CashFlowRE
Sign in Sign up
1208 Main St St W 🏷️ 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

$1,200

1208 Main St St W · Ashland, WI 54806
2 bd · 1.0 ba · 2,400 sqft · Other · 20 Days on market
Built 1910 4,356 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious 2 bedroom apartment. Recently remodeled unit located at walking distance from Ashland amenities and Lake Superior. This unit has a large kitchen, living room and dining room and also includes an in unit laundry room. Tenant shall be responsible for all utilities (water, electric and gas). Off street parking is available.

Key facts

  • In-unit laundry room
  • Pet-friendly
  • Remodeled unit

Tags

REMODELED UNITLARGE KITCHENIN-UNIT LAUNDRY ROOMPET-FRIENDLYOFF-STREET PARKING

Property features AI

Finance

  • Financial info: Annual taxes reported

Exterior

  • Parking: No on-site parking
  • Utilities: Public water; Public sewer
  • Home design: Duplex residential income property; 2 stories
  • Exterior features: Lot approximately 45 x 100 (0.1 acre)

Interior

  • Bedrooms: Unit 1: 2 bedrooms
  • Bathrooms: Unit 1: 1 bathroom
  • Heating & cooling: Forced air heating (natural gas)
  • Interior features: Crawl space basement; Forced air heating using natural gas

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 $1,200 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 $836 ($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 842.2% vs local median 3.5% 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: 85 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 $36 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 $336 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.
  • 5 sale attempts since 9y 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 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $1,182 (1.5% below list)

Questions for the listing agent

  1. Built in 1910 — 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
89.05%
Cap rate
842.16%
Cash-on-cash
2985.25%
DSCR
133.83
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
158.91×
Total profit
$53,059
Equity at exit
$179
10-year hold
IRR
Equity multiple
342.72×
Total profit
$114,819
Equity at exit
$104

Cash invested: $336 (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
85
Price-to-rent
0.1×

Monthly cashflow live

Estimated rent
$1,069 medium interval (Pro) →
Mortgage (P&I)
$6
Tax est. 1.5%
$2 /mo · $18/yr
Insurance
$0
HOA
$0
Vacancy / Maint / Mgmt
$224
Net cashflow
$836

Break-even live

Break-even rent $10
Max offer price $1,200
Occupancy floor 17%

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
$300
Closing costs
$36
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 15 events

  1. 2026-06-01
    days on market $1,200 Active 20 DOM
  2. 2026-05-31
    days on market $1,200 Active 19 DOM
  3. 2026-05-12
    listed $1,200 Active
  4. 2025-10-10
    soldstatus $1,100 Closed 331-char remark
    Show marketing remark (331 chars)

    Spacious 2 bedroom apartment. Recently remodeled unit located at walking distance from Ashland amenities and Lake Superior. This unit has a large kitchen, living room and dining room and also includes an in unit laundry room. Tenant shall be responsible for all utilities (water, electric and gas). Off street parking is available.

  5. 2025-10-09
    listed $1,100 Active 331-char remark
    Show marketing remark (331 chars)

    Spacious 2 bedroom apartment. Recently remodeled unit located at walking distance from Ashland amenities and Lake Superior. This unit has a large kitchen, living room and dining room and also includes an in unit laundry room. Tenant shall be responsible for all utilities (water, electric and gas). Off street parking is available.

  6. 2025-09-25
    soldstatus $1,100 Closed 331-char remark
    Show marketing remark (331 chars)

    Spacious 2 bedroom apartment. Recently remodeled unit located at walking distance from Ashland amenities and Lake Superior. This unit has a large kitchen, living room and dining room and also includes an in unit laundry room. Tenant shall be responsible for all utilities (water, electric and gas). Off street parking is available.

  7. 2025-09-09
    listed $1,100 Active 331-char remark
    Show marketing remark (331 chars)

    Spacious 2 bedroom apartment. Recently remodeled unit located at walking distance from Ashland amenities and Lake Superior. This unit has a large kitchen, living room and dining room and also includes an in unit laundry room. Tenant shall be responsible for all utilities (water, electric and gas). Off street parking is available.

  8. 2025-03-03
    soldstatus $1,100 Closed
  9. 2024-07-30
    soldstatus $1,100 Closed
  10. 2024-03-25
    soldstatus $157,800
  11. 2024-03-22
    soldstatus $157,750
  12. 2023-09-27
    listed $185,000
  13. 2017-06-30
    soldstatus $39,000
  14. 2017-04-03
    listed $39,900
  15. 2004-01-16
    soldstatus $59,900

ⓘ 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 1/10 Low
  • 🌡 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
$12,823
− Mortgage interest
−$67
− Property taxes
−$18
− Insurance
−$6
− Repairs & maintenance
−$1,026
− Management
−$1,026
− Depreciation
−$35
Taxable income
$10,645
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,555
After-tax cash flow
$7,476/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

-98.0% since first listed
13 events — show timeline
  • 2026-05-12 Listed $1,200 LSAR
  • 2025-10-10 Sold (MLS) $1,100 LSAR
  • 2025-10-09 Listed $1,100 LSAR
  • 2025-09-25 Sold (MLS) $1,100 LSAR
  • 2025-09-09 Listed $1,100 LSAR
  • 2025-03-03 Sold (MLS) $1,100 LSAR
  • 2024-07-30 Sold (MLS) $1,100 LSAR
  • 2024-03-25 Sold (Public Records) $157,800 Public Records
  • 2024-03-22 Sold (MLS) $157,750 LSAR
  • 2023-09-27 Listed $185,000 LSAR
  • 2017-06-30 Sold (MLS) $39,000 LSAR
  • 2017-04-03 Listed $39,900 LSAR
  • 2004-01-16 Sold (Public Records) $59,900 Public Records

Property tax history

+5.9%/yr

Latest (2025): $2,471 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…