CashFlowRE
Sign in Sign up
325 Selma St
D Composite 41.51
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 +13.1/30.0
  • ARV discount +7.3/15.0
  • Livability +4.5/5.0
  • DSCR +3.9/10.0
  • 1% rule +3.8/10.0
  • Schools +3.5/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$240,000

325 Selma St · Eau Claire, WI 54703
3 bd · 2.0 ba · 1,512 sqft · SingleFamily public records · 2 Days on market
Built 1963 8,712 sqft lot Est $239k · at est.

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

Listing remarks MLS

Meticulously maintained 1 owner, 3 bdrm ranch. Home features hrdwd flrs, new furnace & A/C, remodeled bthrm, updated windows, possible first flr lndry & finished lower level. Great neighborhood location offers easy access to downtown or North Crossing.

Key facts

  • Spacious backyard
  • Convenient location
  • 8,712 sq ft lot

Tags

SPACIOUS BACKYARDATTRACTIVE CURB APPEALCONVENIENT LOCATION

Property features AI

Exterior

  • Parking: Attached 1-car garage
  • Utilities: Municipal water; Municipal sewer; Natural gas service
  • Home design: Single-family, one-story home; Approximately 1,501–1,750 total finished area with about 912 finished above grade and 600 finished below grade
  • Construction: Block foundation
  • Exterior features: Aluminum/steel exterior; Garden shed; Lot under 1/2 acre (approximately 0.2 acre); Zoned residential

Interior

  • Kitchen: Range/oven; Refrigerator; Kitchen located on main level (approx. 9 x 9)
  • Bedrooms: Master bedroom on main level, about 9 x 13; Second bedroom on main level, about 8 x 11; Third bedroom on main level, about 10 x 11
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Circuit breakers; Basement is full, partially finished, with block foundation
  • 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/2.0-bath single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $-9 ($-110/yr) — negative.
  • To cash-flow at today's rent, offer at most $238k (0.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (12.3% below list).
  • Recommended offer: $211k (12.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 2.5% in Eau Claire — 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 89/100 on livability (#10 in WI, #121 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+.
  • Eau Claire Area School District (urban): math 38% / reading 43% proficiency, ranked #150 of 342 in WI (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Roosevelt Elementary (math 37% / reading 42%, grade F, #490 of 1,041 statewide, top 53%, 255 students, 40% FRL); Delong Middle (math 32% / reading 42%, grade F, #175 of 383 statewide, top 48%, 893 students, 44% FRL); North High (math 38% / reading 46%, grade F, #74 of 483 statewide, top 18%, 1,663 students, 41% FRL).
  • Market conditions: Rents rising (+2.0%/yr); 215 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 583 units permitted in Eau Claire County in 2024 (325 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($72k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Eau Claire County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 18y 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.
  • Current owner paid $205k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $210,571 (12.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1963 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.88%
Cap rate
6.25%
Cash-on-cash
-0.16%
DSCR
0.99
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$238,896
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3003 8th St 0.25mi 3/2.0 1,424 (-6%) 1mo $225,000 $158 78
2719 4th St 0.34mi 3/1.5 1,484 (-2%) 8mo $232,900 $157 72
3024 7th St 0.21mi 2/1.5 (-1) 1,588 (+5%) 4mo $250,000 $157 71
2713 11th St 0.54mi 3/1.5 1,568 (+4%) 3mo $255,000 $163 64
610 Truax Blvd 0.15mi 3/1.5 1,724 (+14%) 6mo $235,000 $136 63
2911 6th St 0.17mi 2/1.5 (-1) 1,678 (+11%) 6mo $259,900 $155 62
2718 5th St 0.35mi 3/1.5 1,680 (+11%) 4mo $240,000 $143 60
599 Hagman St Lot 36 0.66mi 2/2.0 (-1) 1,448 (-4%) 3mo $322,868 $223 54
1027 Pershing St 0.62mi 2/2.0 (-1) 1,564 (+3%) 7mo $212,000 $136 54
2805 7th St 0.31mi 3/1.0 1,301 (-14%) 5mo $232,500 $179 54
663 Hagman St Lot 38 0.69mi 2/2.0 (-1) 1,448 (-4%) 5mo $334,553 $231 52
3004 14th St 0.64mi 3/1.5 1,716 (+14%) 8mo $296,500 $173 39

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 · 2.01% rent growth · sell at horizon

