CashFlowRE
Sign in Sign up
161 Carter Place Site Unit C-10
B Composite 72.31
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
  • Condition / age +4.0/5.0
  • Rent growth +3.7/5.0
  • Livability +3.7/5.0
  • Schools +3.5/10.0
  • Appreciation +0.0/10.0

$45,000

161 Carter Place Site Unit C-10 · Onalaska, WI 54650
1 bd · 1.0 ba · 704 sqft · Manufactured · 326 Days on market
Built 2025 Good condition ↓ 30% since listing

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

Listing remarks MLS

Your brand new 1 bedroom, 1 bathroom home is waiting for you to move in! This comfortable home features premium entry doors, a modern bathroom, as well as new brand name appliances. In the community, enjoy with your friends and family all the amenities we have to offer such as a playground, community events, and . This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

Key facts

  • Modern bathroom
  • Premium entry doors
  • Built 2025

Tags

PREMIUM ENTRY DOORSMODERN BATHROOMNEW BRAND NAME APPLIANCES

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 1-bed/1.0-bath manufactured listed at $45k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $616 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Recommended offer: $40k (12.0% below list) — sets the bar for market timing.
  • Cap rate 22.7% vs local median 2.8% in Onalaska — 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 73/100 on livability (#214 in WI) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A; Watch: amenities F, commute F.
  • Onalaska School District (urban): math 39% / reading 41% proficiency, ranked #147 of 342 in WI (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Northern Hills Elementary (math 46% / reading 45%, grade D-, #363 of 1,041 statewide, top 35%, 489 students, 49% FRL); Onalaska Middle (math 31% / reading 38%, grade F, #208 of 383 statewide, top 58%, 673 students, 31% FRL); Onalaska High (math 33% / reading 36%, grade F, #144 of 483 statewide, top 36%, 933 students, 27% FRL).
  • Market conditions: Rents rising fast (+4.7%/yr); 129 active listings in the ZIP; solid renter incomes; 268 units permitted in La Crosse County in 2024 (10 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($86k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $311 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • La Crosse County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 4.7% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 326 days — a 12% lower offer ($40k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $19k (30%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $39,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 326 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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
2.61%
Cap rate
22.73%
Cash-on-cash
58.71%
DSCR
3.61
GRM
3.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.66% rent growth · sell at horizon

5-year hold
IRR
59.2%
Equity multiple
3.70×
Total profit
$33,984
Equity at exit
$6,710
10-year hold
IRR
64.6%
Equity multiple
8.04×
Total profit
$88,685
Equity at exit
$3,891

Cash invested: $12,600 (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 54650

Rents YoY
4.7%
Active inventory
129
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$1,174 medium interval (Pro) →
Mortgage (P&I)
$236
Tax est. 1.5%
$56 /mo · $675/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$247
Net cashflow
$616

Break-even live

Break-even rent $394
Max offer price $45,000
Occupancy floor 42%

Sensitivity live

Price -10% $648 -5% $632 +0% $616 +5% $601 +10% $585
Rent -10% $524 -5% $570 +0% $616 +5% $663 +10% $709
Rate -1.0pp $639 -0.5pp $628 base $616 +0.5pp $605 +1.0pp $593

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
$11,250
Closing costs
$1,350
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 16 events

  1. 2026-06-10
    days on market $45,000 Active 326 DOM
  2. 2026-06-09
    days on market $45,000 Active 325 DOM
  3. 2026-06-08
    days on market $45,000 Active 324 DOM
  4. 2026-06-07
    days on market $45,000 Active 323 DOM
  5. 2026-06-02
    days on market $45,000 Active 318 DOM
  6. 2026-06-01
    days on market $45,000 Active 317 DOM
  7. 2026-05-31
    days on market $45,000 Active 316 DOM
  8. 2026-05-30
    days on market $45,000 Active 315 DOM
  9. 2026-04-02
    status Active 460-char remark
    Show marketing remark (460 chars)

    Your brand new 1 bedroom, 1 bathroom home is waiting for you to move in! This comfortable home features premium entry doors, a modern bathroom, as well as new brand name appliances. In the community, enjoy with your friends and family all the amenities we have to offer such as a playground, community events, and . This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  10. 2026-03-31
    historical 460-char remark
    Show marketing remark (460 chars)

    Your brand new 1 bedroom, 1 bathroom home is waiting for you to move in! This comfortable home features premium entry doors, a modern bathroom, as well as new brand name appliances. In the community, enjoy with your friends and family all the amenities we have to offer such as a playground, community events, and . This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  11. 2026-02-23
    price $45,000 460-char remark
    Show marketing remark (460 chars)

    Your brand new 1 bedroom, 1 bathroom home is waiting for you to move in! This comfortable home features premium entry doors, a modern bathroom, as well as new brand name appliances. In the community, enjoy with your friends and family all the amenities we have to offer such as a playground, community events, and . This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  12. 2025-10-13
    price $50,000 460-char remark
    Show marketing remark (460 chars)

