CashFlowRE
Sign in Sign up
2026 W 2nd St
C Composite 58.64
Why this score? — see what drove the C 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 +22.6/30.0
  • ARV discount +9.5/15.0
  • DSCR +7.2/10.0
  • 1% rule +5.3/10.0
  • Rent growth +4.4/5.0
  • Livability +4.1/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

2026 W 2nd St · Appleton, WI 54914
3 bd · 1.0 ba · 1,276 sqft · SingleFamily · 52 Days on market
Built 1947 1.49 ac lot $157/sqft · at area comps Est $209k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Don?t miss your chance to own a property that combines space, versatility, and opportunity! This property delivers room to spread out and make it your own. Situated on 1.49+/- acres, the 3-bedroom home offers flexibility for owner-occupants or investors alike. Unique opportunity to own a home and a 54x30 shop that opens the door to endless possibilities?perfect for a home-based business, hobby space, storage and more! Plus it's located in the Town of Grand Chute, where you?ll enjoy the benefit of low town taxes.

Key facts

  • 54x30 shop
  • 1.49 acres
  • Low town taxes

Tags

1.49 ACRES54X30 SHOPHOME-BASED BUSINESSHOBBY SPACELOW TOWN TAXES

Property features AI

Finance

  • Other: Listing includes range, refrigerator, dishwasher, and window treatments; sellers' personal property is excluded

Exterior

  • Parking: Detached tandem garage with space for 4+ cars (4 garage parking spaces total)
  • Utilities: Well water; Private septic system
  • Home design: 1.5-story single-family home; Construction completed
  • Construction: Block foundation; Assessor/public records provide year built (exact year not listed)
  • Exterior features: Aluminum/steel exterior; Lot of approximately 1.49 acres; Property is zoned residential

Interior

  • Kitchen: Kitchen (Main level) — 9 x 12; Dishwasher; Range/Oven; Refrigerator; Window treatments included
  • Bedrooms: Master bedroom (Main level) — 9 x 14; Bedroom 2 (Upper level) — 18 x 7; Bedroom 3 (Main level) — 8 x 8
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas fuel
  • Interior features: Full basement with partial finish and block construction
  • Laundry & utility: Washer/dryer not specifically listed (utility details not provided)

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 $200k.

Deal economics

  • At list price, monthly cash flow is $340 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $194k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 3.8% in Appleton — 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 82/100 on livability (#44 in WI, #1,073 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities C-.
  • Appleton Area School District (urban): math 33% / reading 36% proficiency, ranked #224 of 342 in WI (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+7.8%/yr); 54 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 460 units permitted in Outagamie County in 2024 (30 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($80k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Outagamie County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 7.8% rent growth), your $56k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $93k; list at $200k implies a 115% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $193,903 (3.0% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1947 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.03%
Cap rate
8.33%
Cash-on-cash
7.28%
DSCR
1.32
GRM
8.1

CMA / ARV

ARV (median comp)
$209,110
List price
$199,900
Delta
-4.40%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1719 S Seminole Rd 0.65mi 3/1.0 1,232 (-3%) 3mo $285,000 $231 62
1417 W 8th St 0.54mi 3/2.0 1,336 (+5%) 2mo $212,000 $159 61
319 S Spruce St 0.74mi 3/1.5 1,296 (+2%) 0mo $262,000 $202 60
315 S Victoria St 0.39mi 2/1.0 (-1) 1,152 (-10%) 2mo $206,000 $179 59
1400 W Prospect Ave 0.55mi 3/1.0 1,197 (-6%) 7mo $185,000 $155 59
121 S Outagamie St 0.63mi 3/1.5 1,364 (+7%) 1mo $257,000 $188 56
1623 W Spencer St 0.38mi 3/1.0 1,112 (-13%) 8mo $205,000 $184 54
1719 S Perkins St 0.64mi 3/2.0 1,344 (+5%) 6mo $302,000 $225 52
711 S Mason St 0.63mi 3/1.0 1,376 (+8%) 10mo $247,000 $180 49
400 S Outagamie St 0.57mi 2/1.0 (-1) 1,140 (-11%) 2mo $230,000 $202 49
1517 W Franklin St 0.69mi 3/1.0 1,184 (-7%) 9mo $260,000 $220 49
1702 S Douglas St 0.73mi 3/1.0 1,352 (+6%) 11mo $250,000 $185 47

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 · 7.77% rent growth · sell at horizon

5-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-469
Equity at exit
$29,806
10-year hold
IRR
13.7%
Equity multiple
2.32×
Total profit
$74,086
Equity at exit
$17,284

Cash invested: $55,972 (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 54914

Rents YoY
7.8%
Active inventory
54
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$2,053 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$150 /mo · $1,805/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$431
Net cashflow
$340

Break-even live

Break-even rent $1,623
Max offer price $199,900
Occupancy floor 78%

Sensitivity live

Price -10% $453 -5% $396 +0% $340 +5% $283 +10% $226
Rent -10% $177 -5% $258 +0% $340 +5% $421 +10% $502
Rate -1.0pp $440 -0.5pp $390 base $340 +0.5pp $288 +1.0pp $235

