CashFlowRE
Sign in Sign up
355 Oak St
D+ Composite 45.0
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).

  • ARV discount +10.5/15.0
  • Appreciation +10.0/10.0
  • Cash flow +7.9/30.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • 1% rule +2.2/10.0
  • DSCR +2.0/10.0

$255,000

355 Oak St · Menasha, WI 54952
5 bd · 2.0 ba · 1,664 sqft · SingleFamily public records · 38 Days on market
Built 1930 8,305 sqft lot Est $273k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

What a Cute House! There is charm everywhere in this 4-5 bedroom home located on Doty Island. Updates include: furnace, water heater, back covered porch, refinished hardwood floors on the main floor. 1 car garage (wood shake). Some newer windows upstairs.

Key facts

  • Natural light
  • Efficient kitchen
  • Covered rear deck

Tags

HARDWOOD FLOORSCUSTOM WOODWORK ACCENTSNATURAL LIGHTBUILT-IN BOOKSHELVESCOVERED REAR DECKEFFICIENT KITCHEN

Property features AI

Exterior

  • Parking: Detached 1-car garage; One garage parking space
  • Utilities: Municipal water; Municipal sewer; Natural gas; Electric service
  • Home design: 1.5-story single-family home; Construction completed; Residential zoning; Lot size about 0.19 acres
  • Construction: Full basement (block foundation)
  • Exterior features: Deck; Vinyl exterior; Sidewalks

Interior

  • Kitchen: Kitchen on main level, about 13 x 10; Refrigerator; Range/oven
  • Bedrooms: Master bedroom on main level, about 13 x 12; Second bedroom on upper level, about 13 x 11; Third bedroom on upper level, about 12 x 10; Fourth bedroom on upper level, about 15 x 8; Fifth bedroom on upper level, about 11 x 8
  • Flooring: Wood floors
  • Bathrooms: Two full bathrooms; At least one tub
  • Heating & cooling: Forced air heating; Central air; Natural gas heating
  • Interior features: Cable/satellite available; High-speed internet; Wood floors; Full block basement
  • Laundry & utility: Washer; Dryer

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 5-bed/2.0-bath single-family listed at $255k.

Deal economics

  • At list price, monthly cash flow is $-273 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $207k (18.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $184k (27.7% below list).
  • Recommended offer: $184k (27.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.0% vs local median 2.5% in Menasha — 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 80/100 on livability (#59 in WI, #1,628 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, amenities D.
  • Menasha Joint School District (suburban): math 30% / reading 24% proficiency, ranked #300 of 342 in WI (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Butte Des Morts Elementary (math 37% / reading 17%, grade F, #746 of 1,041 statewide, top 75%, 336 students, 67% FRL); Menasha High (math 14% / reading 17%, grade F, #413 of 483 statewide, top 85%, 966 students, 50% FRL).
  • Market conditions: Rents rising fast (+4.6%/yr); 69 active listings in the ZIP; 652 units permitted in Winnebago County in 2024 (333 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($69k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $27k of equity ($2k loan paydown + $26k appreciation (10.0% local appreciation)).
  • Winnebago County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 2, paydown + projected appreciation supports a ~$44k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($247k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y 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 $152k; list at $255k implies a 68% 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 $184,298 (27.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.72%
Cap rate
5.01%
Cash-on-cash
-4.59%
DSCR
0.80
GRM
11.5

CMA / ARV

ARV (on-the-fly)
$272,896
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
311 Elm St 0.20mi 4/1.0 (-1) 1,622 (-2%) 2mo $315,000 $194 76
403 Naymut St 0.09mi 4/2.0 (-1) 1,602 (-4%) 20mo $215,000 $134 68
369 Lopas St 0.50mi 4/2.0 (-1) 1,646 (-1%) 7mo $289,900 $176 64
428 10th St 0.21mi 4/2.0 (-1) 1,720 (+3%) 21mo $330,000 $192 62
505 E Forest Ave 0.43mi 4/1.0 (-1) 1,600 (-4%) 8mo $236,500 $148 58
201 5th St 0.54mi 4/1.5 (-1) 1,770 (+6%) 3mo $309,900 $175 55
721 2nd St 0.67mi 4/1.5 (-1) 1,622 (-2%) 4mo $248,000 $153 54
409 2nd St 0.58mi 4/1.5 (-1) 1,500 (-10%) 6mo $245,500 $164 45
113 High St 0.60mi 4/3.0 (-1) 1,556 (-6%) 11mo $199,900 $128 43
211 1st St 0.69mi 4/2.0 (-1) 1,680 (+1%) 23mo $200,000 $119 42
709 1st St 0.60mi 4/2.0 (-1) 1,435 (-14%) 20mo $240,000 $167 28

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

Projected returns pro-forma

10.0% appreciation · 4.62% rent growth · sell at horizon

5-year hold
IRR
21.5%
Equity multiple
2.74×
Total profit
$124,555
Equity at exit
$229,724
10-year hold
IRR
19.7%
Equity multiple
6.42×
Total profit
$387,096
Equity at exit
$495,409

Cash invested: $71,400 (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 54952

