Duplex
🌊 Lakefront
604 Knight Ave · Neenah, WI
Flood risk 6/10 · Moderate
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.75%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $636 – $1,182
Heat risk 2/10 · Minimal
- Hot days now (above 98°F)
- 7 days/yr
- Hot days in 30 yrs
- 13 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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).
- Cash flow +13.5/30.0
- ARV discount +7.2/15.0
- Livability +4.4/5.0
- DSCR +4.1/10.0
- Schools +4.1/10.0
- 1% rule +3.4/10.0
- Rent growth +3.1/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$264,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed
Listing remarks
Welcome to this fully rented waterfront, ranch duplex with 60 feet on the Neenah Slough. With both units holding 2 bedrooms and 1 bathroom and plenty of space, you can owner occupy or keep this building as a rental. You or your renters can enjoy the water known for fishing, or kayak up to Little Lake Butte Des Morts. Both units are rented for $995 a month and leases run through August 31, 2026. Seller has 3 other duplexes available to be sold individually or as a package. Seller is a licensed real estate agent. 24 hour notice is required.
Key facts
- Ranch duplex
- Waterfront
- 8,712 sq ft lot
Tags
Property features AI
Exterior
- Parking: Outside parking
- Utilities: Municipal water; Municipal sewer
- Home design: Multi-family duplex; One story building; Estimated total living area between 1,501 and 1,750 sq. ft.; Zoned 2 Family/Duplex
- Construction: Wood construction; No finished below-grade living space reported
- Exterior features: Wood exterior; Located on Neenah Slough with water access and waterviews; Deeded water access (no frontage); Stream/channel on/near property; Waterfrontage on lot; View of water; Lot under 1/2 acre (approx. 0.2 acre)
Interior
- Kitchen: Unit 2 kitchen approx. 10 x 8; Includes 2 refrigerators and 2 ranges (inclusions)
- Bedrooms: Unit 1: 2 bedrooms; Unit 2: 2 bedrooms (master approx. 16 x 9, second bedroom approx. 12 x 9)
- Bathrooms: Unit 1: 1 full bath; Unit 2: 1 full bath
- Heating & cooling: Forced air heating; Natural gas heat
- Interior features: Full poured concrete basement; Separate electric meters
- Laundry & utility: Separate electric meters
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2 × 2-bed/1.0-bath units multifamily listed at $265k.
Deal economics
- At list price, monthly cash flow is $10 ($116/yr) — positive. Per door: $5/mo.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $223k (15.9% below list).
- Recommended offer: $223k (15.9% below list) — sets the bar for 1% rule.
- Cap rate 6.3% vs local median 2.9% in Neenah — 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 88/100 on livability (#15 in WI, #212 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities C-.
- Neenah Joint School District (urban): math 47% / reading 46% proficiency, ranked #72 of 342 in WI (top 21%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Taft Elementary (math 27% / reading 22%, grade F, #783 of 1,041 statewide, top 79%, 229 students, 61% FRL); Shattuck Middle (math 41% / reading 42%, grade F, #134 of 383 statewide, top 36%, 978 students, 32% FRL); Neenah High (math 41% / reading 60%, grade D+, #31 of 483 statewide, top 6%, 1,943 students, 28% FRL) — zoned schools average 40% FRL vs 24% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents rising (+2.3%/yr); 88 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 652 units permitted in Winnebago County in 2024 (333 in 5+ unit buildings).
- This rent runs 31% of the median local income ($86k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
- Winnebago County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
Negotiation context
- It's been on market 65 days — a 6% lower offer ($249k) is reasonable based on typical stale-listing flexibility.
Risks & watch-outs
- Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 65 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- 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?
- This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
- What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
- Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
- 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.