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
$49,975
Closing costs
$5,997
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3000 W Spencer St Appleton, WI 1.0–2.0 1.0 787 $1,199 $1.52 14d 13 0.77mi
217 S Badger Ave Unit 1387451P Appleton, WI 3.0 2.0 1194 $3,470 $2.91 14d 1 1.05mi
1500 Palisades Dr Unit 1061611P Appleton, WI 3.0 2.0 1496 $6,793 $4.54 14d 1 1.07mi
609 S State St Unit 1061651P Appleton, WI 4.0 2.5 1593 $3,236 $2.03 44d 1 1.24mi
1115 N Mason St Appleton, WI 3.0 2.0 1664 $1,495 $0.90 14d 1 1.26mi
826 W Elsie St Appleton, WI 4.0 2.0 1328 $1,800 $1.36 22d 1 1.29mi
2130 W Russet Ct Appleton, WI 1.0–2.0 1.0 900 $1,270 $1.41 14d 1 1.31mi
1006 W Spring St Appleton, WI 2.0 1.0 900 $2,250 $2.50 44d 1 1.38mi
806 N Richmond St Appleton, WI 4.0 1.5 1260 $2,695 $2.14 22d 1 1.48mi

Listing history 20 events

  1. 2026-06-19
    days on market $199,900 Active 52 DOM
  2. 2026-06-18
    days on market $199,900 Active 51 DOM
  3. 2026-06-17
    status $199,900 Active 50 DOM
  4. 2026-06-17
    days on market $199,900 Active w/ Contract 50 DOM
  5. 2026-06-16
    days on market $199,900 Active w/ Contract 49 DOM
  6. 2026-06-15
    days on market $199,900 Active w/ Contract 48 DOM
  7. 2026-06-14
    days on market $199,900 Active w/ Contract 46 DOM
  8. 2026-06-13
    days on market $199,900 Active w/ Contract 45 DOM
  9. 2026-06-10
    days on market $199,900 Active w/ Contract 43 DOM
  10. 2026-06-09
    days on market $199,900 Active w/ Contract 42 DOM
  11. 2026-06-08
    days on market $199,900 Active w/ Contract 41 DOM
  12. 2026-06-07
    days on market $199,900 Active w/ Contract 40 DOM
  13. 2026-06-05
    days on market $199,900 Active w/ Contract 37 DOM
  14. 2026-06-03
    days on market $199,900 Active w/ Contract 36 DOM
  15. 2026-06-02
    days on market $199,900 Active w/ Contract 35 DOM
  16. 2026-06-01
    days on market $199,900 Active w/ Contract 34 DOM
  17. 2026-05-31
    days on market $199,900 Active w/ Contract 33 DOM
  18. 2026-05-30
    days on market $199,900 Active w/ Contract 32 DOM
  19. 2026-03-24
    listed $199,900 Active 518-char remark
  20. 2010-10-20
    soldstatus $93,000

ⓘ 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
$1,805 · $150/mo
Projected year-2 tax
$2,752 · $229/mo
Expected delta
+$946/yr (+$79/mo · 52.4%)

ⓘ 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 · 12 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$24,632
− Mortgage interest
−$11,198
− Property taxes
−$1,805
− Insurance
−$1,000
− Repairs & maintenance
−$1,971
− Management
−$1,971
− Depreciation
−$5,815
Taxable income
$873
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$210
After-tax cash flow
$3,865/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
Appleton Area School District
NCES district ID
5500390
Math proficiency
33% ▼ -6.00%
Reading proficiency
36% ▼ -1.00%
Median HH income
$53,892
Composite
30.3/100
National rank
#6279
State rank
#224 of 342 in WI

Livability — Appleton

Score
82/100
State rank
#44
US rank
#1073

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Outagamie County · 155,051 people
City population
126,671
Metro
Appleton, WI
Population (ZIP)
31,849
Household income
$79,875
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
744.0

Population outlook (Outagamie County) Hauer SSP2

Today (2025)
195,863 people
By 2030
201,154 · +2.7%
By 2040
209,053 · +6.7%
By 2050
211,957 · +8.2%
By 2075
214,299 · +9.4%
By 2100
200,825 · +2.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Hispanic / Latino 9% Two or more races 8% Asian 5% Black 2%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Romanian 6% Portuguese 4% Iranian 4%
Foreign-born
7% · Canada
Languages at home
88% English-only · Spanish 7% Other Asian/Pacific 3% German/W. Germanic 1%

Political lean MEDSL · Outagamie

2024 margin
R (+10.2) · D 44.2% · R 54.4% · Other 1.5%
2008→2024 swing
-21.8pp toward R · 2008: 11.6pp · 2024: -10.2pp
All cycles
2024: R+10.2 2020: R+9.9 2016: R+12.6 2012: R+1.8 2008: D+11.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -213.81%
Current HPI
214.5939
Rent YoY
▲ 7.77%
Metro
Appleton, WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+114.9% since first listed
4 events — show timeline
  • 2026-06-17 Relisted RANW
  • 2026-05-20 Contingent RANW
  • 2026-03-24 Listed $199,900 RANW
  • 2010-10-20 Sold (Public Records) $93,000 Public Records

Property tax history

-0.4%/yr

Latest (2025): $1,805 · +15.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…