CashFlowRE
Sign in Sign up
1312 George St
B- Composite 67.41
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 +25.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.6/10.0
  • 1% rule +7.0/10.0
  • Livability +3.5/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

1312 George St · La Crosse, WI 54603
3 bd · 1.0 ba · 1,452 sqft · SingleFamily · 63 Days on market
Built 1910 6,577 sqft lot $121/sqft · 23% below area Est $228k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming Northside La Crosse home located at the intersection of Clinton and George Street, offering a convenient location close to everything you need. This 3 bedroom home includes the option for a 4th bedroom, providing flexibility for additional living space, a home office, or guest room. Inside, you'll find an abundance of windows that bring in a ton of natural light, creating a bright and inviting feel throughout. The property also features a 2 car detached garage and a partially fenced backyard, offering space for outdoor enjoyment, pets, or entertaining. A solid option for buyers looking for space, functionality, and a great Northside location.

Key facts

  • Northside location
  • Detached garage
  • Abundance of windows

Tags

NORTHSIDE LOCATIONDETACHED GARAGEPARTIALLY FENCED BACKYARDABUNDANCE OF WINDOWS

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/1.0-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $421 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $164k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% 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: 59 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 268 units permitted in La Crosse County in 2024 (10 in 5+ unit buildings).
  • At $2,096/mo this rent would consume 48% of the median local household income ($52k/yr) (locally 526% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • La Crosse County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 63 days — a 6% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $110k; list at $175k implies a 59% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $164,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 63 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — 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 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. 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?
  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
1.20%
Cap rate
9.18%
Cash-on-cash
10.30%
DSCR
1.46
GRM
7.0

CMA / ARV

ARV (median comp)
$227,962
List price
$175,000
Delta
-23.23%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1208 Kane St 0.11mi 4/2.0 (+1) 1,573 (+8%) 1mo $210,000 $134 71
1633 Liberty St 0.45mi 3/1.0 1,481 (+2%) 6mo $199,900 $135 71
1231 Liberty St 0.24mi 3/1.5 1,581 (+9%) 3mo $202,000 $128 69
1217 Avon St 0.32mi 3/2.0 1,328 (-8%) 1mo $230,000 $173 66
1830 Prospect St 0.62mi 3/1.0 1,400 (-4%) 1mo $255,000 $182 64
700 Kane St 0.48mi 3/1.0 1,330 (-8%) 6mo $175,000 $132 58
1113 Liberty St 0.28mi 4/1.0 (+1) 1,622 (+12%) 6mo $219,000 $135 58
722 Caledonia St 0.57mi 4/1.0 (+1) 1,340 (-8%) 6mo $175,000 $131 50
1022 Rose St 0.47mi 4/2.0 (+1) 1,292 (-11%) 0mo $222,000 $172 50
1633 Wood St 0.39mi 4/2.0 (+1) 1,664 (+15%) 1mo $240,000 $144 47
1911 Liberty St 0.66mi 4/1.0 (+1) 1,318 (-9%) 2mo $189,000 $143 47
607 Liberty St 0.60mi 2/2.0 (-1) 1,250 (-14%) 4mo $210,000 $168 36

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
-0.8%
Equity multiple
0.97×
Total profit
$-1,523
Equity at exit
$26,093
10-year hold
IRR
8.9%
Equity multiple
1.68×
Total profit
$33,359
Equity at exit
$15,131

Cash invested: $49,000 (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 54603

Active inventory
59
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$2,096 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$244 /mo · $2,931/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$440
Net cashflow
$421

Break-even live

Break-even rent $1,563
Max offer price $175,000
Occupancy floor 75%

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
$43,750
Closing costs
$5,250
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1346 George St #1348 La Crosse, WI 3.0 1.0 1080 $995 $0.92 44d 1 0.05mi
109 Copeland Ave La Crosse, WI 4.0 1.0 1280 $1,795 $1.40 44d 1 1.14mi
55 River Bend Rd Apt 302 La Crosse, WI 3.0 2.0 1246 $2,950 $2.37 44d 1 1.48mi
55 River Bend Rd Apt 608 La Crosse, WI 3.0 2.0 1183 $2,850 $2.41 44d 1 1.48mi