Home prices YoY
7.2%
Rents YoY
4.6%
Active inventory
69
Price-to-rent
11.5×

Monthly cashflow live

Estimated rent
$1,843 medium interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$285 /mo · $3,425/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$387
Net cashflow
$-273

Break-even live

Break-even rent $2,188
Max offer price $206,782
Occupancy floor

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
$63,750
Closing costs
$7,650
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 20 events

  1. 2026-06-19
    days on market $255,000 Active 38 DOM
  2. 2026-06-18
    days on market $255,000 Active 37 DOM
  3. 2026-06-17
    days on market $255,000 Active 36 DOM
  4. 2026-06-16
    days on market $255,000 Active 35 DOM
  5. 2026-06-15
    days on market $255,000 Active 34 DOM
  6. 2026-06-14
    days on market $255,000 Active 32 DOM
  7. 2026-06-13
    pricedays on market $255,000 Active 31 DOM
  8. 2026-06-10
    days on market $260,000 Active 29 DOM
  9. 2026-06-09
    days on market $260,000 Active 28 DOM
  10. 2026-06-08
    days on market $260,000 Active 27 DOM
  11. 2026-06-07
    days on market $260,000 Active 26 DOM
  12. 2026-06-02
    days on market $260,000 Active 21 DOM
  13. 2026-06-01
    days on market $260,000 Active 20 DOM
  14. 2026-05-31
    days on market $260,000 Active 19 DOM
  15. 2026-05-30
    days on market $260,000 Active 18 DOM
  16. 2026-05-12
    listed $265,000 Active
  17. 2020-07-27
    soldstatus $152,000
  18. 2020-07-22
    soldstatus $152,000 Sold 257-char remark
    Show marketing remark (257 chars)

    What a Cute House! There is charm everywhere in this 4-5 bedroom home located on Doty Island. Updates include: furnace, water heater, back covered porch, refinished hardwood floors on the main floor. 1 car garage (wood shake). Some newer windows upstairs.

  19. 2020-06-07
    price $149,900 257-char remark
    Show marketing remark (257 chars)

    What a Cute House! There is charm everywhere in this 4-5 bedroom home located on Doty Island. Updates include: furnace, water heater, back covered porch, refinished hardwood floors on the main floor. 1 car garage (wood shake). Some newer windows upstairs.

  20. 2020-06-05
    listed $154,900 Active 257-char remark
    Show marketing remark (257 chars)

    What a Cute House! There is charm everywhere in this 4-5 bedroom home located on Doty Island. Updates include: furnace, water heater, back covered porch, refinished hardwood floors on the main floor. 1 car garage (wood shake). Some newer windows upstairs.

ⓘ 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
$3,425 · $285/mo
Projected year-2 tax
$4,071 · $339/mo
Expected delta
+$646/yr (+$54/mo · 18.9%)

ⓘ 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 ≥97°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
$22,116
− Mortgage interest
−$14,284
− Property taxes
−$3,425
− Insurance
−$1,275
− Repairs & maintenance
−$1,769
− Management
−$1,769
− Depreciation
−$7,418
Taxable loss
−$7,825
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,878
After-tax cash flow
$-1,397/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
Menasha Joint School District
NCES district ID
5509030
Math proficiency
30% ▼ -10.00%
Reading proficiency
24% ▼ -7.00%
Median HH income
$44,188
Composite
23.19/100
National rank
#7945
State rank
#300 of 342 in WI

Livability — Menasha

Score
80/100
State rank
#59
US rank
#1628

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Menasha, WI
County
Winnebago County · 155,689 people
Metro
Oshkosh-Neenah, WI
Population (ZIP)
27,312
Household income
$69,196
Rent vs Own
33.6% rent · 66.4% own
Severe rent burden
636.0

Population outlook (Winnebago County) Hauer SSP2

Today (2025)
175,480 people
By 2030
177,928 · +1.4%
By 2040
180,873 · +3.1%
By 2050
181,302 · +3.3%
By 2075
184,071 · +4.9%
By 2100
175,932 · +0.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 11% Two or more races 8% Asian 2%
Hispanic origin (detail)
Mexican 8% Puerto Rican 3%
Common ancestry
Romanian 6% Iranian 4% Portuguese 4%
Foreign-born
5% · Canada, China
Languages at home
91% English-only · Spanish 6% Other Asian/Pacific 1%

Political lean MEDSL · Winnebago

2024 margin
Toss-up / Even · D 46.9% · R 51.7% · Other 1.4%
2008→2024 swing
-16.4pp toward R · 2008: 11.7pp · 2024: -4.8pp
All cycles
2024: R+4.8 2020: R+4.0 2016: R+7.4 2012: D+3.8 2008: D+11.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 30.18%
Current HPI
446.39
Rent YoY
▲ 4.62%
Metro
Oshkosh-Neenah, WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+71.1% since first listed
5 events — show timeline
  • 2026-05-12 Listed $265,000 RANW
  • 2020-07-27 Sold (Public Records) $152,000 Public Records
  • 2020-07-22 Sold (MLS) $152,000 RANW
  • 2020-06-07 Price Changed $149,900 RANW
  • 2020-06-05 Listed $154,900 RANW

Property tax history

+2.4%/yr

Latest (2021): $3,425 · +20.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…