CashFlowRE
Sign in Sign up
E12505 County Rd W Multi-family
F Composite 19.79
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Livability +4.3/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Cash flow +0.0/30.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$1,349,000

E12505 County Rd W · Greenfield, WI 53913
None bd · None ba · — sqft · MultiFamily · 347 Days on market
5.57 ac lot

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Turnkey Investment Opportunity. Presenting Orchard Park Mobile Home Park, a well-maintained and strategically located asset in the heart of the Baraboo Bluffs ?just minutes from the natural beauty & recreational draw of Devil?s Lake State Park. This offering includes 12 mobile home units & one single-family residence, providing a unique opportunity for an owner/operator to live on-site while managing the park. Several of the mobile homes have been recently updated or replaced, with many units added within the last few years?minimizing immediate capital expenditures. The single-family home offers comfortable living quarters or could be used to generate additional rental income. Potential expansion subject to approval of township and county. Updated Septic's, newer well & road upgraded!

Key facts

  • Newer well
  • Road upgraded
  • