CashFlowRE
Sign in Sign up
7142 Highway 36
D Composite 42.13
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 +15.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.8/10.0
  • 1% rule +3.4/10.0
  • Livability +3.1/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$349,900

7142 Highway 36 · Springfield, WI 53147
4 bd · 2.0 ba · 1,250 sqft · SingleFamily · 12 Days on market
Built 1978 0.57 ac lot

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

Listing remarks MLS

FORECLOSED PROPERTY/BEING SOLD AS IS/ NO SURVEY OR DISCLOSURE/ADDENDUM REQUIRED UPON ACCEPTANCE OF OFFER/ FAX ALL OFFERS WITH PROOF OF FUNDS/LOAN APPROVAL TO OFFICE/ UPON OFFER ACCEPTANCE EARNEST MONEY MUST BE CERTIFIED FUNDS.

Key facts

  • Huge yard
  • Over a half-acre lot
  • 0.57 acre lot

Tags

CLOSE TO DOWNTOWN LAKE GENEVAHUGE YARDOVER A HALF-ACRE LOTPEACEFUL SURROUNDINGSEASY ACCESS TO TOWN AMENITIES

Property features AI

Exterior

  • Parking: Attached 1-car garage with opener
  • Utilities: Private well water; Private septic system; Natural gas available
  • Home design: Single-family, 1-story home; Estimated finished living area in range 1001–1250 (finished above grade 1,250)
  • Construction: Information source: Assessor/Public Record
  • Exterior features: Aluminum/aluminum-steel exterior with aluminum trim; Garden shed (outbuilding); Approximately 0.57-acre lot (about 1/2 to 1 acre)

Interior

  • Kitchen: Kitchen on main level (14 x 11); Dishwasher; Microwave; Oven; Range; Refrigerator
  • Bedrooms: Master bedroom (17 x 12) on main level; Bedroom 2 (15 x 11) on main level; Bedroom 3 (13 x 10) on main level; Bedroom 4 (13 x 12) on main level
  • Bathrooms: One full bath; Two half baths; Master bedroom with private bath
  • Heating & cooling: Forced air heating; Central air conditioning; Natural gas heat
  • Interior features: Crawl space foundation; Living room (20 x 15) on main level
  • 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 4-bed/2.0-bath single-family listed at $350k.

Deal economics

  • At list price, monthly cash flow is $146 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $295k (15.7% below list).
  • Recommended offer: $295k (15.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 62/100 on livability (#629 in WI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities F, commute F, health & safety D-.
  • Lake Geneva-Genoa City Uhs School District (town): math 27% / reading 35% proficiency, ranked #258 of 342 in WI (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lake Geneva Middle (math 31% / reading 40%, grade F, #200 of 383 statewide, top 53%, 615 students, 40% FRL); Badger High (math 27% / reading 36%, grade F, #199 of 483 statewide, top 42%, 1,326 students, 34% FRL).
  • Market conditions: 234 active listings in the ZIP; solid renter incomes; 474 units permitted in Walworth County in 2024 (77 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($84k/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 $10k of value loss. Plan a longer hold.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $190k; list at $350k implies a 84% gain — meaningful room to come down on a strong offer.
Recommended offer $295,081 (15.7% below list)

Questions for the listing agent

  1. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.84%
Cap rate
6.79%
Cash-on-cash
1.79%
DSCR
1.08
GRM
9.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-13.5%
Equity multiple
0.52×
Total profit
$-47,512
Equity at exit
$52,171
10-year hold
IRR
-4.6%
Equity multiple
0.70×
Total profit
$-29,815
Equity at exit
$30,253

Cash invested: $97,972 (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 53147

Active inventory
234
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,951 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$205 /mo · $2,456/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$620
Net cashflow
$146

Break-even live

Break-even rent $2,766
Max offer price $349,900
Occupancy floor 90%

Sensitivity live

Price -10% $344 -5% $245 +0% $146 +5% $47 +10% $-52
Rent -10% $-87 -5% $29 +0% $146 +5% $262 +10% $379
Rate -1.0pp $322 -0.5pp $235 base $146 +0.5pp $55 +1.0pp $-37

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
$87,475
Closing costs
$10,497
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 10 events

  1. 2026-06-22
    days on market $349,900 Active 12 DOM
  2. 2026-06-21
    days on market $349,900 Active 11 DOM
  3. 2026-06-19
    days on market $349,900 Active 9 DOM
  4. 2026-06-18
    days on market $349,900 Active 8 DOM
  5. 2026-06-17
    days on market $349,900 Active 7 DOM
  6. 2026-06-16
    days on market $349,900 Active 6 DOM
  7. 2026-06-15
    days on market $349,900 Active 5 DOM
  8. 2026-06-14
    days on market $349,900 Active 3 DOM
  9. 2026-06-12
    remarks 691-char remark
  10. 2026-06-12
    listed $349,900 Active 2 DOM

ⓘ 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
$2,456 · $205/mo
Projected year-2 tax
$4,464 · $372/mo
Expected delta
+$2,009/yr (+$167/mo · 81.8%)

ⓘ 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 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥103°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$35,410
− Mortgage interest
−$19,600
− Property taxes
−$2,456
− Insurance
−$1,750
− Repairs & maintenance
−$2,833
− Management
−$2,833
− Depreciation
−$10,179
Taxable loss
−$4,240
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,018
After-tax cash flow
$2,767/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
Lake Geneva-Genoa City Uhs School District
NCES district ID
5507650
Math proficiency
27% ▼ -5.00%
Reading proficiency
35% ▼ -4.00%
Median HH income
$52,486
Composite
27.25/100
National rank
#7013
State rank
#258 of 342 in WI

Livability — Springfield

Score
62/100
State rank
#629
US rank
#16560

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springfield, WI
County
Walworth County · 37,189 people
City population
154
Metro
Whitewater, WI
Population (ZIP)
18,638
Household income
$83,566
Rent vs Own
30.7% rent · 69.3% own
Severe rent burden
526.0

Population outlook (Walworth County) Hauer SSP2

Today (2025)
104,803 people
By 2030
105,459 · +0.6%
By 2040
104,991 · +0.2%
By 2050
102,207 · -2.5%
By 2075
97,177 · -7.3%
By 2100
89,043 · -15.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 12% Two or more races 8%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Romanian 8% Portuguese 6% Lithuanian 3%
Foreign-born
10% · Canada
Languages at home
88% English-only · Spanish 8% Russian/Polish/Slavic 2% German/W. Germanic 1%

Political lean MEDSL · Walworth

2024 margin
Strong R (+22.2) · D 38.3% · R 60.5% · Other 1.2%
2008→2024 swing
-19.6pp toward R · 2008: -2.6pp · 2024: -22.2pp
All cycles
2024: R+22.2 2020: R+19.2 2016: R+20.1 2012: R+12.4 2008: R+2.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -159.25%
Current HPI
243.6097
Rent YoY
Metro
Whitewater, WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+218.1% since first listed
5 events — show timeline
  • 2026-06-10 Listed $349,900 METROMLS
  • 2018-10-02 Sold (Public Records) $190,000 Public Records
  • 2006-08-25 Sold (Public Records) $119,000 Public Records
  • 2006-08-24 Sold (MLS) $116,000 METROMLS
  • 2001-07-20 Sold (Public Records) $110,000 Public Records

Property tax history

+3.2%/yr

Latest (2025): $2,456 · +9.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…