CashFlowRE
Sign in Sign up
2273 18th Ave
D+ Composite 47.27
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 +18.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.7/10.0
  • 1% rule +4.4/10.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$155,000

2273 18th Ave · Stanley, WI 54868
4 bd · 1.0 ba · 2,200 sqft · SingleFamily · 226 Days on market
Built 1960 2.00 ac lot $70/sqft · 57% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Incredible opportunity for country living in an updated farmhouse full of character! Main floor laundry and utility room, eat-in kitchen, and 4-bed 1-bath. This home is for sale to be moved to a nearby 2-acre lot, so the sellers can build on their home farm. Price includes the home and 2-acre lot. Buyer is responsible for moving costs, foundation, and utility installation. The roof is 2 years old. Here’s your chance to get a great spot in the country. House to be moved to PID# 044-0200-05-010.

Key facts

  • 2 acre lot
  • Built 1960
  • Listed 225 days

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 4-bed/1.0-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $138 ($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 $145k (6.4% below list).
  • Recommended offer: $136k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 2.4% in Stanley — 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 65/100 on livability (#492 in WI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, health & safety D, schools F.
  • Rice Lake Area School District (town): math 41% / reading 37% proficiency, ranked #184 of 342 in WI (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 135 active listings in the ZIP; 156 units permitted in Barron County in 2024 (0 in 5+ unit buildings).

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.
  • Barron County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 226 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
Recommended offer $136,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 226 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.94%
Cap rate
7.36%
Cash-on-cash
3.81%
DSCR
1.17
GRM
8.9

CMA / ARV

ARV (median comp)
$357,243
List price
$155,000
Delta
-56.61%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-10.3%
Equity multiple
0.62×
Total profit
$-16,353
Equity at exit
$23,111
10-year hold
IRR
-1.0%
Equity multiple
0.93×
Total profit
$-3,001
Equity at exit
$13,402

Cash invested: $43,400 (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 54868

Home prices YoY
-33.3%
Active inventory
135
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,451 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$131 /mo · $1,575/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$305
Net cashflow
$138

Break-even live

Break-even rent $1,277
Max offer price $155,000
Occupancy floor 86%

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
$38,750
Closing costs
$4,650
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 6 events

  1. 2026-05-31
    days on market $155,000 Active 226 DOM
  2. 2026-04-01
    price $155,000 504-char remark
    Show marketing remark (504 chars)

    Incredible opportunity for country living in an updated farmhouse full of character! Main floor laundry and utility room, eat-in kitchen, and 4-bed 1-bath. This home is for sale to be moved to a nearby 2-acre lot, so the sellers can build on their home farm. Price includes the home and 2-acre lot. Buyer is responsible for moving costs, foundation, and utility installation. The roof is 2 years old. Here’s your chance to get a great spot in the country. House to be moved to PID# 044-0200-05-010.

  3. 2025-12-10
    price $199,900 504-char remark
    Show marketing remark (504 chars)

    Incredible opportunity for country living in an updated farmhouse full of character! Main floor laundry and utility room, eat-in kitchen, and 4-bed 1-bath. This home is for sale to be moved to a nearby 2-acre lot, so the sellers can build on their home farm. Price includes the home and 2-acre lot. Buyer is responsible for moving costs, foundation, and utility installation. The roof is 2 years old. Here’s your chance to get a great spot in the country. House to be moved to PID# 044-0200-05-010.

  4. 2025-10-18
    listed $275,000 Active 504-char remark
    Show marketing remark (504 chars)

    Incredible opportunity for country living in an updated farmhouse full of character! Main floor laundry and utility room, eat-in kitchen, and 4-bed 1-bath. This home is for sale to be moved to a nearby 2-acre lot, so the sellers can build on their home farm. Price includes the home and 2-acre lot. Buyer is responsible for moving costs, foundation, and utility installation. The roof is 2 years old. Here’s your chance to get a great spot in the country. House to be moved to PID# 044-0200-05-010.

  5. 2025-10-15
    historical $275,000 504-char remark
    Show marketing remark (504 chars)

    Incredible opportunity for country living in an updated farmhouse full of character! Main floor laundry and utility room, eat-in kitchen, and 4-bed 1-bath. This home is for sale to be moved to a nearby 2-acre lot, so the sellers can build on their home farm. Price includes the home and 2-acre lot. Buyer is responsible for moving costs, foundation, and utility installation. The roof is 2 years old. Here’s your chance to get a great spot in the country. House to be moved to PID# 044-0200-05-010.

  6. 2013-10-22
    soldstatus $136,100

ⓘ 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
$1,575 · $131/mo
Projected year-2 tax
$2,221 · $185/mo
Expected delta
+$646/yr (+$54/mo · 41.1%)

ⓘ 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 1/10 Low 7 d/yr ≥97°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
$17,415
− Mortgage interest
−$8,682
− Property taxes
−$1,575
− Insurance
−$775
− Repairs & maintenance
−$1,393
− Management
−$1,393
− Depreciation
−$4,509
Taxable loss
−$912
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$219
After-tax cash flow
$1,873/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
Rice Lake Area School District
NCES district ID
5512810
Math proficiency
41% ▼ -9.00%
Reading proficiency
37% ▼ -8.00%
Median HH income
$43,299
Composite
33.05/100
National rank
#5571
State rank
#184 of 342 in WI

Livability — Stanley

Score
65/100
State rank
#492
US rank
#12459

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
6,588
Population (ZIP)
16,054

Population outlook (Barron County) Hauer SSP2

Today (2025)
44,046 people
By 2030
42,731 · -3.0%
By 2040
39,513 · -10.3%
By 2050
36,157 · -17.9%
By 2075
29,204 · -33.7%
By 2100
22,649 · -48.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Portuguese 17% Lithuanian 6% Romanian 5%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Barron

2024 margin
Strong R (+29.1) · D 33.4% · R 62.5% · Other 4.1%
2008→2024 swing
-36.2pp toward R · 2008: 7.1pp · 2024: -29.1pp
All cycles
2024: R+29.1 2020: R+26.1 2016: R+25.4 2012: R+2.4 2008: D+7.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -110.44%
Current HPI
221.0095
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

+13.9% since first listed
5 events — show timeline
  • 2026-04-01 Price Changed $155,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-12-10 Price Changed $199,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-10-18 Listed $275,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-10-15 Coming Soon $275,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2013-10-22 Sold (Public Records) $136,100 Public Records

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…