CashFlowRE
Sign in Sign up
804 S Peach Ave
B- Composite 66.24
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 +24.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.7/10.0
  • 1% rule +6.5/10.0
  • Schools +4.0/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$110,500

804 S Peach Ave · Marshfield, WI 54449
3 bd · 1.0 ba · 1,099 sqft · SingleFamily · 66 Days on market
Built 1900 6,534 sqft lot Est $170k · 35% under

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

Listing remarks MLS

Why pay rent when you can own your own home?! This 3 bedroom, 1 bath, 1.5 story home has a large kitchen and dining area. 3 season room is great for reading your favorite book or just having a nice morning cup of coffee. Seller will leave armoires for the upstairs bedrooms without a closet. Updated electrical service to 200 AMP. Roof, water heater and furnace new within last 10 years. Would make a nice starter home or an investment property.

Key facts

  • Enclosed porch
  • Spacious dining area
  • Generous backyard

Tags

SPACIOUS DINING AREAENCLOSED PORCHGENEROUS BACKYARD

Property features AI

Finance

  • Other:
  • Financial info:
  • HOA & community:

Exterior

  • Parking:
  • Security:
  • Utilities: Municipal water; Municipal sewer; Natural gas
  • Home design: Single-family home, 1.5-story; Shingle roof; Residential zoning; Lot size approximately 0.15 acres
  • Construction: Shingle roof; Stone foundation; Finished above grade approximately 1,099 (estimated); Below grade unfinished area approximately 748
  • Exterior features: Deck; Porch; Full, unfinished basement with stone foundation

Interior

  • Kitchen: Kitchen on main level — 13 x 13; Refrigerator; Microwave
  • Bedrooms: Master bedroom (Main level) — 10 x 9; Bedroom 2 (Upper level) — 15 x 9; Bedroom 3 (Upper level) — 13 x 8
  • Flooring: Carpet; Wood floors
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Window/Wall air conditioning
  • Interior features: Carpet; Wood floors; Smoke detectors; High-speed Internet
  • Laundry & utility: Washer; Dryer

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 3-bed/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $216 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $104k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% vs local median 2.8% in Marshfield — 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 80/100 on livability (#62 in WI, #1,688 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute F.
  • Marshfield Unified School District (town): math 44% / reading 50% proficiency, ranked #79 of 342 in WI (top 23%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Marshfield High (math 38% / reading 52%, grade D-, #58 of 483 statewide, top 12%, 1,242 students, 33% FRL).
  • Market conditions: 85 active listings in the ZIP; 122 units permitted in Wood County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $764 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Wood County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($104k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 12y ago; this cycle's ask has dropped $18k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $61k; list at $110k implies a 81% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $103,870 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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.
  7. 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.
  8. 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
1.15%
Cap rate
8.64%
Cash-on-cash
8.38%
DSCR
1.37
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$170,345
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1004 S Cherry Ave 0.26mi 2/1.0 (-1) 1,056 (-4%) 4mo $163,900 $155 73
1421 S Erickson Ave 0.23mi 2/1.0 (-1) 1,175 (+7%) 7mo $164,900 $140 67
1205 S Maple Ave 0.44mi 3/2.0 1,140 (+4%) 7mo $220,000 $193 64
1111 S Cedar Ave 0.36mi 3/1.5 1,170 (+6%) 11mo $184,000 $157 61
601 S Cherry Ave 0.25mi 2/1.0 (-1) 992 (-10%) 12mo $101,500 $102 57
2001 S Maple Ave 0.72mi 3/1.5 1,148 (+4%) 2mo $215,000 $187 55
706 S Felker Ave 0.32mi 2/2.0 (-1) 988 (-10%) 8mo $195,000 $197 52
312 W 4th St 0.72mi 3/2.0 1,152 (+5%) 11mo $80,000 $69 45
1211 E 18th St 0.53mi 3/1.0 1,238 (+13%) 11mo $187,000 $151 45
209 E Arnold St 0.74mi 3/1.0 1,176 (+7%) 11mo $141,500 $120 45
107 S Vine Ave 0.51mi 3/2.0 1,253 (+14%) 7mo $95,000 $76 43
409 W 6th St 0.74mi 2/1.0 (-1) 936 (-15%) 7mo $162,500 $174 30

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
-3.5%
Equity multiple
0.87×
Total profit
$-4,111
Equity at exit
$16,476
10-year hold
IRR
6.2%
Equity multiple
1.46×
Total profit
$14,276
Equity at exit
$9,554

Cash invested: $30,940 (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 54449

Active inventory
85
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,270 medium interval (Pro) →
Mortgage (P&I)
$579
Tax from tax record
$161 /mo · $1,937/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$216

Break-even live

Break-even rent $996
Max offer price $110,500
Occupancy floor 78%

Sensitivity live

Price -10% $279 -5% $247 +0% $216 +5% $185 +10% $154
Rent -10% $116 -5% $166 +0% $216 +5% $266 +10% $316
Rate -1.0pp $272 -0.5pp $244 base $216 +0.5pp $187 +1.0pp $158

