CashFlowRE
Sign in Sign up
N14099 W Central Ave
B+ Composite 78.77
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 +28.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • Appreciation +9.0/10.0
  • 1% rule +6.7/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0

$69,900

N14099 W Central Ave · Fifield, WI 54524
2 bd · 1.0 ba · 748 sqft · SingleFamily · 15 Days on market
Built 1930 7,753 sqft lot Est $118k · 41% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

(370/DW) Affordable City Home! This 2-bedroom house is located on a corner lot in Fifield. The home features a roomy living, kitchen, dining area, 2 bedrooms and a bath. Electric baseboard heat and Warm Morning natural gas space heater in the carpeted living room. Crawl space. The exterior of the home has wood siding, and the shingles were replaced about 4 years ago. Nice gravel parking area and room for a garage. Home is serviced by city water and sewer. Take a Look! $69,900.

Key facts

  • Gravel parking area
  • City water
  • Wood siding

Tags

CORNER LOTWOOD SIDINGREPLACED SHINGLESGRAVEL PARKING AREACITY WATERCITY SEWER

Property features AI

Finance

  • Other: Property listed by BIRCHLAND REALTY, INC - PARK FALLS
  • Financial info: Tax information withheld from output
  • HOA & community: Information not provided

Exterior

  • Parking: No garage; Driveway; 2 total parking spaces
  • Security: Information not provided
  • Utilities: Public water; Public sewer; Electric with circuit breakers
  • Home design: Single-family residence; One story; Residential property
  • Construction: Frame construction with wood siding; Stone foundation; Composition/shingle roof; Built information not provided
  • Exterior features: Public maintained road; City street frontage

Interior

  • Kitchen: Electric oven; Electric range; Refrigerator
  • Bedrooms: Information not provided
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Natural gas heating; Space heater
  • Interior features: Electric water heater; No fireplace; Crawl space basement
  • Laundry & utility: Information not provided

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 2-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $224 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($817 rent vs $70k).
  • Recommended offer: $69k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • Chequamegon School District (rural): math 25% / reading 29% proficiency, ranked #303 of 342 in WI (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Chequamegon Middle (math 22% / reading 37%, grade F, #261 of 383 statewide, top 73%, 129 students, 50% FRL); Chequamegon High (math 24% / reading 24%, grade F, #287 of 483 statewide, top 71%, 218 students, 46% FRL) — zoned schools at 48% FRL track the district average.
  • Market conditions: 9 active listings in the ZIP; 47 units permitted in Price County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($483 loan paydown + $6k appreciation (8.0% local appreciation)).
  • Price County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (8.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($69k) 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.
  • Current owner paid $53k; 32% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $68,851 (1.5% below list)

Questions for the listing agent

  1. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.17%
Cap rate
10.14%
Cash-on-cash
13.74%
DSCR
1.61
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$118,184
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
N14204 Central Ave 0.28mi 2/1.0 728 (-3%) 11mo $114,900 $158 73
N13937 W Central Ave 0.40mi 2/1.0 784 (+5%) 8mo $30,000 $38 67

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

7.96% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
30.6%
Equity multiple
3.19×
Total profit
$42,861
Equity at exit
$52,917
10-year hold
IRR
27.3%
Equity multiple
6.81×
Total profit
$113,697
Equity at exit
$104,860

Cash invested: $19,572 (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 54524

Home prices YoY
3.6%
Active inventory
9
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$817 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$26 /mo · $309/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$172
Net cashflow
$224

Break-even live

Break-even rent $534
Max offer price $69,900
Occupancy floor 68%

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
$17,475
Closing costs
$2,097
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 13 events

  1. 2026-06-18
    days on market $69,900 Active 15 DOM
  2. 2026-06-17
    days on market $69,900 Active 14 DOM
  3. 2026-06-16
    days on market $69,900 Active 13 DOM
  4. 2026-06-15
    days on market $69,900 Active 12 DOM
  5. 2026-06-15
    days on market $69,900 Active 11 DOM
  6. 2026-06-13
    days on market $69,900 Active 10 DOM
  7. 2026-06-12
    days on market $69,900 Active 9 DOM
  8. 2026-06-09
    days on market $69,900 Active 6 DOM
  9. 2026-06-08
    days on market $69,900 Active 5 DOM
  10. 2026-06-08
    days on market $69,900 Active 4 DOM
  11. 2026-06-05
    days on marketlisting id $69,900 Active 2 DOM
  12. 2026-06-04
    remarks 549-char remark
  13. 2026-06-04
    listed $69,900 Active 1 DOM

ⓘ 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
$309 · $26/mo
Projected year-2 tax
$801 · $67/mo
Expected delta
+$492/yr (+$41/mo · 159.0%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥92°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$9,805
− Mortgage interest
−$3,915
− Property taxes
−$309
− Insurance
−$350
− Repairs & maintenance
−$784
− Management
−$784
− Depreciation
−$2,033
Taxable income
$1,629
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$391
After-tax cash flow
$2,298/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
Chequamegon School District
NCES district ID
5500058
Math proficiency
25% ▼ -18.00%
Reading proficiency
29% ▼ -9.00%
Median HH income
$42,432
Composite
22.98/100
National rank
#7984
State rank
#303 of 342 in WI

Livability — Fifield

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
682

Population outlook (Price County) Hauer SSP2

Today (2025)
12,757 people
By 2030
12,157 · -4.7%
By 2040
10,761 · -15.6%
By 2050
9,515 · -25.4%
By 2075
8,293 · -35.0%
By 2100
7,470 · -41.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (98%)
Race & ethnicity
White 98% Two or more races 2%
Common ancestry
Portuguese 7% Romanian 5% Lithuanian 2%
Foreign-born
2% · Canada

Political lean MEDSL · Price

2024 margin
Solid R (+31.1) · D 33.9% · R 65.1%
2008→2024 swing
-44.5pp toward R · 2008: 13.4pp · 2024: -31.1pp
All cycles
2024: R+31.1 2020: R+27.6 2016: R+25.0 2012: D+0.0 2008: D+13.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 7.96%
Current HPI
226.0184
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

+31.9% since first listed
3 events — show timeline
  • 2026-06-01 Listed $69,900 RANWW
  • 2026-06-01 Listed $69,900 GNMLS
  • 2022-09-26 Sold (Public Records) $53,000 Public Records

Property tax history

-3.6%/yr

Latest (2025): $309 · +7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…