- 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.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 0.84% ✗
- Cap rate
- 6.34%
- Cash-on-cash
- 0.16%
- DSCR
- 1.01
- GRM
- 9.9
CMA / ARV
- ARV (on-the-fly)
- $263,088
- Comps found
- 3
Show comp detail 3 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 612 Knight Ave | 0.02mi | 4/2.0 | 1,575 (-10%) | 1mo | $256,120 | $163 | 82 |
| 415 Union St | 0.23mi | 4/2.0 | 1,689 (-3%) | 12mo | $190,000 | $112 | 75 |
| 227 E Franklin Ave | 0.73mi | 4/2.0 | 1,986 (+14%) | 23mo | $172,000 | $87 | 23 |
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 · 2.34% rent growth · sell at horizon
- IRR
- -16.8%
- Equity multiple
- 0.41×
- Total profit
- $-43,796
- Equity at exit
- $39,497
- IRR
- -9.8%
- Equity multiple
- 0.42×
- Total profit
- $-43,361
- Equity at exit
- $22,904
Cash invested: $74,172 (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
ZIP-level market 54956
- Rents YoY
- 2.3%
- Active inventory
- 88
- Price-to-rent
- 19.8×
Monthly cashflow live
- Estimated rent
- $2,228 high interval (Pro) →
- Mortgage (P&I)
- −$1,389
- Tax from tax record
- −$251 /mo · $3,011/yr
- Insurance
- −$110
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$468
- Net cashflow
- $10
Break-even live
Sensitivity live
| Price | -10% $160 | -5% $85 | +0% $10 | +5% $-65 | +10% $-140 |
|---|---|---|---|---|---|
| Rent | -10% $-166 | -5% $-78 | +0% $10 | +5% $98 | +10% $186 |
| Rate | -1.0pp $143 | -0.5pp $77 | base $10 | +0.5pp $-59 | +1.0pp $-129 |
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 2 | 1 | $2,228 |
| #1 | 2 | 1 | $1,114 |
| #2 | 2 | 1 | $1,114 |
| Total (2 units) | $2,228 | ||
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
- $66,225
- Closing costs
- $7,947
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1113 Gilbert St Neenah, WI | 3.0 | 2.5 | 1611 | $2,475 | $1.54 | 23d | 1 | 1.41mi |
Listing history 20 events
-
2026-06-22days on market $264,900 Active 65 DOM
-
2026-06-19days on market $264,900 Active 63 DOM
-
2026-06-18days on market $264,900 Active 62 DOM
-
2026-06-17days on market $264,900 Active 61 DOM
-
2026-06-16days on market $264,900 Active 60 DOM
-
2026-06-15days on market $264,900 Active 59 DOM
-
2026-06-14days on market $264,900 Active 57 DOM
-
2026-06-13days on market $264,900 Active 56 DOM
-
2026-06-10days on market $264,900 Active 54 DOM
-
2026-06-09days on market $264,900 Active 53 DOM
-
2026-06-08days on market $264,900 Active 52 DOM
-
2026-06-07days on market $264,900 Active 51 DOM
-
2026-06-05days on market $264,900 Active 48 DOM
-
2026-06-03days on market $264,900 Active 47 DOM
-
2026-06-02days on market $264,900 Active 46 DOM
-
2026-06-01days on market $264,900 Active 45 DOM
-
2026-05-31days on market $264,900 Active 44 DOM
-
2026-05-30days on market $264,900 Active 43 DOM
-
2026-05-14price $264,900
-
2026-04-17$274,900 Active
ⓘ 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
- $3,011 · $251/mo
- Projected year-2 tax
- $3,956 · $330/mo
- Expected delta
- +$945/yr (+$79/mo · 31.4%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 6/10 Major FEMA zone X (shaded) · 75% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 2/10 Low 7 d/yr ≥98°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
- $26,736
- − Mortgage interest
- −$14,839
- − Property taxes
- −$3,011
- − Insurance
- −$1,324
- − Repairs & maintenance
- −$2,139
- − Management
- −$2,139
- − Depreciation
- −$7,706
- Taxable loss
- −$4,422
- Est. tax savings @ 24.0%
- +$1,061
- After-tax cash flow
- $1,177/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
- Neenah Joint School District
- NCES district ID
- 5510320
- Math proficiency
- 47% ▼ -3.00%
- Reading proficiency
- 46% ▼ -4.00%
- Median HH income
- $60,279
- Composite
- 40.88/100
- National rank
- #3625
- State rank
- #72 of 342 in WI
Livability — Neenah
- Score
- 88/100
- State rank
- #15
- US rank
- #212
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Neenah, WI
- County
- Winnebago County · 155,689 people
- City population
- 46,567
- Metro
- Oshkosh-Neenah, WI
- Population (ZIP)
- 46,567
- Household income
- $85,869
- Rent vs Own
- Severe rent burden
- 1010.0
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 (87%)
- Race & ethnicity
- White 87% Hispanic / Latino 5% Two or more races 5% Asian 2% Black 2%
- Hispanic origin (detail)
- Mexican 4%
- Common ancestry
- Romanian 9% Portuguese 6% Lithuanian 3%
- Foreign-born
- 3% · Canada, China
- Languages at home
- 95% English-only · Spanish 2% Chinese 1% French/Haitian/Cajun 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
- ▼ -203.08%
- Current HPI
- 193.2339
- Rent YoY
- ▲ 2.34%
- Metro
- Oshkosh-Neenah, WI
- State GDP YoY
- ▲ 2.10%
- F500 in state
- 20
Industry mix (Fortune 500 HQ in WI)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Industrial Machinery | 4 | $23B |
|
||
| Industrial Technology | 2 | $36B |
|
||
| Insurance | 1 | $36B |
|
||
| Professional Services | 1 | $19B |
|
||
| Utilities | 1 | $9B |
|
||
| Consumer Goods | 1 | $3B |
|
||
Price history
-3.6% since first listed2 events — show timeline
- 2026-05-14 Price Changed $264,900 RANW
- 2026-04-17 Listed $274,900 RANW
Property tax history
-0.0%/yrLatest (2024): $3,011 · +3.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…