CashFlowRE
Sign in Sign up
5327 S Sandpiper Ln
B Composite 70.81
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
  • Livability +3.5/5.0
  • Rent growth +3.2/5.0
  • Schools +2.7/10.0
  • Appreciation +0.0/10.0

$79,900

5327 S Sandpiper Ln · La Crosse, WI 54601
3 bd · 2.0 ba · 1,175 sqft · SingleFamily · 25 Days on market
Built 1994 Good condition $68/sqft · 69% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This home offers a comfortable and functional layout with an open-concept living room and kitchen- perfect for everyday living and entertaining. The spacious living room is filed with natural light thanks to four large windows, creating a bright and inviting atmosphere from the moment you step inside. The kitchen flows seamlessly into the main living area, providing great sightlines and a connected feel throughout the home. With three bedrooms and two full bathrooms, there's plenty of space for guests, or even a home office setup. Whether you're looking to downsize, invest, or find an affordable place to call home, this property offers a great opportunity in a convenient La Crosse location.

Key facts

  • Built 1994
  • Listed 25 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 3-bed/2.0-bath single-family listed at $80k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $596 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $79k (1.5% below list) — sets the bar for market timing.
  • Cap rate 15.2% vs local median 3.0% in La Crosse — 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 69/100 on livability (#339 in WI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, schools D+, health & safety D.
  • La Crosse School District (urban): math 29% / reading 34% proficiency, ranked #267 of 342 in WI (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.7%/yr); 222 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 268 units permitted in La Crosse County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k 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 + 2.7% rent growth), your $22k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
Recommended offer $78,701 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. Crime grade is F 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
1.82%
Cap rate
15.25%
Cash-on-cash
31.97%
DSCR
2.42
GRM
4.6

CMA / ARV

ARV (median comp)
$259,944
List price
$79,900
Delta
-69.26%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5521 Mormon Coulee Rd 0.31mi 3/1.0 1,218 (+4%) 8mo $219,000 $180 69
5601 Mormon Coulee Rd 0.33mi 3/1.0 1,279 (+9%) 2mo $258,000 $202 64
2956 Marion Road South Rd 0.42mi 2/1.0 (-1) 1,150 (-2%) 5mo $259,900 $226 63
4523 33rd Street South St 0.45mi 2/2.0 (-1) 1,260 (+7%) 11mo $294,000 $233 52
4526 33rd Street South St 0.43mi 2/1.0 (-1) 1,095 (-7%) 17mo $236,000 $216 45
4108 Old Town Hall Rd 0.69mi 3/1.0 1,050 (-11%) 24mo $208,000 $198 26

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 2.72% rent growth · sell at horizon

5-year hold
IRR
26.6%
Equity multiple
2.10×
Total profit
$24,630
Equity at exit
$11,913
10-year hold
IRR
34.1%
Equity multiple
4.07×
Total profit
$68,755
Equity at exit
$6,908

Cash invested: $22,372 (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 54601

Rents YoY
2.7%
Active inventory
222
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,453 medium interval (Pro) →
Mortgage (P&I)
$419
Tax est. 1.5%
$100 /mo · $1,198/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$305
Net cashflow
$596

Break-even live

Break-even rent $699
Max offer price $79,900
Occupancy floor 54%

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
$19,975
Closing costs
$2,397
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3800 Cliffside Pl La Crosse, WI 2.0 1.0 900 $1,099 $1.22 43d 3 0.89mi

Listing history 2 events

  1. 2026-05-12
    status Pending 699-char remark
    Show marketing remark (699 chars)

    This home offers a comfortable and functional layout with an open-concept living room and kitchen- perfect for everyday living and entertaining. The spacious living room is filed with natural light thanks to four large windows, creating a bright and inviting atmosphere from the moment you step inside. The kitchen flows seamlessly into the main living area, providing great sightlines and a connected feel throughout the home. With three bedrooms and two full bathrooms, there's plenty of space for guests, or even a home office setup. Whether you're looking to downsize, invest, or find an affordable place to call home, this property offers a great opportunity in a convenient La Crosse location.

  2. 2026-04-16
    listed $79,900 Active 699-char remark
    Show marketing remark (699 chars)

    This home offers a comfortable and functional layout with an open-concept living room and kitchen- perfect for everyday living and entertaining. The spacious living room is filed with natural light thanks to four large windows, creating a bright and inviting atmosphere from the moment you step inside. The kitchen flows seamlessly into the main living area, providing great sightlines and a connected feel throughout the home. With three bedrooms and two full bathrooms, there's plenty of space for guests, or even a home office setup. Whether you're looking to downsize, invest, or find an affordable place to call home, this property offers a great opportunity in a convenient La Crosse location.

ⓘ 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 ≥99°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
$17,442
− Mortgage interest
−$4,476
− Property taxes
−$1,198
− Insurance
−$400
− Repairs & maintenance
−$1,395
− Management
−$1,395
− Depreciation
−$2,324
Taxable income
$6,253
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,501
After-tax cash flow
$5,652/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 home offers a comfortable and functional layout with an open-concept living room and kitchen, perfect for everyday living and entertaining. The spacious living room is filled with natural light thanks to four large windows, creating a bright and inviting atmosphere from the moment you step inside.

Value-add opportunities

  • Resale Paint exterior siding — Fresh paint can enhance curb appeal and property value
  • Rental Replace light fixtures — Modern lighting can improve the home's rental appeal

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint exterior siding — Fresh paint can enhance curb appeal and property value
  • Rental Replace light fixtures — Modern lighting can improve the home's rental appeal

ⓘ 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
La Crosse School District
NCES district ID
5507530
Math proficiency
29% ▼ -8.00%
Reading proficiency
34% ▼ -4.00%
Median HH income
$42,924
Composite
26.76/100
National rank
#7135
State rank
#267 of 342 in WI

Livability — La Crosse

Score
69/100
State rank
#339
US rank
#8671

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Crosse, WI
County
La Crosse County · 89,439 people
City population
64,135
Metro
La Crosse-Onalaska, WI-MN
Population (ZIP)
50,397
Household income
$61,639
Rent vs Own
46.0% rent · 54.0% own
Severe rent burden
2352.0

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 (89%)
Race & ethnicity
White 89% Asian 4% Two or more races 3% Hispanic / Latino 3% Black 1%
Common ancestry
Portuguese 14% Romanian 6% Lithuanian 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% Other Asian/Pacific 1% Other Indo-European 1%

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
▼ -186.70%
Current HPI
236.4506
Rent YoY
▲ 2.72%
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

2 events — show timeline
  • 2026-05-12 Pending SCWMLS
  • 2026-04-16 Listed $79,900 SCWMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…