CashFlowRE
Sign in Sign up
223 Copeland Ave
C+ Composite 63.03
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 +24.4/30.0
  • ARV discount +13.1/15.0
  • DSCR +7.9/10.0
  • 1% rule +6.5/10.0
  • Livability +3.5/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$170,000

223 Copeland Ave · La Crosse, WI 54603
4 bd · 1.0 ba · 1,619 sqft · SingleFamily · 15 Days on market
Built 1885 6,969 sqft lot Est $194k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Stately 2 story home w/ 3 card heated garage. Enjoy your morning coffee on the front sitting porch. The main floor offers spacious living room, dining room, kitchen(appliances included), office/den plus laundry room. Don't miss the 3 well proportioned bedrooms upstairs. Additional features: some newer windows, full basement with newer furnace and water heater, fenced rear yard, 3 car heated garage and more.

Key facts

  • Newer furnace
  • Full basement
  • Newer water heater

Tags

FRONT SITTING PORCHSPACIOUS LIVING ROOMFENCED REAR YARDFULL BASEMENTNEWER FURNACENEWER WATER HEATER

Property features AI

Exterior

  • Parking: 1 additional parking space; Detached 3-car garage with opener and heated
  • Utilities: Municipal water; Municipal sewer
  • Home design: Single-family home; 2-story
  • Construction: Year built per assessor/public record
  • Exterior features: Fenced yard; Sidewalks

Interior

  • Kitchen: Oven; Range; Refrigerator; Stove (included)
  • Bedrooms: Master bedroom (upper level) — 14 x 13; Bedroom 2 (upper level) — 14 x 13; Bedroom 3 (upper level) — 13 x 8
  • Flooring: Wood floors
  • Bathrooms: Full bath with tub and shower over tub
  • Heating & cooling: Forced air heating; Natural gas
  • Interior features: Cable/satellite available; High-speed internet; Wood floors; Crawl space and full basement
  • Laundry & utility: Washer/dryer not specified

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/1.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $346 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Recommended offer: $167k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 3.0% in La Crosse — 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 69/100 on livability (#339 in WI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, schools D+, health & safety D.
  • La Crosse School District (urban): math 29% / reading 34% proficiency, ranked #267 of 342 in WI (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 59 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 268 units permitted in La Crosse County in 2024 (10 in 5+ unit buildings).
  • At $1,952/mo this rent would consume 45% of the median local household income ($52k/yr) (locally 526% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • La Crosse County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($167k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1885 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $167,450 (1.5% below list)

Questions for the listing agent

  1. Built in 1885 — 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 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?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.15%
Cap rate
8.73%
Cash-on-cash
8.72%
DSCR
1.39
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$194,280
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1113 Liberty St 0.74mi 4/1.0 1,622 (+0%) 6mo $219,000 $135 61
407 Avon St 0.24mi 3/1.0 (-1) 1,853 (+14%) 2mo $180,000 $97 58
625 St Cloud St 0.45mi 4/1.5 1,532 (-5%) 18mo $183,600 $120 53
802 Kane St 0.63mi 4/1.0 1,486 (-8%) 11mo $100,000 $67 48
713 Avon St 0.42mi 4/2.0 1,730 (+7%) 24mo $175,500 $101 45
901 Avon St 0.55mi 3/1.0 (-1) 1,413 (-13%) 12mo $200,000 $142 38

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-3.1%
Equity multiple
0.88×
Total profit
$-5,476
Equity at exit
$25,348
10-year hold
IRR
6.7%
Equity multiple
1.50×
Total profit
$23,770
Equity at exit
$14,698

Cash invested: $47,600 (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 54603

Active inventory
59
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,952 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$234 /mo · $2,803/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$410
Net cashflow
$346

Break-even live

Break-even rent $1,514
Max offer price $170,000
Occupancy floor 77%

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
$42,500
Closing costs
$5,100
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
109 Copeland Ave La Crosse, WI 4.0 1.0 1280 $1,795 $1.40 43d 1 0.17mi
55 River Bend Rd Apt 302 La Crosse, WI 3.0 2.0 1246 $2,950 $2.37 43d 1 0.48mi
55 River Bend Rd Apt 608 La Crosse, WI 3.0 2.0 1183 $2,850 $2.41 43d 1 0.48mi
625 12th St N La Crosse, WI 5.0 1.0 1200 $2,125 $1.77 43d 1 0.96mi
1346 George St #1348 La Crosse, WI 3.0 1.0 1080 $995 $0.92 43d 1 1.03mi

Listing history 14 events

  1. 2026-06-19
    days on market $170,000 Active 15 DOM
  2. 2026-06-18
    days on market $170,000 Active 14 DOM
  3. 2026-06-17
    days on market $170,000 Active 13 DOM
  4. 2026-06-16
    days on market $170,000 Active 12 DOM
  5. 2026-06-15
    price $170,000 Active 11 DOM
  6. 2026-06-15
    days on market $180,000 Active 11 DOM
  7. 2026-06-14
    days on market $180,000 Active 9 DOM
  8. 2026-06-13
    days on market $180,000 Active 8 DOM
  9. 2026-06-10
    days on market $180,000 Active 6 DOM
  10. 2026-06-09
    days on market $180,000 Active 5 DOM
  11. 2026-06-08
    days on market $180,000 Active 4 DOM
  12. 2026-06-07
    days on market $180,000 Active 3 DOM
  13. 2026-06-05
    remarks 410-char remark
  14. 2026-06-05
    listed $180,000 Active 1 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
$2,803 · $234/mo
Projected year-2 tax
$2,974 · $248/mo
Expected delta
+$171/yr (+$14/mo · 6.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (shaded) · 17% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$23,419
− Mortgage interest
−$9,523
− Property taxes
−$2,803
− Insurance
−$850
− Repairs & maintenance
−$1,874
− Management
−$1,874
− Depreciation
−$4,945
Taxable income
$1,551
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$372
After-tax cash flow
$3,778/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
La Crosse School District
NCES district ID
5507530
Math proficiency
29% ▼ -8.00%
Reading proficiency
34% ▼ -4.00%
Median HH income
$42,924
Composite
26.76/100
National rank
#7135
State rank
#267 of 342 in WI

Livability — La Crosse

Score
69/100
State rank
#339
US rank
#8671

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Crosse, WI
County
La Crosse County · 89,439 people
City population
64,135
Metro
La Crosse-Onalaska, WI-MN
Population (ZIP)
13,738
Household income
$52,012
Rent vs Own
47.9% rent · 52.1% own
Severe rent burden
526.0

Population outlook (La Crosse County) Hauer SSP2

Today (2025)
126,082 people
By 2030
130,161 · +3.2%
By 2040
137,231 · +8.8%
By 2050
143,506 · +13.8%
By 2075
160,149 · +27.0%
By 2100
166,408 · +32.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 6% Asian 5% Hispanic / Latino 3% Black 2%
Common ancestry
Portuguese 14% Romanian 3% Lithuanian 2%
Foreign-born
3% · China
Languages at home
94% English-only · Other Asian/Pacific 5% Spanish 1%

Political lean MEDSL · La Crosse

2024 margin
Lean D (+9.4) · D 54.0% · R 44.6% · Other 1.4%
2008→2024 swing
-14.1pp toward R · 2008: 23.4pp · 2024: 9.4pp
All cycles
2024: D+9.4 2020: D+13.5 2016: D+9.6 2012: D+17.3 2008: D+23.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -166.91%
Current HPI
270.8554
Rent YoY
Metro
La Crosse-Onalaska, WI-MN
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-04 Listed $180,000 METROMLS

Property tax history

+1.8%/yr

Latest (2025): $2,803 · +14.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…