    Your brand new 1 bedroom, 1 bathroom home is waiting for you to move in! This comfortable home features premium entry doors, a modern bathroom, as well as new brand name appliances. In the community, enjoy with your friends and family all the amenities we have to offer such as a playground, community events, and . This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  13. 2025-10-09
    price $59,100 460-char remark
    Show marketing remark (460 chars)

    Your brand new 1 bedroom, 1 bathroom home is waiting for you to move in! This comfortable home features premium entry doors, a modern bathroom, as well as new brand name appliances. In the community, enjoy with your friends and family all the amenities we have to offer such as a playground, community events, and . This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  14. 2025-10-09
    price $64,100 460-char remark
    Show marketing remark (460 chars)

    Your brand new 1 bedroom, 1 bathroom home is waiting for you to move in! This comfortable home features premium entry doors, a modern bathroom, as well as new brand name appliances. In the community, enjoy with your friends and family all the amenities we have to offer such as a playground, community events, and . This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  15. 2025-08-12
    price $59,100 460-char remark
    Show marketing remark (460 chars)

    Your brand new 1 bedroom, 1 bathroom home is waiting for you to move in! This comfortable home features premium entry doors, a modern bathroom, as well as new brand name appliances. In the community, enjoy with your friends and family all the amenities we have to offer such as a playground, community events, and . This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

  16. 2025-07-16
    listed $64,100 Active 460-char remark
    Show marketing remark (460 chars)

    Your brand new 1 bedroom, 1 bathroom home is waiting for you to move in! This comfortable home features premium entry doors, a modern bathroom, as well as new brand name appliances. In the community, enjoy with your friends and family all the amenities we have to offer such as a playground, community events, and . This home won't be on the market long, so call us today for more information or to schedule a tour. Deposits & Fees are subject to change.

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥100°F today · 14 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
$14,088
− Mortgage interest
−$2,521
− Property taxes
−$675
− Insurance
−$225
− Repairs & maintenance
−$1,127
− Management
−$1,127
− Depreciation
−$1,309
Taxable income
$7,104
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,705
After-tax cash flow
$5,693/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This mobile home is in good condition with a modern kitchen and a well-maintained exterior. It is ready for a new owner and can be further enhanced with some minor updates.

Value-add opportunities

  • Both Paint the exterior siding — Fresh paint can enhance curb appeal and property value.
  • Both Replace the welcome sign — A new sign can improve the home's curb appeal and make it more inviting.
  • Both Add a small garden bed — A small garden bed can enhance the landscaping and add value to the property.

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint the exterior siding — Fresh paint can enhance curb appeal and property value.
  • Both Replace the welcome sign — A new sign can improve the home's curb appeal and make it more inviting.
  • Both Add a small garden bed — A small garden bed can enhance the landscaping and add value to the property.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Onalaska School District
NCES district ID
5511010
Math proficiency
39% ▼ -15.00%
Reading proficiency
41% ▼ -11.00%
Median HH income
$55,177
Composite
34.99/100
National rank
#5054
State rank
#147 of 342 in WI

Livability — Onalaska

Score
73/100
State rank
#214
US rank
#5639

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Onalaska, WI
County
La Crosse County · 89,439 people
City population
25,304
Metro
La Crosse-Onalaska, WI-MN
Population (ZIP)
25,304
Household income
$85,548
Rent vs Own
32.0% rent · 68.0% own
Severe rent burden
484.0

Population outlook (La Crosse County) Hauer SSP2

Today (2025)
126,082 people
By 2030
130,161 · +3.2%
By 2040
137,231 · +8.8%
By 2050
143,506 · +13.8%
By 2075
160,149 · +27.0%
By 2100
166,408 · +32.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Asian 4% Two or more races 4% Hispanic / Latino 2% Black 2%
Common ancestry
Portuguese 15% Romanian 7% Lithuanian 3%
Foreign-born
3% · South Korea
Languages at home
93% English-only · Other Asian/Pacific 4% Spanish 2%

Political lean MEDSL · La Crosse

2024 margin
Lean D (+9.4) · D 54.0% · R 44.6% · Other 1.4%
2008→2024 swing
-14.1pp toward R · 2008: 23.4pp · 2024: 9.4pp
All cycles
2024: D+9.4 2020: D+13.5 2016: D+9.6 2012: D+17.3 2008: D+23.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -174.24%
Current HPI
198.2691
Rent YoY
▲ 4.66%
Metro
La Crosse-Onalaska, WI-MN
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

-29.8% since first listed
8 events — show timeline
  • 2026-04-02 Relisted Zillow
  • 2026-03-31 Delisted Zillow
  • 2026-02-23 Price Changed $45,000 Zillow
  • 2025-10-13 Price Changed $50,000 Zillow
  • 2025-10-09 Price Changed $59,100 Zillow
  • 2025-10-09 Price Changed $64,100 Zillow
  • 2025-08-12 Price Changed $59,100 Zillow
  • 2025-07-16 Listed $64,100 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…