CashFlowRE
Sign in Sign up
947 Meyer Rd
B+ Composite 76.43
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.6/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$64,950

947 Meyer Rd · Mauston, WI 53948
2 bd · 1.0 ba · 600 sqft · Other · 43 Days on market
2.35 ac lot $108/sqft · 36% below area Est $102k · 36% under ↓ 7% since listing

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

Listing remarks

Small home on 2.35 acres (mostly wooded) in great location. Home needs a lot of work and will likely not qualify for financing. Great setting! Small shed behind home. Shed to left of home is collapsing and will not be removed by seller. Sold as-is. * * Do not enter shed or attached back porch. Not safe. * * Agent has no knowledge of age of mechanicals. There is no RECR.

Key facts

  • 2.35 acre lot
  • Listed 43 days

Property features AI

Exterior

  • Utilities: Private well; Private septic system
  • Home design: Single-family, 1 story; Estimated finished above-grade area approx. 600; Estimated finished below-grade area none; Year built: see remarks
  • Construction: Exterior described as other
  • Exterior features: Wooded lot; Approximately 2.35 acres

Interior

  • Kitchen: Kitchen on main level (approx. 8 x 6)
  • Bedrooms: Main level master bedroom (8 x 7); Main level second bedroom (7 x 7)
  • Bathrooms: One full bathroom with at least one tub; No en-suite master bathroom
  • Heating & cooling: Forced air heating; Natural gas fuel
  • Interior features: Full basement

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 2-bed/1.0-bath other listed at $65k.

Deal economics

  • At list price, monthly cash flow is $282 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $63k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.5% vs local median 3.4% in Mauston — 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 71/100 on livability (#258 in WI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, amenities F, commute F.
  • Mauston School District (rural): math 36% / reading 31% proficiency, ranked #248 of 342 in WI (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Olson Middle (math 39% / reading 34%, grade F, #185 of 383 statewide, top 49%, 233 students, 57% FRL); Mauston High (math 17% / reading 17%, grade F, #400 of 483 statewide, top 85%, 381 students, 41% FRL) — zoned schools at 49% FRL track the district average.
  • Market conditions: 61 active listings in the ZIP; 154 units permitted in Juneau County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $450 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Juneau County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($63k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price.
Recommended offer $63,001 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.54%
Cap rate
11.51%
Cash-on-cash
18.63%
DSCR
1.83
GRM
5.4

CMA / ARV

ARV (median comp)
$101,822
List price
$64,950
Delta
-36.21%
Verdict
UNDERPRICED
Comps
8 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
10.4%
Equity multiple
1.41×
Total profit
$7,512
Equity at exit
$9,684
10-year hold
IRR
19.6%
Equity multiple
2.64×
Total profit
$29,910
Equity at exit
$5,616

Cash invested: $18,186 (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 53948

Home prices YoY
-29.4%
Active inventory
61
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,001 medium interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$141 /mo · $1,692/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$282

Break-even live

Break-even rent $644
Max offer price $64,950
Occupancy floor 67%

Sensitivity live

Price -10% $319 -5% $301 +0% $282 +5% $264 +10% $246
Rent -10% $203 -5% $243 +0% $282 +5% $322 +10% $361
Rate -1.0pp $315 -0.5pp $299 base $282 +0.5pp $266 +1.0pp $248

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
$16,238
Closing costs
$1,948
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 17 events

  1. 2026-06-21
    days on market $64,950 Active 43 DOM
  2. 2026-06-18
    days on market $64,950 Active 40 DOM
  3. 2026-06-17
    days on market $64,950 Active 39 DOM
  4. 2026-06-16
    days on market $64,950 Active 38 DOM
  5. 2026-06-15
    days on market $64,950 Active 37 DOM
  6. 2026-06-14
    pricedays on market $64,950 Active 35 DOM
  7. 2026-06-10
    days on market $69,950 Active 32 DOM
  8. 2026-06-09
    days on market $69,950 Active 31 DOM
  9. 2026-06-08
    days on market $69,950 Active 30 DOM
  10. 2026-06-07
    days on market $69,950 Active 29 DOM
  11. 2026-06-05
    days on market $69,950 Active 26 DOM
  12. 2026-06-03
    days on market $69,950 Active 25 DOM
  13. 2026-06-02
    days on market $69,950 Active 24 DOM
  14. 2026-06-01
    days on market $69,950 Active 23 DOM
  15. 2026-05-31
    days on market $69,950 Active 22 DOM
  16. 2026-05-31
    days on market $69,950 Active 21 DOM
  17. 2026-05-05
    listed $69,950 Active 374-char remark

ⓘ 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
$1,692 · $141/mo
Projected year-2 tax
$1,692 · $141/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°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
$12,016
− Mortgage interest
−$3,638
− Property taxes
−$1,692
− Insurance
−$325
− Repairs & maintenance
−$961
− Management
−$961
− Depreciation
−$1,889
Taxable income
$2,549
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$612
After-tax cash flow
$2,777/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
Mauston School District
NCES district ID
5508850
Math proficiency
36% ▼ -3.00%
Reading proficiency
31% ▼ -1.00%
Median HH income
$46,779
Composite
28.82/100
National rank
#6658
State rank
#248 of 342 in WI

Livability — Mauston

Score
71/100
State rank
#258
US rank
#6593

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mauston, WI
Population (ZIP)
8,221

Population outlook (Juneau County) Hauer SSP2

Today (2025)
25,013 people
By 2030
24,154 · -3.4%
By 2040
22,217 · -11.2%
By 2050
20,276 · -18.9%
By 2075
15,919 · -36.4%
By 2100
11,351 · -54.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 5% Black 3% Hispanic / Latino 2%
Common ancestry
Romanian 10% Portuguese 8% Lithuanian 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Russian/Polish/Slavic 2% Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Juneau

2024 margin
Solid R (+32.1) · D 33.4% · R 65.6% · Other 1.0%
2008→2024 swing
-41.1pp toward R · 2008: 9.0pp · 2024: -32.1pp
All cycles
2024: R+32.1 2020: R+29.2 2016: R+26.3 2012: D+7.1 2008: D+9.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -109.90%
Current HPI
263.4253
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

-7.1% since first listed
2 events — show timeline
  • 2026-06-10 Price Changed $64,950 SCWMLS
  • 2026-05-05 Listed $69,950 SCWMLS

Property tax history

-0.4%/yr

Latest (2025): $1,692 · -1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…