CashFlowRE
Sign in Sign up
608 La Valle St
B- Composite 69.13
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
  • Livability +3.7/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$97,200

608 La Valle St · Reedsburg, WI 53959
4 bd · 2.0 ba · 1,771 sqft · SingleFamily · 270 Days on market
Built 1900 0.62 ac lot $55/sqft · 61% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

?AS IS? major fixer-upper 2 story home on the west side of Reedsburg. This property is brimming w/ potential, offering a unique opportunity for those looking to invest in a home that they can truly make their own or the creative real estate minds for investment. With 4 bdrms & 2 full baths, this residence provides ample space for families of all sizes or those seeking extra room for hobbies, a home office, or guest accommodations. While it?s important to note that this property requires major repairs and may need to be stripped down to the studs, the sturdy structure provides a solid foundation for your imaginative ideas. On a positive side, it does offer a new metal roof, newer windows and hard wood floor in some rooms. The detached garage adds convenience & additional storage options

Key facts

  • New metal roof
  • Hard wood floor
  • Newer windows

Tags

UNIQUE OPPORTUNITYNEW METAL ROOFNEWER WINDOWSHARD WOOD FLOORDETACHED GARAGE

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/2.0-bath single-family listed at $97k.

Deal economics

  • At list price, monthly cash flow is $401 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $97k).
  • Recommended offer: $86k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.2% vs local median 2.2% in Reedsburg — 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 74/100 on livability (#187 in WI, #4,937 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B+; Watch: schools C-, health & safety D, amenities F.
  • Reedsburg School District (town): math 31% / reading 36% proficiency, ranked #242 of 342 in WI (top 71%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 66 active listings in the ZIP; solid renter incomes; 527 units permitted in Sauk County in 2024 (268 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $672 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 270 days — a 12% lower offer ($86k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $49k (34%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $45k; list at $97k implies a 116% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.7% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $85,536 (12.0% below list)

Questions for the listing agent

  1. It's been on market 270 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 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. 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
1.63%
Cap rate
11.25%
Cash-on-cash
17.69%
DSCR
1.79
GRM
5.1

CMA / ARV

ARV (median comp)
$247,670
List price
$97,200
Delta
-60.75%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
302 N Preston Ave 0.09mi 3/1.5 (-1) 1,772 (+0%) 3mo $305,000 $172 87
412 W Main St 0.27mi 4/2.0 1,813 (+2%) 2mo $222,900 $123 81
415 Clark St 0.35mi 3/1.5 (-1) 1,678 (-5%) 19mo $228,000 $136 52
102 S Albert Ave 0.35mi 3/1.0 (-1) 1,516 (-14%) 2mo $220,000 $145 49
331 S James Ave 0.46mi 4/2.0 1,970 (+11%) 17mo $268,000 $136 46
510 W Main St 0.23mi 3/2.5 (-1) 1,542 (-13%) 22mo $225,000 $146 43
700 K St 0.70mi 3/2.0 (-1) 1,864 (+5%) 20mo $148,400 $80 37
301 S James Ave 0.44mi 3/2.0 (-1) 1,992 (+12%) 21mo $249,900 $125 36
149 3rd St 0.68mi 3/2.0 (-1) 1,891 (+7%) 20mo $295,500 $156 35

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
9.3%
Equity multiple
1.36×
Total profit
$9,931
Equity at exit
$14,493
10-year hold
IRR
18.5%
Equity multiple
2.55×
Total profit
$42,084
Equity at exit
$8,404

Cash invested: $27,216 (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 53959

Home prices YoY
-34.7%
Active inventory
66
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,581 medium interval (Pro) →
Mortgage (P&I)
$510
Tax from tax record
$298 /mo · $3,575/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$332
Net cashflow
$401

Break-even live

Break-even rent $1,074
Max offer price $97,200
Occupancy floor 70%

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
$24,300
Closing costs
$2,916
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 18 events

  1. 2026-06-16
    status $97,200 Pending 270 DOM
  2. 2026-06-15
    days on market $97,200 Active 270 DOM
  3. 2026-06-14
    days on market $97,200 Active 268 DOM
  4. 2026-06-13
    price $97,200 Active 267 DOM
  5. 2026-06-12
    days on market $136,200 Active 267 DOM
  6. 2026-06-09
    days on market $136,200 Active 264 DOM
  7. 2026-06-08
    days on market $136,200 Active 263 DOM
  8. 2026-06-07
    days on market $136,200 Active 262 DOM
  9. 2026-06-05
    days on market $136,200 Active 259 DOM
  10. 2026-06-03
    days on market $136,200 Active 258 DOM
  11. 2026-06-02
    days on market $136,200 Active 257 DOM
  12. 2026-06-01
    days on market $136,200 Active 256 DOM
  13. 2026-05-31
    days on market $136,200 Active 255 DOM
  14. 2026-05-30
    days on market $136,200 Active 254 DOM
  15. 2026-03-19
    price $136,200 808-char remark
    Show marketing remark (808 chars)

