CashFlowRE
Sign in Sign up
9 Cardinal Ct
B Composite 70.93
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 +4.8/5.0
  • Livability +3.4/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$66,900

9 Cardinal Ct · North Fond du Lac, WI 54937
3 bd · 2.0 ba · 1,056 sqft · Manufactured · 743 Days on market
Built 2024 Excellent condition

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Your brand new 3 bedroom, 2 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 community events, a basketball court, and a playground. 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

  • Basketball court
  • Modern bathroom
  • Premium entry doors

Tags

PREMIUM ENTRY DOORSMODERN BATHROOMBRAND NAME APPLIANCESBASKETBALL COURTPLAYGROUND

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 manufactured listed at $67k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $572 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $67k).
  • Recommended offer: $59k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#409 in WI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: employment D+, schools D-, amenities F.
  • 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: 103 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 154 units permitted in Fond du Lac County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $463 of loan paydown is wiped out by about $2k 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 + 3.0% rent growth), your $19k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 743 days — a 12% lower offer ($59k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y 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.
Recommended offer $58,872 (12.0% below list)

Questions for the listing agent

  1. It's been on market 743 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.96%
Cap rate
16.55%
Cash-on-cash
36.64%
DSCR
2.63
GRM
4.3

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
32.5%
Equity multiple
2.37×
Total profit
$25,603
Equity at exit
$9,975
10-year hold
IRR
39.5%
Equity multiple
4.70×
Total profit
$69,276
Equity at exit
$5,784

Cash invested: $18,732 (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 54937

Active inventory
103
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$1,309 high interval (Pro) →
Mortgage (P&I)
$351
Tax est. 1.5%
$84 /mo · $1,004/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$572

Break-even live

Break-even rent $585
Max offer price $66,900
Occupancy floor 51%

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
$16,725
Closing costs
$2,007
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
503 Harrison St Unit 507-11 North Fond Du Lac, WI 2.0 2.0 1115 $1,479 $1.33 21d 1 0.73mi
821 Security Dr Fond du Lac, WI 1.0–2.0 1.0–2.0 762 $1,299 $1.70 13d 9 0.82mi
432 N Peters Ave Unit C104 Fond du Lac, WI 2.0 2.0 1080 $1,399 $1.30 44d 1 0.86mi
818 Security Dr Fond du Lac, WI 1.0–2.0 1.0 785 $1,099 $1.40 13d 12 0.91mi
836 Security Dr Fond du Lac, WI 1.0–2.0 1.0–2.0 927 $1,299 $1.40 44d 32 0.92mi
267 Grand Ct Fond du Lac, WI 1.0–2.0 1.0 787 $1,099 $1.40 21d 14 1.20mi

Listing history 27 events

  1. 2026-06-19
    days on market $66,900 Active 743 DOM
  2. 2026-06-18
    days on market $66,900 Active 742 DOM
  3. 2026-06-17
    days on market $66,900 Active 741 DOM
  4. 2026-06-16
    days on market $66,900 Active 740 DOM
  5. 2026-06-15
    days on market $66,900 Active 739 DOM
  6. 2026-06-14
    days on market $66,900 Active 737 DOM
  7. 2026-06-12
    days on market $66,900 Active 736 DOM
  8. 2026-06-09
    days on market $66,900 Active 733 DOM
  9. 2026-06-08
    days on market $66,900 Active 732 DOM
  10. 2026-06-07
    days on market $66,900 Active 731 DOM
  11. 2026-06-05
    days on market $66,900 Active 728 DOM
  12. 2026-06-03
    days on market $66,900 Active 727 DOM
  13. 2026-06-02
    days on market $66,900 Active 726 DOM
  14. 2026-06-01
    days on market $66,900 Active 725 DOM
  15. 2026-05-31
    days on market $66,900 Active 724 DOM
  16. 2026-05-30
    days on market $66,900 Active 723 DOM
  17. 2024-06-12
    status Active 478-char remark
    Show marketing remark (478 chars)

    Your brand new 3 bedroom, 2 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 community events, a basketball court, and a playground. 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.

  18. 2024-05-10
    historical 478-char remark
    Show marketing remark (478 chars)

    Your brand new 3 bedroom, 2 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 community events, a basketball court, and a playground. 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.

  19. 2024-05-06
    status Active 478-char remark
    Show marketing remark (478 chars)

    Your brand new 3 bedroom, 2 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 community events, a basketball court, and a playground. 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.

  20. 2024-05-06
    historical 478-char remark
    Show marketing remark (478 chars)

    Your brand new 3 bedroom, 2 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 community events, a basketball court, and a playground. 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.

  21. 2024-05-06
    status Active 478-char remark
    Show marketing remark (478 chars)

    Your brand new 3 bedroom, 2 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 community events, a basketball court, and a playground. 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.

  22. 2024-05-06
    historical 478-char remark
    Show marketing remark (478 chars)

    Your brand new 3 bedroom, 2 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 community events, a basketball court, and a playground. 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.

  23. 2024-05-05
    status Active 478-char remark
    Show marketing remark (478 chars)

    Your brand new 3 bedroom, 2 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 community events, a basketball court, and a playground. 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.

  24. 2024-05-05
    historical 478-char remark
    Show marketing remark (478 chars)

    Your brand new 3 bedroom, 2 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 community events, a basketball court, and a playground. 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.

  25. 2024-05-04
    status Active 478-char remark
    Show marketing remark (478 chars)

    Your brand new 3 bedroom, 2 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 community events, a basketball court, and a playground. 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.

  26. 2024-05-04
    historical 478-char remark
    Show marketing remark (478 chars)

    Your brand new 3 bedroom, 2 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 community events, a basketball court, and a playground. 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.

  27. 2024-05-01
    listed $66,900 Active 478-char remark
    Show marketing remark (478 chars)

    Your brand new 3 bedroom, 2 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 community events, a basketball court, and a playground. 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.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,710
− Mortgage interest
−$3,747
− Property taxes
−$1,004
− Insurance
−$334
− Repairs & maintenance
−$1,257
− Management
−$1,257
− Depreciation
−$1,946
Taxable income
$6,164
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,479
After-tax cash flow
$5,383/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 · 8 photos

Excellent 95/100 None rehab

This manufactured home is in excellent condition with no visible repairs needed. It offers a modern kitchen, good-sized bathrooms, and a well-maintained exterior. Potential value-adding improvements include painting and landscaping.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhanced landscaping can increase curb appeal and property value.
  • Both Adding a small front porch — A front porch can improve curb appeal and provide a welcoming entrance.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhanced landscaping can increase curb appeal and property value.
  • Both Adding a small front porch — A front porch can improve curb appeal and provide a welcoming entrance.

ⓘ 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
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 — North Fond du Lac

Score
67/100
State rank
#409
US rank
#10198

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Fond du Lac, WI
Population (ZIP)
21,877

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 (87%)
Race & ethnicity
White 87% Two or more races 8% Hispanic / Latino 7% Black 1% Asian 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 4% Lithuanian 4% Portuguese 3%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 5%

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
▼ -117.63%
Current HPI
198.0677
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

11 events — show timeline
  • 2024-06-12 Relisted Zillow
  • 2024-05-10 Delisted Zillow
  • 2024-05-06 Relisted Zillow
  • 2024-05-06 Delisted Zillow
  • 2024-05-06 Relisted Zillow
  • 2024-05-06 Delisted Zillow
  • 2024-05-05 Relisted Zillow
  • 2024-05-05 Delisted Zillow
  • 2024-05-04 Relisted Zillow
  • 2024-05-04 Delisted Zillow
  • 2024-05-01 Listed $66,900 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…