11.2%
Equity multiple
0.59×
Total profit
$-17,089
Equity at exit
$22,351
10-year hold
IRR
-2.0%
Equity multiple
0.86×
Total profit
$-5,813
Equity at exit
$12,961

Cash invested: $41,972 (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 54915

Active inventory
71
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,265 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$37 /mo · $438/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$114

Break-even live

Break-even rent $1,120
Max offer price $149,900
Occupancy floor 86%

Sensitivity live

Price -10% $199 -5% $157 +0% $114 +5% $72 +10% $29
Rent -10% $14 -5% $64 +0% $114 +5% $164 +10% $214
Rate -1.0pp $190 -0.5pp $152 base $114 +0.5pp $75 +1.0pp $36

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
$37,475
Closing costs
$4,497
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
205 W Calumet St Appleton, WI 2.0 1.0 830 $1,099 $1.32 14d 4 0.36mi
2405 Honey Lou Ct Unit 2405 05 Appleton, WI 1.0 1.0 750 $899 $1.20 14d 1 0.50mi
2500 Wilson Ct Unit 1 Appleton, WI 2.0 1.5 1100 $1,025 $0.93 21d 1 0.55mi
300 Schindler Pl Menasha, WI 2.0–3.0 1.0–2.0 995 $1,195 $1.20 14d 3 0.58mi
1212 E Sylvan Ave Unit 1212 Appleton, WI 2.0 1.0 864 $1,200 $1.39 14d 1 0.76mi
432 W Seymour St Unit 1061612P Appleton, WI 1.0 1.0 796 $2,349 $2.95 44d 1 0.77mi
1284 Midway Rd Menasha, WI 2.0–4.0 1.0–2.0 800 $1,250 $1.56 21d 1 1.26mi
839 E John St Unit lower Appleton, WI 3.0 1.0 1200 $1,400 $1.17 21d 1 1.35mi
1500 Palisades Dr Unit 1061611P Appleton, WI 3.0 2.0 1496 $6,793 $4.54 14d 1 1.40mi
1300 Lucerne Dr Unit 1340-06 Menasha, WI 2.0 2.0 1100 $1,239 $1.13 21d 1 1.41mi
1300 Lucerne Dr Unit 1350-07 Menasha, WI 1.0 1.0 990 $1,019 $1.03 21d 1 1.41mi
1300 Lucerne Dr Menasha, WI 1.0 1.0 990 $1,019 $1.03 21d 1 1.44mi
105 W College Ave Appleton, WI 1.0–2.0 1.0–2.0 843 $1,975 $2.34 14d 15 1.45mi
320 E College Ave Unit 204 Appleton, WI 2.0 2.0 1298 $2,500 $1.93 21d 1 1.46mi
320 E College Ave Unit 208 Appleton, WI 2.0 2.0 1443 $2,400 $1.66 44d 1 1.46mi
118 N Durkee St Appleton, WI 1.0–2.0 1.0–2.0 849 $1,850 $2.18 14d 3 1.50mi

Listing history 22 events

  1. 2026-06-16
    status $149,900 Pending 43 DOM
  2. 2026-06-16
    days on market $149,900 Active w/ Contract 43 DOM
  3. 2026-06-15
    days on market $149,900 Active w/ Contract 42 DOM
  4. 2026-06-14
    days on market $149,900 Active w/ Contract 40 DOM
  5. 2026-06-13
    days on market $149,900 Active w/ Contract 39 DOM
  6. 2026-06-10
    days on market $149,900 Active w/ Contract 37 DOM
  7. 2026-06-09
    days on market $149,900 Active w/ Contract 36 DOM
  8. 2026-06-08
    days on market $149,900 Active w/ Contract 35 DOM
  9. 2026-06-07
    days on market $149,900 Active w/ Contract 34 DOM
  10. 2026-06-05
    days on market $149,900 Active w/ Contract 31 DOM
  11. 2026-06-03
    days on market $149,900 Active w/ Contract 30 DOM
  12. 2026-06-02
    days on market $149,900 Active w/ Contract 29 DOM
  13. 2026-06-01
    days on market $149,900 Active w/ Contract 28 DOM
  14. 2026-05-31
    days on market $149,900 Active w/ Contract 27 DOM
  15. 2026-05-30
    days on market $149,900 Active w/ Contract 26 DOM
  16. 2026-05-07
    historical Active w/ Contract 425-char remark
  17. 2026-05-04
    listed $149,900 Active 425-char remark
  18. 2026-03-18
    historical 384-char remark
    Show marketing remark (384 chars)

