CashFlowRE
Sign in Sign up
713 5th Ave
B Composite 70.92
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 +4.5/5.0
  • Schools +3.5/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$59,900

713 5th Ave · Eau Claire, WI 54703
3 bd · 1.0 ba · 1,519 sqft · SingleFamily public records · 73 Days on market
Built 1876 4,356 sqft lot $39/sqft · 72% below area

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

Listing remarks MLS

Attention Investors! Rental or equity building opportunity with this 2BD 1BA home in the thriving city of Eau Claire. Wood siding, block foundation, and full basement. Hardwood floors, spacious living room and main floor laundry. Home is connected to city sewer and water. Fenced backyard and off-street parking. Located close to downtown amenities, minutes from the Oakwood Mall, and easy access to I-94 for an easy commute.

Key facts

  • Block foundation
  • Main floor laundry
  • Full basement

Tags

WOOD SIDINGBLOCK FOUNDATIONFULL BASEMENTHARDWOOD FLOORSSPACIOUS LIVING ROOMMAIN FLOOR LAUNDRY

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 $60k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $60k).
  • Recommended offer: $56k (6.0% below list) — sets the bar for market timing.
  • Cap rate 30.7% vs local median 2.4% in Eau Claire — 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 89/100 on livability (#10 in WI, #121 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+.
  • Eau Claire Area School District (urban): math 38% / reading 43% proficiency, ranked #150 of 342 in WI (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.0%/yr); 212 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 583 units permitted in Eau Claire County in 2024 (325 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($72k/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 $414 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Eau Claire County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 2.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 73 days — a 6% lower offer ($56k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $10k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $18k; list at $60k implies a 233% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1876 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $56,306 (6.0% below list)

Questions for the listing agent

  1. It's been on market 73 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 1876 — 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 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?
  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
3.45%
Cap rate
30.74%
Cash-on-cash
87.32%
DSCR
4.89
GRM
2.4

CMA / ARV

ARV (median comp)
$212,231
List price
$59,900
Delta
-71.78%
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
527 Broadway St 0.20mi 3/1.0 1,650 (+9%) 7mo $241,500 $146 70
539 W Grand Ave 0.10mi 3/2.0 1,352 (-11%) 5mo $215,000 $159 68
827 Broadway St 0.41mi 3/2.0 1,488 (-2%) 11mo $295,000 $198 64
908 3rd Ave 0.15mi 3/1.0 1,629 (+7%) 22mo $295,000 $181 62
618 6th Ave 0.14mi 3/2.0 1,680 (+11%) 14mo $215,000 $128 60
1022 3rd Ave 0.20mi 3/2.5 1,744 (+15%) 1mo $90,000 $52 59
827 Chippewa St 0.49mi 4/2.0 (+1) 1,520 (+0%) 12mo $180,000 $118 58
111 Catherine St 0.31mi 4/1.0 (+1) 1,400 (-8%) 19mo $215,000 $154 52
929 3rd Ave 0.19mi 4/2.0 (+1) 1,714 (+13%) 12mo $275,000 $160 50
609 S Dewey St 0.74mi 4/2.0 (+1) 1,470 (-3%) 3mo $180,000 $122 48
636 Union St 0.22mi 3/1.5 1,729 (+14%) 23mo $267,500 $155 46
216 William St 0.75mi 3/1.0 1,416 (-7%) 23mo $220,000 $155 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 · 2.01% rent growth · sell at horizon

5-year hold
IRR
86.7%
Equity multiple
4.94×
Total profit
$66,015
Equity at exit
$8,931
10-year hold
IRR
89.6%
Equity multiple
9.91×
Total profit
$149,493
Equity at exit
$5,179

Cash invested: $16,772 (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 54703

Rents YoY
2.0%
Active inventory
212
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$2,069 high interval (Pro) →
Mortgage (P&I)
$314
Tax est. 1.5%
$75 /mo · $898/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$434
Net cashflow
$1,220

Break-even live

Break-even rent $524
Max offer price $59,900
Occupancy floor 36%

Sensitivity live

Price -10% $1,262 -5% $1,241 +0% $1,220 +5% $1,200 +10% $1,179
Rent -10% $1,057 -5% $1,139 +0% $1,220 +5% $1,302 +10% $1,384
Rate -1.0pp $1,251 -0.5pp $1,236 base $1,220 +0.5pp $1,205 +1.0pp $1,189

