CashFlowRE
Sign in Sign up
320 E Park St
B- Composite 68.6
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.3/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$75,000

320 E Park St · Neshkoro, WI 54960
4 bd · 1.0 ba · 1,816 sqft · SingleFamily · 14 Days on market
Built 1900 9,147 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Neshkoro, sturdy turn of the century 2 story home has updates made 14 years ago: furnace & weatherization provided by CAP Services helps with heating bills. Large "eat in" size kitchen, main level bedroom features french doors. Full bath on main level, second level bonus room has potential to be additional living space. Home needs updates but has potential to be a warm comfortable home with your handyman and decorating efforts- detached 1 car garage plus 15x26 barn for storage- appliances included. Seller to review all offers May 12, 2026.

Key facts

  • Main level bedroom
  • Eat in size kitchen
  • 9,147 sq ft lot

Tags

EAT IN SIZE KITCHENMAIN LEVEL BEDROOMFULL BATH ON MAIN LEVELSECOND LEVEL BONUS ROOMDETACHED 1 CAR GARAGE15X26 BARN FOR STORAGE

Property features AI

Exterior

  • Parking: Detached 1-car garage (1 garage parking space)
  • Utilities: Well water; Municipal sewer
  • Home design: Single-family, 2-story home; Construction completed; Property zoned residential
  • Construction: Assessor/public record used for year-built information
  • Exterior features: Vinyl exterior; Sidewalks on lot; Storage shed (outbuilding)

Interior

  • Kitchen: Dishwasher; Range/oven; Refrigerator
  • Bedrooms: Master bedroom on main level, approx. 13 x 13; Bedroom 2 on upper level, approx. 14 x 15; Bedroom 3 on upper level, approx. 10 x 13; Bedroom 4 on upper level, approx. 8 x 13
  • Bathrooms: At least one tub; 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas fuel
  • Interior features: Cable/satellite available; High-speed internet
  • Laundry & utility: Washer; Dryer (very old, from 1960, in working condition noted)

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 4-bed/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $419 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).

Location & tenants

  • Location reads 57/100 on livability (#744 in WI) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: crime C-, schools F, amenities F.
  • Westfield School District (rural): math 39% / reading 37% proficiency, ranked #195 of 342 in WI (top 57%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 17 active listings in the ZIP; 95 units permitted in Marquette County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Marquette County population projected at -25% 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 $21k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $8k; list at $75k implies a 782% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $75,000

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-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 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
1.69%
Cap rate
13.00%
Cash-on-cash
23.96%
DSCR
2.07
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$217,920
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
320 E Park St 0.00mi 4/1.0 1,816 (0%) 0mo $95,000 $52 100
331 S West St 0.44mi 3/2.0 (-1) 1,700 (-6%) 11mo $204,000 $120 51

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
17.2%
Equity multiple
1.70×
Total profit
$14,607
Equity at exit
$11,183
10-year hold
IRR
25.8%
Equity multiple
3.25×
Total profit
$47,341
Equity at exit
$6,485

Cash invested: $21,000 (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 54960

Home prices YoY
-7.6%
Active inventory
17
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,269 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$159 /mo · $1,903/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$419

Break-even live

Break-even rent $738
Max offer price $75,000
Occupancy floor 62%

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
$18,750
Closing costs
$2,250
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 3 events

  1. 2026-05-13
    status Pending
  2. 2026-04-24
    listed $75,000 Active
  3. 2014-01-30
    soldstatus $8,500

ⓘ 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
$1,903 · $159/mo
Projected year-2 tax
$1,903 · $159/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥99°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$15,226
− Mortgage interest
−$4,201
− Property taxes
−$1,903
− Insurance
−$375
− Repairs & maintenance
−$1,218
− Management
−$1,218
− Depreciation
−$2,182
Taxable income
$4,129
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$991
After-tax cash flow
$4,040/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
Westfield School District
NCES district ID
5516440
Math proficiency
39% ▲ 4.00%
Reading proficiency
37% ▬ 0.00%
Median HH income
$46,419
Composite
32.51/100
National rank
#5702
State rank
#195 of 342 in WI

Livability — Neshkoro

Score
57/100
State rank
#744
US rank
#21558

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Neshkoro, WI
Population (ZIP)
2,898

Population outlook (Marquette County) Hauer SSP2

Today (2025)
14,049 people
By 2030
13,362 · -4.9%
By 2040
11,850 · -15.7%
By 2050
10,519 · -25.1%
By 2075
8,457 · -39.8%
By 2100
7,077 · -49.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Romanian 15% Portuguese 5% Lithuanian 3%
Foreign-born
1%
Languages at home
96% English-only · Spanish 2% German/W. Germanic 2%

Political lean MEDSL · Marquette

2024 margin
Strong R (+29.6) · D 34.6% · R 64.2% · Other 1.2%
2008→2024 swing
-34.9pp toward R · 2008: 5.3pp · 2024: -29.6pp
All cycles
2024: R+29.6 2020: R+27.4 2016: R+24.4 2012: D+4.5 2008: D+5.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -19.25%
Current HPI
233.2054
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

+782.4% since first listed
3 events — show timeline
  • 2026-05-13 Pending RANW
  • 2026-04-24 Listed $75,000 RANW
  • 2014-01-30 Sold (Public Records) $8,500 Public Records

Property tax history

+3.7%/yr

Latest (2025): $1,903 · +66.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…