Listing history 22 events

  1. 2026-06-19
    days on market $175,000 Active 63 DOM
  2. 2026-06-18
    days on market $175,000 Active 62 DOM
  3. 2026-06-17
    days on market $175,000 Active 61 DOM
  4. 2026-06-16
    days on market $175,000 Active 60 DOM
  5. 2026-06-15
    days on market $175,000 Active 59 DOM
  6. 2026-06-14
    days on market $175,000 Active 57 DOM
  7. 2026-06-13
    days on market $175,000 Active 56 DOM
  8. 2026-06-10
    days on market $175,000 Active 54 DOM
  9. 2026-06-09
    days on market $175,000 Active 53 DOM
  10. 2026-06-08
    days on market $175,000 Active 52 DOM
  11. 2026-06-07
    days on market $175,000 Active 51 DOM
  12. 2026-06-05
    days on market $175,000 Active 48 DOM
  13. 2026-06-03
    days on market $175,000 Active 47 DOM
  14. 2026-06-02
    days on market $175,000 Active 46 DOM
  15. 2026-06-01
    days on market $175,000 Active 45 DOM
  16. 2026-05-31
    days on market $175,000 Active 44 DOM
  17. 2026-05-30
    days on market $175,000 Active 43 DOM
  18. 2026-05-01
    price $180,000 659-char remark
    Show marketing remark (659 chars)

    Charming Northside La Crosse home located at the intersection of Clinton and George Street, offering a convenient location close to everything you need. This 3 bedroom home includes the option for a 4th bedroom, providing flexibility for additional living space, a home office, or guest room. Inside, you'll find an abundance of windows that bring in a ton of natural light, creating a bright and inviting feel throughout. The property also features a 2 car detached garage and a partially fenced backyard, offering space for outdoor enjoyment, pets, or entertaining. A solid option for buyers looking for space, functionality, and a great Northside location.

  19. 2026-05-01
    price $180,000 659-char remark
    Show marketing remark (659 chars)

    Charming Northside La Crosse home located at the intersection of Clinton and George Street, offering a convenient location close to everything you need. This 3 bedroom home includes the option for a 4th bedroom, providing flexibility for additional living space, a home office, or guest room. Inside, you'll find an abundance of windows that bring in a ton of natural light, creating a bright and inviting feel throughout. The property also features a 2 car detached garage and a partially fenced backyard, offering space for outdoor enjoyment, pets, or entertaining. A solid option for buyers looking for space, functionality, and a great Northside location.

  20. 2026-04-17
    listed $185,000 Active 659-char remark
    Show marketing remark (659 chars)

    Charming Northside La Crosse home located at the intersection of Clinton and George Street, offering a convenient location close to everything you need. This 3 bedroom home includes the option for a 4th bedroom, providing flexibility for additional living space, a home office, or guest room. Inside, you'll find an abundance of windows that bring in a ton of natural light, creating a bright and inviting feel throughout. The property also features a 2 car detached garage and a partially fenced backyard, offering space for outdoor enjoyment, pets, or entertaining. A solid option for buyers looking for space, functionality, and a great Northside location.

  21. 2026-04-17
    listed $185,000 Active 659-char remark
    Show marketing remark (659 chars)

    Charming Northside La Crosse home located at the intersection of Clinton and George Street, offering a convenient location close to everything you need. This 3 bedroom home includes the option for a 4th bedroom, providing flexibility for additional living space, a home office, or guest room. Inside, you'll find an abundance of windows that bring in a ton of natural light, creating a bright and inviting feel throughout. The property also features a 2 car detached garage and a partially fenced backyard, offering space for outdoor enjoyment, pets, or entertaining. A solid option for buyers looking for space, functionality, and a great Northside location.

  22. 2020-10-16
    soldstatus $110,000

ⓘ 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
$2,931 · $244/mo
Projected year-2 tax
$3,084 · $257/mo
Expected delta
+$153/yr (+$13/mo · 5.2%)

ⓘ 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 3/10 Moderate 7 d/yr ≥100°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
$25,147
− Mortgage interest
−$9,803
− Property taxes
−$2,931
− Insurance
−$875
− Repairs & maintenance
−$2,012
− Management
−$2,012
− Depreciation
−$5,091
Taxable income
$2,423
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$582
After-tax cash flow
$4,465/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
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)
13,738
Household income
$52,012
Rent vs Own
47.9% rent · 52.1% own
Severe rent burden
526.0

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 (84%)
Race & ethnicity
White 84% Two or more races 6% Asian 5% Hispanic / Latino 3% Black 2%
Common ancestry
Portuguese 14% Romanian 3% Lithuanian 2%
Foreign-born
3% · China
Languages at home
94% English-only · Other Asian/Pacific 5% Spanish 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
▼ -166.91%
Current HPI
270.8554
Rent YoY
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

+63.6% since first listed
5 events — show timeline
  • 2026-05-01 Price Changed $180,000 METROMLS
  • 2026-05-01 Price Changed $180,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-17 Listed $185,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-17 Listed $185,000 METROMLS
  • 2020-10-16 Sold (Public Records) $110,000 Public Records

Property tax history

+1.9%/yr

Latest (2025): $2,931 · +12.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…