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
$27,625
Closing costs
$3,315
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 23 events

  1. 2026-06-21
    days on market $110,500 Active 66 DOM
  2. 2026-06-18
    days on market $110,500 Active 64 DOM
  3. 2026-06-17
    days on market $110,500 Active 63 DOM
  4. 2026-06-17
    price $110,500 Active 62 DOM
  5. 2026-06-16
    days on market $120,000 Active 62 DOM
  6. 2026-06-15
    days on market $120,000 Active 61 DOM
  7. 2026-06-15
    days on market $120,000 Active 60 DOM
  8. 2026-06-13
    days on market $120,000 Active 59 DOM
  9. 2026-06-12
    days on market $120,000 Active 58 DOM
  10. 2026-06-09
    days on market $120,000 Active 55 DOM
  11. 2026-06-08
    days on market $120,000 Active 54 DOM
  12. 2026-06-08
    days on market $120,000 Active 53 DOM
  13. 2026-06-07
    days on market $120,000 Active 52 DOM
  14. 2026-06-03
    days on market $120,000 Active 49 DOM
  15. 2026-06-02
    days on market $120,000 Active 48 DOM
  16. 2026-06-01
    days on market $120,000 Active 47 DOM
  17. 2026-05-31
    days on market $120,000 Active 46 DOM
  18. 2026-04-27
    price $125,000
  19. 2026-04-15
    listed $128,000 Active
  20. 2014-11-20
    soldstatus $61,000
  21. 2014-11-19
    soldstatus $61,000 Sold 445-char remark
    Show marketing remark (445 chars)

    Why pay rent when you can own your own home?! This 3 bedroom, 1 bath, 1.5 story home has a large kitchen and dining area. 3 season room is great for reading your favorite book or just having a nice morning cup of coffee. Seller will leave armoires for the upstairs bedrooms without a closet. Updated electrical service to 200 AMP. Roof, water heater and furnace new within last 10 years. Would make a nice starter home or an investment property.

  22. 2014-09-04
    listed $59,900 Active 445-char remark
    Show marketing remark (445 chars)

    Why pay rent when you can own your own home?! This 3 bedroom, 1 bath, 1.5 story home has a large kitchen and dining area. 3 season room is great for reading your favorite book or just having a nice morning cup of coffee. Seller will leave armoires for the upstairs bedrooms without a closet. Updated electrical service to 200 AMP. Roof, water heater and furnace new within last 10 years. Would make a nice starter home or an investment property.

  23. 2006-06-20
    soldstatus $57,000

ⓘ 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
$1,937 · $161/mo
Projected year-2 tax
$1,991 · $166/mo
Expected delta
+$54/yr (+$4/mo · 2.8%)

ⓘ 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 1/10 Low 7 d/yr ≥97°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$15,235
− Mortgage interest
−$6,190
− Property taxes
−$1,937
− Insurance
−$552
− Repairs & maintenance
−$1,219
− Management
−$1,219
− Depreciation
−$3,215
Taxable income
$904
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$217
After-tax cash flow
$2,376/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
Marshfield Unified School District
NCES district ID
5508820
Math proficiency
44% ▼ -4.00%
Reading proficiency
50% ▼ -2.00%
Median HH income
$50,784
Composite
40.35/100
National rank
#3743
State rank
#79 of 342 in WI

Livability — Marshfield

Score
80/100
State rank
#62
US rank
#1688

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Marshfield, WI
Population (ZIP)
26,368

Population outlook (Wood County) Hauer SSP2

Today (2025)
69,530 people
By 2030
66,919 · -3.8%
By 2040
60,735 · -12.6%
By 2050
54,077 · -22.2%
By 2075
41,820 · -39.9%
By 2100
31,863 · -54.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 3% Asian 2%
Common ancestry
Romanian 8% Portuguese 6% Lithuanian 3%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% German/W. Germanic 1% Other Asian/Pacific 1%

Political lean MEDSL · Wood

2024 margin
R (+19.9) · D 39.4% · R 59.3% · Other 1.3%
2008→2024 swing
-33.1pp toward R · 2008: 13.1pp · 2024: -19.9pp
All cycles
2024: R+19.9 2020: R+19.2 2016: R+19.3 2012: R+2.9 2008: D+13.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -110.73%
Current HPI
171.5799
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

+119.3% since first listed
6 events — show timeline
  • 2026-04-27 Price Changed $125,000 CWMLS
  • 2026-04-15 Listed $128,000 CWMLS
  • 2014-11-20 Sold (Public Records) $61,000 Public Records
  • 2014-11-19 Sold (MLS) $61,000 CWMLS
  • 2014-09-04 Listed $59,900 CWMLS
  • 2006-06-20 Sold (Public Records) $57,000 Public Records

Property tax history

+3.1%/yr

Latest (2025): $1,937 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…