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
$14,975
Closing costs
$1,797
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1014 Oxford Ave Unit 1/2 Eau Claire, WI 4.0 1.0 1244 $1,396 $1.12 44d 1 0.21mi
639 Niagara St Eau Claire, WI 3.0 1.0 1300 $1,300 $1.00 13d 1 0.34mi
315 9th Ave Eau Claire, WI 4.0 1.0 1260 $1,425 $1.13 13d 1 0.48mi
315 Riverfront Ter Eau Claire, WI 1.0–2.0 1.0–2.0 974 $1,725 $1.77 44d 10 0.59mi
325 Main St Eau Claire, WI 2.0 1.0–2.0 777 $2,300 $2.96 44d 39 0.60mi
100 N Farwell St Eau Claire, WI 2.0 1.0–2.0 787 $2,950 $3.75 13d 13 0.62mi
816 Porter Ave Unit 211 Eau Claire, WI 2.0 1.5 1074 $2,450 $2.28 44d 1 0.64mi
224 N Barstow St Eau Claire, WI 1.0–2.0 1.0–2.0 828 $2,350 $2.84 13d 20 0.64mi
816 Porter Ave Eau Claire, WI 2.0 1.0–1.5 1013 $2,200 $2.17 13d 3 0.65mi
2016 N Oxford Ave Eau Claire, WI 2.0 1.0–2.0 1023 $2,600 $2.54 13d 33 0.79mi

Listing history 10 events

  1. 2026-05-11
    status Pending 425-char remark
    Show marketing remark (425 chars)

    Attention Investors! Rental or equity building opportunity with this 2BD 1BA home in the thriving city of Eau Claire. Wood siding, block foundation, and full basement. Hardwood floors, spacious living room and main floor laundry. Home is connected to city sewer and water. Fenced backyard and off-street parking. Located close to downtown amenities, minutes from the Oakwood Mall, and easy access to I-94 for an easy commute.

  2. 2026-05-11
    status Pending 425-char remark
    Show marketing remark (425 chars)

    Attention Investors! Rental or equity building opportunity with this 2BD 1BA home in the thriving city of Eau Claire. Wood siding, block foundation, and full basement. Hardwood floors, spacious living room and main floor laundry. Home is connected to city sewer and water. Fenced backyard and off-street parking. Located close to downtown amenities, minutes from the Oakwood Mall, and easy access to I-94 for an easy commute.

  3. 2026-05-11
    status Pending 425-char remark
    Show marketing remark (425 chars)

    Attention Investors! Rental or equity building opportunity with this 2BD 1BA home in the thriving city of Eau Claire. Wood siding, block foundation, and full basement. Hardwood floors, spacious living room and main floor laundry. Home is connected to city sewer and water. Fenced backyard and off-street parking. Located close to downtown amenities, minutes from the Oakwood Mall, and easy access to I-94 for an easy commute.

  4. 2026-04-01
    price $59,900 425-char remark
    Show marketing remark (425 chars)

    Attention Investors! Rental or equity building opportunity with this 2BD 1BA home in the thriving city of Eau Claire. Wood siding, block foundation, and full basement. Hardwood floors, spacious living room and main floor laundry. Home is connected to city sewer and water. Fenced backyard and off-street parking. Located close to downtown amenities, minutes from the Oakwood Mall, and easy access to I-94 for an easy commute.

  5. 2026-04-01
    price $59,900 425-char remark
    Show marketing remark (425 chars)

    Attention Investors! Rental or equity building opportunity with this 2BD 1BA home in the thriving city of Eau Claire. Wood siding, block foundation, and full basement. Hardwood floors, spacious living room and main floor laundry. Home is connected to city sewer and water. Fenced backyard and off-street parking. Located close to downtown amenities, minutes from the Oakwood Mall, and easy access to I-94 for an easy commute.

  6. 2026-04-01
    price $59,900 425-char remark
    Show marketing remark (425 chars)

    Attention Investors! Rental or equity building opportunity with this 2BD 1BA home in the thriving city of Eau Claire. Wood siding, block foundation, and full basement. Hardwood floors, spacious living room and main floor laundry. Home is connected to city sewer and water. Fenced backyard and off-street parking. Located close to downtown amenities, minutes from the Oakwood Mall, and easy access to I-94 for an easy commute.

