CashFlowRE
Sign in Sign up
17 6th St
C- Composite 51.83
Why this score? — see what drove the C- 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 +19.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • Rent growth +5.0/5.0
  • 1% rule +4.7/10.0
  • Livability +3.7/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,900

17 6th St · Fond du Lac, WI 54935
6 bd · 4.0 ba · 1,518 sqft · Other · 2 Days on market
Built 1930 4,356 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

VERY ATTRACTIVE!! Upper and lower duplex with 1.5 car garage, split utilities. Close to downtown, call today to schedule your private showing!

Key facts

  • Vinyl windows
  • Newer roof
  • New kitchen cabinets

Tags

TURN KEY RENTAL PROPERTYWALKING DISTANCE FROM MAIN STNEW KITCHEN CABINETSNEW COUNTERTOPSVINYL WINDOWSNEWER ROOF

Property features AI

Finance

  • Other: Unit sizes: Unit 1 approx. 970; Unit 2 approx. 548; Unit 2 living room approx. 14 x 11
  • Financial info: Two-unit building

Exterior

  • Parking: Outside parking
  • Utilities: Municipal water; Municipal sewer; Separate gas meters
  • Home design: Multi-family property; Combination 2-story and bi-level design; Zoned for 2-family/duplex
  • Construction: Information source for year built from assessor/public record
  • Exterior features: Brick and pressed board exterior; Lot under 1/2 acre (approx. 0.1 acre)

Interior

  • Kitchen: Unit 2 kitchen approx. 12 x 9; Includes 2 ovens/ranges and 2 refrigerators (inclusions listed)
  • Bedrooms: Unit 1: 2 bedrooms; Unit 2: 1 bedroom (master approx. 11 x 9)
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas fuel
  • Interior features: Full stone basement
  • Laundry & utility: Separate gas meters

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 6-bed/4.0-bath other listed at $180k.

Deal economics

  • At list price, monthly cash flow is $203 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $174k (3.1% below list).
  • Recommended offer: $174k (3.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% vs local median 2.6% in Fond du Lac — 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 74/100 on livability (#170 in WI, #4,627 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, employment C-, crime D.
  • Fond Du Lac School District (urban): math 34% / reading 31% proficiency, ranked #255 of 342 in WI (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+11.2%/yr); 155 active listings in the ZIP; 154 units permitted in Fond du Lac County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($63k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Fond du Lac County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $50k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 13y 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 $25k; list at $180k implies a 620% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $174,413 (3.1% below list)

Questions for the listing agent

  1. Built in 1930 — 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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
0.97%
Cap rate
7.64%
Cash-on-cash
4.83%
DSCR
1.21
GRM
8.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-3.6%
Equity multiple
0.86×
Total profit
$-7,045
Equity at exit
$26,824
10-year hold
IRR
10.9%
Equity multiple
2.04×
Total profit
$52,371
Equity at exit
$15,554

Cash invested: $50,372 (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 54935

Rents YoY
11.2%
Active inventory
155
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,744 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$157 /mo · $1,882/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$366
Net cashflow
$203

Break-even live

Break-even rent $1,488
Max offer price $179,900
Occupancy floor 83%

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
$44,975
Closing costs
$5,397
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. 2026-06-19
    days on market $179,900 Active 2 DOM
  2. 2026-06-18
    remarks 691-char remark
  3. 2026-06-18
    listed $179,900 Active 1 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
$1,882 · $157/mo
Projected year-2 tax
$2,605 · $217/mo
Expected delta
+$723/yr (+$60/mo · 38.4%)

ⓘ 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 2/10 Low 7 d/yr ≥98°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$20,930
− Mortgage interest
−$10,077
− Property taxes
−$1,882
− Insurance
−$900
− Repairs & maintenance
−$1,674
− Management
−$1,674
− Depreciation
−$5,233
Taxable loss
−$512
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$123
After-tax cash flow
$2,554/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
Fond Du Lac School District
NCES district ID
5504680
Math proficiency
34% ▼ -8.00%
Reading proficiency
31% ▼ -6.00%
Median HH income
$50,125
Composite
28.31/100
National rank
#6786
State rank
#255 of 342 in WI

Livability — Fond du Lac

Score
74/100
State rank
#170
US rank
#4627

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fond du Lac, WI
County
Fond du Lac County · 41,613 people
City population
41,613
Metro
Fond du Lac, WI
Population (ZIP)
41,613
Household income
$63,144
Rent vs Own
40.5% rent · 59.5% own
Severe rent burden
1157.0

Population outlook (Fond du Lac County) Hauer SSP2

Today (2025)
102,433 people
By 2030
101,594 · -0.8%
By 2040
98,503 · -3.8%
By 2050
95,039 · -7.2%
By 2075
90,551 · -11.6%
By 2100
87,819 · -14.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 9% Two or more races 6% Asian 3% Black 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 5% Lithuanian 4% Portuguese 3%
Foreign-born
5% · Canada, China
Languages at home
92% English-only · Spanish 5% Chinese 1% Other Asian/Pacific 1%

Political lean MEDSL · Fond du Lac

2024 margin
Strong R (+28.7) · D 35.1% · R 63.8% · Other 1.1%
2008→2024 swing
-19.7pp toward R · 2008: -9.0pp · 2024: -28.7pp
All cycles
2024: R+28.7 2020: R+26.5 2016: R+26.7 2012: R+15.0 2008: R+9.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -178.76%
Current HPI
205.5097
Rent YoY
▲ 11.15%
Metro
Fond du Lac, WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+140.2% since first listed
16 events — show timeline
  • 2026-06-16 Listed $179,900 RANW
  • 2026-05-15 Rental Removed $975 APPFOLIO
  • 2026-05-05 Listed for Rent $975 APPFOLIO
  • 2026-05-01 Rental Removed $975 APPFOLIO
  • 2026-04-24 Listed for Rent $975 APPFOLIO
  • 2026-04-15 Rental Removed $850 APPFOLIO
  • 2026-04-04 Price Changed $850 APPFOLIO
  • 2026-03-23 Price Changed $1,000 APPFOLIO
  • 2026-03-09 Listed for Rent $975 APPFOLIO
  • 2025-03-07 Rental Removed $800 APPFOLIO
  • 2025-02-26 Listed for Rent $800 APPFOLIO
  • 2024-11-07 Rental Removed $675 BUILDIUM
  • 2024-10-26 Listed for Rent $675 BUILDIUM
  • 2017-11-08 Sold (Public Records) $25,000 Public Records
  • 2013-03-06 Listing Removed METROMLS
  • 2013-03-06 Listed $74,900 METROMLS

Property tax history

+0.6%/yr

Latest (2025): $1,882 · -7.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…