CashFlowRE
Sign in Sign up
1923 W 6th St 🏷️ Likely Rental
D Composite 43.64
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$1,130

1923 W 6th St · Ashland, WI 54806
2 bd · 1.0 ba · 1,496 sqft · Other · 20 Days on market
Built 1900 0.25 ac lot

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

Listing remarks MLS

This is a 2-bedroom unit available for rent, featuring 1 bathroom. Pets are welcome, making it a great option for animal lovers. Please note that utilities will be the responsibility of the tenant.

Key facts

  • 0.25 acre lot
  • Garage
  • Built 1900

Property features AI

Finance

  • Other: Located via US-2 to Beaser, then west on 6th St
  • Financial info: Annual property tax: $2,614.20

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Duplex residential income property; 2 stories
  • Exterior features: Lot approximately 75 x 100 (0.25 acre)

Interior

  • Bedrooms: 2 bedrooms
  • Bathrooms: 1 bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Full 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 $1,130 price doesn't fit this home's estimated sale value 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/1.0-bath other listed at $1k.

Deal economics

  • At list price, monthly cash flow is $870 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1k).
  • Recommended offer: $1k (1.5% below list) — sets the bar for market timing.
  • Cap rate 929.9% vs local median 3.4% in Ashland — 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 84/100 on livability (#37 in WI, #750 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, health & safety A+, commute A; Watch: schools C-, employment F.
  • Ashland School District (town): math 16% / reading 30% proficiency, ranked #325 of 342 in WI (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 87 active listings in the ZIP; 30 units permitted in Ashland County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $8 of loan paydown is wiped out by about $34 of value loss. Plan a longer hold.
  • Ashland County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $316 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($1k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 12y ago 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 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $1,113 (1.5% below list)

Questions for the listing agent

  1. Built in 1900 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
98.30%
Cap rate
929.93%
Cash-on-cash
3298.69%
DSCR
147.77
GRM
0.1

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
Equity multiple
175.55×
Total profit
$55,229
Equity at exit
$168
10-year hold
IRR
Equity multiple
378.66×
Total profit
$119,490
Equity at exit
$98

Cash invested: $316 (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 54806

Active inventory
87
Price-to-rent
0.1×

Monthly cashflow live

Estimated rent
$1,111 medium interval (Pro) →
Mortgage (P&I)
$6
Tax est. 1.5%
$1 /mo · $17/yr
Insurance
$0
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$870

Break-even live

Break-even rent $10
Max offer price $1,130
Occupancy floor 17%

Sensitivity live

Price -10% $871 -5% $870 +0% $870 +5% $869 +10% $869
Rent -10% $782 -5% $826 +0% $870 +5% $914 +10% $958
Rate -1.0pp $870 -0.5pp $870 base $870 +0.5pp $869 +1.0pp $869

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
$282
Closing costs
$34
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 28 events

  1. 2026-06-18
    days on market $1,130 Active 20 DOM
  2. 2026-06-17
    days on market $1,130 Active 19 DOM
  3. 2026-06-16
    days on market $1,130 Active 18 DOM
  4. 2026-06-15
    days on market $1,130 Active 17 DOM
  5. 2026-06-15
    days on market $1,130 Active 16 DOM
  6. 2026-06-13
    days on market $1,130 Active 15 DOM
  7. 2026-06-12
    days on market $1,130 Active 14 DOM
  8. 2026-06-09
    days on market $1,130 Active 11 DOM
  9. 2026-06-08
    days on market $1,130 Active 10 DOM
  10. 2026-06-08
    days on market $1,130 Active 9 DOM
  11. 2026-06-07
    days on market $1,130 Active 8 DOM
  12. 2026-06-03
    days on market $1,130 Active 5 DOM
  13. 2026-06-02
    days on market $1,130 Active 4 DOM
  14. 2026-06-01
    days on market $1,130 Active 3 DOM
  15. 2026-05-31
    days on market $1,130 Active 2 DOM
  16. 2026-05-29
    listed $1,130 Active
  17. 2025-12-09
    soldstatus $1,049 Closed 197-char remark
    Show marketing remark (197 chars)

    This is a 2-bedroom unit available for rent, featuring 1 bathroom. Pets are welcome, making it a great option for animal lovers. Please note that utilities will be the responsibility of the tenant.

  18. 2025-12-04
    price $999 197-char remark
    Show marketing remark (197 chars)

    This is a 2-bedroom unit available for rent, featuring 1 bathroom. Pets are welcome, making it a great option for animal lovers. Please note that utilities will be the responsibility of the tenant.

  19. 2025-11-13
    listed $1,000 Active 197-char remark
    Show marketing remark (197 chars)

    This is a 2-bedroom unit available for rent, featuring 1 bathroom. Pets are welcome, making it a great option for animal lovers. Please note that utilities will be the responsibility of the tenant.