    ?AS IS? major fixer-upper 2 story home on the west side of Reedsburg. This property is brimming w/ potential, offering a unique opportunity for those looking to invest in a home that they can truly make their own or the creative real estate minds for investment. With 4 bdrms & 2 full baths, this residence provides ample space for families of all sizes or those seeking extra room for hobbies, a home office, or guest accommodations. While it?s important to note that this property requires major repairs and may need to be stripped down to the studs, the sturdy structure provides a solid foundation for your imaginative ideas. On a positive side, it does offer a new metal roof, newer windows and hard wood floor in some rooms. The detached garage adds convenience & additional storage options

  16. 2025-09-16
    listed $146,200 Active 808-char remark
    Show marketing remark (812 chars)

    ?AS IS? major fixer-upper Duplex home on the west side of Reedsburg. This property is brimming w/ potential, offering a unique opportunity for those looking to invest their creative real estate minds for investment. While it?s important to note that this property requires major repairs & may need to be stripped down to the studs, the sturdy structure provides a solid foundation for your imaginative ideas. On a positive side, it does offer a new metal roof, newer windows and hard wood floor in some rooms. The detached garage adds convenience & additional storage options, perfect for renters, One new garage door has been added. Whether you're a seasoned renovator or a first-time buyer with a vision, this is an opportunity not to be missed. Caution has Black Mold be careful walking thru home.

  17. 2025-09-16
    listed $146,200 Active 812-char remark
    Show marketing remark (812 chars)

    ?AS IS? major fixer-upper Duplex home on the west side of Reedsburg. This property is brimming w/ potential, offering a unique opportunity for those looking to invest their creative real estate minds for investment. While it?s important to note that this property requires major repairs & may need to be stripped down to the studs, the sturdy structure provides a solid foundation for your imaginative ideas. On a positive side, it does offer a new metal roof, newer windows and hard wood floor in some rooms. The detached garage adds convenience & additional storage options, perfect for renters, One new garage door has been added. Whether you're a seasoned renovator or a first-time buyer with a vision, this is an opportunity not to be missed. Caution has Black Mold be careful walking thru home.

  18. 2025-08-20
    soldstatus $45,000

ⓘ 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
$3,575 · $298/mo
Projected year-2 tax
$3,575 · $298/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 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 2/10 Low 0 unhealthy d/yr today · 1 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
$18,976
− Mortgage interest
−$5,445
− Property taxes
−$3,575
− Insurance
−$486
− Repairs & maintenance
−$1,518
− Management
−$1,518
− Depreciation
−$2,828
Taxable income
$3,607
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$866
After-tax cash flow
$3,948/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
Reedsburg School District
NCES district ID
5512660
Math proficiency
31% ▼ -8.00%
Reading proficiency
36% ▼ -3.00%
Median HH income
$52,578
Composite
29.34/100
National rank
#6544
State rank
#242 of 342 in WI

Livability — Reedsburg

Score
74/100
State rank
#187
US rank
#4937

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Reedsburg, WI
County
Sauk County · 36,155 people
City population
14,451
Metro
Baraboo, WI
Population (ZIP)
14,451
Household income
$77,924
Rent vs Own
30.3% rent · 69.7% own
Severe rent burden
294.0

Population outlook (Sauk County) Hauer SSP2

Today (2025)
66,065 people
By 2030
66,755 · +1.0%
By 2040
66,999 · +1.4%
By 2050
65,499 · -0.9%
By 2075
60,000 · -9.2%
By 2100
51,070 · -22.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 10% Two or more races 8%
Hispanic origin (detail)
Mexican 6% Puerto Rican 1%
Common ancestry
Portuguese 5% Romanian 4% Lithuanian 3%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 6%

Political lean MEDSL · Sauk

2024 margin
Toss-up / Even · D 48.4% · R 50.0% · Other 1.6%
2008→2024 swing
-23.2pp toward R · 2008: 21.6pp · 2024: -1.7pp
All cycles
2024: R+1.7 2020: D+1.7 2016: R+0.3 2012: D+18.5 2008: D+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -122.25%
Current HPI
229.9937
Rent YoY
Metro
Baraboo, WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+202.7% since first listed
4 events — show timeline
  • 2026-03-19 Price Changed $136,200 SCWMLS
  • 2025-09-16 Listed $146,200 SCWMLS
  • 2025-09-16 Listed $146,200 SCWMLS
  • 2025-08-20 Sold (Public Records) $45,000 Public Records

Property tax history

+3.3%/yr

Latest (2025): $3,575 · +10.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…