    Great rental opportunity!! 2 bed 1.5 bath home is tenant occupied and comes with plenty of updates. Rented for $1,399 per month. Tenants pay all utilities. Heat is electric. Seller is WI Licensed Realtor. Showings can be scheduled from 4pm-7pm only Mon-Fri. No weekend showings. Please allow 24 hour notice for showing requests. Solid property! Property being sold in As-Is Condition.

  19. 2026-01-12
    listed $150,000 Active 384-char remark
    Show marketing remark (384 chars)

    Great rental opportunity!! 2 bed 1.5 bath home is tenant occupied and comes with plenty of updates. Rented for $1,399 per month. Tenants pay all utilities. Heat is electric. Seller is WI Licensed Realtor. Showings can be scheduled from 4pm-7pm only Mon-Fri. No weekend showings. Please allow 24 hour notice for showing requests. Solid property! Property being sold in As-Is Condition.

  20. 2024-05-02
    soldstatus $130,000
  21. 2017-10-13
    soldstatus $74,000
  22. 2017-04-28
    soldstatus $45,500

ⓘ 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
$438 · $37/mo
Projected year-2 tax
$1,606 · $134/mo
Expected delta
+$1,167/yr (+$97/mo · 266.4%)

ⓘ 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 1 unhealthy d/yr today · 2 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
$15,179
− Mortgage interest
−$8,397
− Property taxes
−$438
− Insurance
−$750
− Repairs & maintenance
−$1,214
− Management
−$1,214
− Depreciation
−$4,361
Taxable loss
−$1,195
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$287
After-tax cash flow
$1,657/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
Appleton Area School District
NCES district ID
5500390
Math proficiency
33% ▼ -6.00%
Reading proficiency
36% ▼ -1.00%
Median HH income
$53,892
Composite
30.3/100
National rank
#6279
State rank
#224 of 342 in WI

Livability — Appleton

Score
82/100
State rank
#44
US rank
#1073

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Appleton, WI
County
Outagamie County · 155,051 people
City population
126,671
Metro
Appleton, WI
Population (ZIP)
44,367
Household income
$87,426
Rent vs Own
28.1% rent · 71.9% own
Severe rent burden
684.0

Population outlook (Calumet County) Hauer SSP2

Today (2025)
51,228 people
By 2030
51,515 · +0.6%
By 2040
51,080 · -0.3%
By 2050
48,824 · -4.7%
By 2075
42,337 · -17.4%
By 2100
32,629 · -36.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Two or more races 6% Asian 6% Hispanic / Latino 6% Black 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 8% Iranian 5% Portuguese 4%
Foreign-born
6% · Canada, Vietnam, China
Languages at home
91% English-only · Other Asian/Pacific 3% Spanish 3% Other Indo-European 1%

Political lean MEDSL · Calumet

2024 margin
R (+20.0) · D 39.3% · R 59.3% · Other 1.4%
2008→2024 swing
-22.1pp toward R · 2008: 2.2pp · 2024: -20.0pp
All cycles
2024: R+20.0 2020: R+19.6 2016: R+21.6 2012: R+11.6 2008: D+2.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -219.05%
Current HPI
212.4897
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

+240.7% since first listed
9 events — show timeline
  • 2026-06-16 Pending RANW
  • 2026-06-12 Sold (MLS) $155,000 RANW
  • 2026-05-07 Contingent RANW
  • 2026-05-04 Listed $149,900 RANW
  • 2026-03-18 Listing Removed RANW
  • 2026-01-12 Listed $150,000 RANW
  • 2024-05-02 Sold (Public Records) $130,000 Public Records
  • 2017-10-13 Sold (Public Records) $74,000 Public Records
  • 2017-04-28 Sold (Public Records) $45,500 Public Records

Property tax history

-11.2%/yr

Latest (2025): $438 · +12.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…