CashFlowRE
Sign in Sign up
610 2nd St
B+ Composite 75.94
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.0/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$61,700

610 2nd St · Bruce, WI 54868
2 bd · 1.0 ba · 900 sqft · Other · 45 Days on market
Built 1965 10,018 sqft lot $69/sqft · 30% below area Est $88k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Opportunity awaits at 610 N 2nd St in Bruce! This two-bedroom home offers convenient main floor living with both bedrooms, a full bath, kitchen, and a spacious living area all on one level. The lower level is unfinished and includes a tuck-under style garage, providing additional storage and flexibility. Located in the Village of Bruce, this property presents a great opportunity for owner-occupants or investors to add value and make it their own.

Key facts

  • Main floor living
  • Additional storage
  • 0.23 acre lot

Tags

MAIN FLOOR LIVINGTUCK-UNDER STYLE GARAGEADDITIONAL STORAGE

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 2-bed/1.0-bath other listed at $62k.

Deal economics

  • At list price, monthly cash flow is $489 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $62k).
  • Recommended offer: $60k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 60/100 on livability (#700 in WI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: crime C-, health & safety D, schools D-.
  • Bruce School District (rural): math 40% / reading 30% proficiency, ranked #240 of 342 in WI (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 135 active listings in the ZIP; 90 units permitted in Rusk County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $427 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Rusk County population projected at -29% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($60k) is reasonable based on typical stale-listing flexibility.
Recommended offer $59,849 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 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 1965 — 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. 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?
  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
1.87%
Cap rate
15.80%
Cash-on-cash
33.96%
DSCR
2.51
GRM
4.5

CMA / ARV

ARV (median comp)
$88,120
List price
$61,700
Delta
-29.98%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
29.3%
Equity multiple
2.22×
Total profit
$21,153
Equity at exit
$9,200
10-year hold
IRR
36.7%
Equity multiple
4.39×
Total profit
$58,570
Equity at exit
$5,335

Cash invested: $17,276 (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 54868

Home prices YoY
-33.3%
Active inventory
135
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,151 medium interval (Pro) →
Mortgage (P&I)
$324
Tax from tax record
$71 /mo · $857/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$489

Break-even live

Break-even rent $533
Max offer price $61,700
Occupancy floor 53%

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
$15,425
Closing costs
$1,851
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 4 events

  1. 2026-05-12
    price $61,700 450-char remark
    Show marketing remark (450 chars)

    Opportunity awaits at 610 N 2nd St in Bruce! This two-bedroom home offers convenient main floor living with both bedrooms, a full bath, kitchen, and a spacious living area all on one level. The lower level is unfinished and includes a tuck-under style garage, providing additional storage and flexibility. Located in the Village of Bruce, this property presents a great opportunity for owner-occupants or investors to add value and make it their own.

  2. 2026-04-11
    listed $72,500 Active 450-char remark
    Show marketing remark (450 chars)

    Opportunity awaits at 610 N 2nd St in Bruce! This two-bedroom home offers convenient main floor living with both bedrooms, a full bath, kitchen, and a spacious living area all on one level. The lower level is unfinished and includes a tuck-under style garage, providing additional storage and flexibility. Located in the Village of Bruce, this property presents a great opportunity for owner-occupants or investors to add value and make it their own.

  3. 2022-08-23
    soldstatus $100,000
  4. 2021-11-30
    soldstatus $50,000

ⓘ 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
$857 · $71/mo
Projected year-2 tax
$999 · $83/mo
Expected delta
+$142/yr (+$12/mo · 16.6%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥95°F today · 13 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
$13,816
− Mortgage interest
−$3,456
− Property taxes
−$857
− Insurance
−$308
− Repairs & maintenance
−$1,105
− Management
−$1,105
− Depreciation
−$1,795
Taxable income
$5,189
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,245
After-tax cash flow
$4,621/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
Bruce School District
NCES district ID
5501830
Math proficiency
40% ▼ -10.00%
Reading proficiency
30% ▼ -4.00%
Median HH income
$40,032
Composite
29.45/100
National rank
#6516
State rank
#240 of 342 in WI

Livability — Bruce

Score
60/100
State rank
#700
US rank
#18959

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bruce, WI
Population (ZIP)
16,054

Population outlook (Rusk County) Hauer SSP2

Today (2025)
12,916 people
By 2030
12,181 · -5.7%
By 2040
10,611 · -17.8%
By 2050
9,174 · -29.0%
By 2075
7,137 · -44.7%
By 2100
5,766 · -55.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Portuguese 17% Lithuanian 6% Romanian 5%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Rusk

2024 margin
Solid R (+38.0) · D 30.5% · R 68.5% · Other 1.0%
2008→2024 swing
-46.3pp toward R · 2008: 8.3pp · 2024: -38.0pp
All cycles
2024: R+38.0 2020: R+34.7 2016: R+34.0 2012: R+3.9 2008: D+8.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -110.44%
Current HPI
221.0095
Rent YoY
Metro
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+23.4% since first listed
4 events — show timeline
  • 2026-05-12 Price Changed $61,700 RANWW
  • 2026-04-11 Listed $72,500 RANWW
  • 2022-08-23 Sold (Public Records) $100,000 Public Records
  • 2021-11-30 Sold (Public Records) $50,000 Public Records

Property tax history

+7.7%/yr

Latest (2025): $857 · +25.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…