  7. 2026-02-25
    listed $69,900 Active 425-char remark
    Show marketing remark (425 chars)

    Attention Investors! Rental or equity building opportunity with this 2BD 1BA home in the thriving city of Eau Claire. Wood siding, block foundation, and full basement. Hardwood floors, spacious living room and main floor laundry. Home is connected to city sewer and water. Fenced backyard and off-street parking. Located close to downtown amenities, minutes from the Oakwood Mall, and easy access to I-94 for an easy commute.

  8. 2026-02-25
    listed $69,900 Active 425-char remark
    Show marketing remark (425 chars)

    Attention Investors! Rental or equity building opportunity with this 2BD 1BA home in the thriving city of Eau Claire. Wood siding, block foundation, and full basement. Hardwood floors, spacious living room and main floor laundry. Home is connected to city sewer and water. Fenced backyard and off-street parking. Located close to downtown amenities, minutes from the Oakwood Mall, and easy access to I-94 for an easy commute.

  9. 2026-02-25
    listed $69,900 Active 425-char remark
    Show marketing remark (425 chars)

    Attention Investors! Rental or equity building opportunity with this 2BD 1BA home in the thriving city of Eau Claire. Wood siding, block foundation, and full basement. Hardwood floors, spacious living room and main floor laundry. Home is connected to city sewer and water. Fenced backyard and off-street parking. Located close to downtown amenities, minutes from the Oakwood Mall, and easy access to I-94 for an easy commute.

  10. 1988-09-01
    soldstatus $18,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥98°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$24,826
− Mortgage interest
−$3,355
− Property taxes
−$898
− Insurance
−$300
− Repairs & maintenance
−$1,986
− Management
−$1,986
− Depreciation
−$1,743
Taxable income
$14,558
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,494
After-tax cash flow
$11,151/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
Eau Claire Area School District
NCES district ID
5504050
Math proficiency
38% ▼ -9.00%
Reading proficiency
43% ▬ 0.00%
Median HH income
$48,206
Composite
34.72/100
National rank
#5135
State rank
#150 of 342 in WI

Livability — Eau Claire

Score
89/100
State rank
#10
US rank
#121

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Eau Claire, WI
County
Eau Claire County · 96,114 people
City population
87,167
Metro
Eau Claire, WI
Population (ZIP)
44,153
Household income
$71,518
Rent vs Own
38.4% rent · 61.6% own
Severe rent burden
1614.0

Population outlook (Eau Claire County) Hauer SSP2

Today (2025)
109,006 people
By 2030
112,587 · +3.3%
By 2040
118,674 · +8.9%
By 2050
124,085 · +13.8%
By 2075
135,804 · +24.6%
By 2100
139,875 · +28.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Asian 6% Two or more races 4% Hispanic / Latino 4% Black 2%
Common ancestry
Portuguese 16% Romanian 5% Lithuanian 3%
Foreign-born
3% · Canada, China
Languages at home
92% English-only · Other Asian/Pacific 4% Spanish 3%

Political lean MEDSL · Eau Claire

2024 margin
D (+10.6) · D 54.6% · R 44.0% · Other 1.4%
2008→2024 swing
-11.6pp toward R · 2008: 22.1pp · 2024: 10.6pp
All cycles
2024: D+10.6 2020: D+10.8 2016: D+7.3 2012: D+13.6 2008: D+22.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -276.20%
Current HPI
218.2747
Rent YoY
▲ 2.01%
Metro
Eau Claire, WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+232.8% since first listed
10 events — show timeline
  • 2026-05-11 Pending WWRA
  • 2026-05-11 Pending RANWW
  • 2026-05-11 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-01 Price Changed $59,900 RANWW
  • 2026-04-01 Price Changed $59,900 WWRA
  • 2026-04-01 Price Changed $59,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-25 Listed $69,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-25 Listed $69,900 RANWW
  • 2026-02-25 Listed $69,900 WWRA
  • 1988-09-01 Sold (Public Records) $18,000 Public Records

Property tax history

+7.9%/yr

Latest (2025): $5,276 · +40.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…