5-year hold
IRR
-17.7%
Equity multiple
0.38×
Total profit
$-41,509
Equity at exit
$35,785
10-year hold
IRR
-11.8%
Equity multiple
0.33×
Total profit
$-45,086
Equity at exit
$20,751

Cash invested: $67,200 (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 54703

Rents YoY
2.0%
Active inventory
215
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$2,106 medium interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$314 /mo · $3,769/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$442
Net cashflow
$-9

Break-even live

Break-even rent $2,117
Max offer price $238,385
Occupancy floor 95%

Sensitivity live

Price -10% $127 -5% $59 +0% $-9 +5% $-77 +10% $-145
Rent -10% $-175 -5% $-92 +0% $-9 +5% $74 +10% $157
Rate -1.0pp $112 -0.5pp $52 base $-9 +0.5pp $-71 +1.0pp $-135

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
$60,000
Closing costs
$7,200
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.

Rent comps 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1127 Glenn Pl Unit Left Eau Claire, WI 3.0 2.0 1950 $1,850 $0.95 45d 1 0.83mi
2016 N Oxford Ave Eau Claire, WI 2.0 1.0–2.0 1023 $2,600 $2.54 15d 33 0.84mi
315 Riverfront Ter Eau Claire, WI 1.0–2.0 1.0–2.0 974 $1,725 $1.77 45d 10 1.22mi
224 N Barstow St Eau Claire, WI 1.0–2.0 1.0–2.0 828 $2,350 $2.84 15d 20 1.29mi
100 N Farwell St Eau Claire, WI 2.0 1.0–2.0 787 $2,950 $3.75 15d 13 1.40mi
1014 Oxford Ave Unit 1/2 Eau Claire, WI 4.0 1.0 1244 $1,396 $1.12 45d 1 1.49mi

Listing history 2 events

  1. 2026-06-21
    remarks 699-char remark
  2. 2026-06-21
    listed $240,000 Active 2 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
$3,769 · $314/mo
Projected year-2 tax
$4,104 · $342/mo
Expected delta
+$336/yr (+$28/mo · 8.9%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥97°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$25,269
− Mortgage interest
−$13,444
− Property taxes
−$3,769
− Insurance
−$1,200
− Repairs & maintenance
−$2,021
− Management
−$2,021
− Depreciation
−$6,982
Taxable loss
−$4,169
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,001
After-tax cash flow
$891/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
Eau Claire Area School District
NCES district ID
5504050
Math proficiency
38% ▼ -9.00%
Reading proficiency
43% ▬ 0.00%
Median HH income
$48,206
Composite
34.72/100
National rank
#5135
State rank
#150 of 342 in WI

Livability — Eau Claire

Score
89/100
State rank
#10
US rank
#121

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Eau Claire, WI
County
Eau Claire County · 96,114 people
City population
87,167
Metro
Eau Claire, WI
Population (ZIP)
44,153
Household income
$71,518
Rent vs Own
38.4% rent · 61.6% own
Severe rent burden
1614.0

Population outlook (Eau Claire County) Hauer SSP2

Today (2025)
109,006 people
By 2030
112,587 · +3.3%
By 2040
118,674 · +8.9%
By 2050
124,085 · +13.8%
By 2075
135,804 · +24.6%
By 2100
139,875 · +28.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Asian 6% Two or more races 4% Hispanic / Latino 4% Black 2%
Common ancestry
Portuguese 16% Romanian 5% Lithuanian 3%
Foreign-born
3% · Canada, China
Languages at home
92% English-only · Other Asian/Pacific 4% Spanish 3%

Political lean MEDSL · Eau Claire

2024 margin
D (+10.6) · D 54.6% · R 44.0% · Other 1.4%
2008→2024 swing
-11.6pp toward R · 2008: 22.1pp · 2024: 10.6pp
All cycles
2024: D+10.6 2020: D+10.8 2016: D+7.3 2012: D+13.6 2008: D+22.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -276.20%
Current HPI
218.2747
Rent YoY
▲ 2.01%
Metro
Eau Claire, WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+128.6% since first listed
7 events — show timeline
  • 2026-06-17 Listed $240,000 RANWW
  • 2021-06-24 Sold (Public Records) $205,000 Public Records
  • 2017-07-12 Sold (Public Records) $128,000 Public Records
  • 2008-12-11 Sold (Public Records) $102,000 Public Records
  • 2008-10-14 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2008-10-10 Sold (MLS) $102,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-07-14 Listed $105,000 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+5.4%/yr

Latest (2025): $3,769 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…