  20. 2025-06-25
    soldstatus $155,000 Closed 1072-char remark
    Show marketing remark (1072 chars)

    Fully Updated Duplex with Strong Rental Income and Peaceful Creekside Setting. Welcome to 1923 6th St W—a freshly updated duplex now under professional management. This turn-key investment property is fully rented with background-checked tenants and offers solid cash flow, with tenants responsible for their own utilities. The lower unit has been fully refurbished, featuring new flooring throughout, fresh sheetrock and paint, and updated electrical systems, including a newly installed 3-meter exterior box and new breaker panels inside. A master lock system enhances security and convenience. The home sits on a poured concrete foundation with a deep, dry basement—ideal for storage or future expansion. Additional highlights include an insulated garage with keypad entry (not currently rented, perfect for a shop or owner use), plus extra land and a serene backyard that borders a lovely creek. Whether you’re looking to expand your portfolio or secure a low-maintenance income property, this duplex is a fantastic opportunity in a peaceful setting.

  21. 2025-06-06
    listed Active Under Contract 1072-char remark
    Show marketing remark (1072 chars)

    Fully Updated Duplex with Strong Rental Income and Peaceful Creekside Setting. Welcome to 1923 6th St W—a freshly updated duplex now under professional management. This turn-key investment property is fully rented with background-checked tenants and offers solid cash flow, with tenants responsible for their own utilities. The lower unit has been fully refurbished, featuring new flooring throughout, fresh sheetrock and paint, and updated electrical systems, including a newly installed 3-meter exterior box and new breaker panels inside. A master lock system enhances security and convenience. The home sits on a poured concrete foundation with a deep, dry basement—ideal for storage or future expansion. Additional highlights include an insulated garage with keypad entry (not currently rented, perfect for a shop or owner use), plus extra land and a serene backyard that borders a lovely creek. Whether you’re looking to expand your portfolio or secure a low-maintenance income property, this duplex is a fantastic opportunity in a peaceful setting.

  22. 2025-04-07
    listed $159,000 1072-char remark
    Show marketing remark (1072 chars)

    Fully Updated Duplex with Strong Rental Income and Peaceful Creekside Setting. Welcome to 1923 6th St W—a freshly updated duplex now under professional management. This turn-key investment property is fully rented with background-checked tenants and offers solid cash flow, with tenants responsible for their own utilities. The lower unit has been fully refurbished, featuring new flooring throughout, fresh sheetrock and paint, and updated electrical systems, including a newly installed 3-meter exterior box and new breaker panels inside. A master lock system enhances security and convenience. The home sits on a poured concrete foundation with a deep, dry basement—ideal for storage or future expansion. Additional highlights include an insulated garage with keypad entry (not currently rented, perfect for a shop or owner use), plus extra land and a serene backyard that borders a lovely creek. Whether you’re looking to expand your portfolio or secure a low-maintenance income property, this duplex is a fantastic opportunity in a peaceful setting.

  23. 2025-03-10
    soldstatus $1,000 Closed
  24. 2025-02-21
    soldstatus $104,900
  25. 2024-09-11
    listed $114,900
  26. 2014-06-05
    listed $70,000
  27. 2014-06-05
    historical
  28. 2004-10-27
    soldstatus $64,000

ⓘ 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 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥93°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
$13,330
− Mortgage interest
−$63
− Property taxes
−$17
− Insurance
−$6
− Repairs & maintenance
−$1,066
− Management
−$1,066
− Depreciation
−$33
Taxable income
$11,078
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,659
After-tax cash flow
$7,778/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
Ashland School District
NCES district ID
5500510
Math proficiency
16% ▼ -16.00%
Reading proficiency
30% ▼ -4.00%
Median HH income
$40,114
Composite
19.4/100
National rank
#8782
State rank
#325 of 342 in WI

Livability — Ashland

Score
84/100
State rank
#37
US rank
#750

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ashland, WI
Population (ZIP)
11,708

Population outlook (Ashland County) Hauer SSP2

Today (2025)
15,204 people
By 2030
14,639 · -3.7%
By 2040
13,198 · -13.2%
By 2050
11,841 · -22.1%
By 2075
9,755 · -35.8%
By 2100
8,675 · -42.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Native American 9% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Romanian 8% Portuguese 6% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Ashland

2024 margin
Toss-up / Even · D 51.6% · R 46.9% · Other 1.5%
2008→2024 swing
-32.4pp toward R · 2008: 37.1pp · 2024: 4.7pp
All cycles
2024: D+4.7 2020: D+11.0 2016: D+8.9 2012: D+30.8 2008: D+37.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -142.11%
Current HPI
168.3012
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

-98.2% since first listed
13 events — show timeline
  • 2026-05-29 Listed $1,130 LSAR
  • 2025-12-09 Sold (MLS) $1,049 LSAR
  • 2025-12-04 Price Changed $999 LSAR
  • 2025-11-13 Listed $1,000 LSAR
  • 2025-06-25 Sold (MLS) $155,000 LSAR
  • 2025-06-06 Listed LSAR
  • 2025-04-07 Listed $159,000 LSAR
  • 2025-03-10 Sold (MLS) $1,000 LSAR
  • 2025-02-21 Sold (MLS) $104,900 LSAR
  • 2024-09-11 Listed $114,900 LSAR
  • 2014-06-05 Delisted SAAR
  • 2014-06-05 Listed $70,000 SAAR
  • 2004-10-27 Sold (Public Records) $64,000 Public Records

Property tax history

+2.9%/yr

Latest (2025): $2,614 · +8.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…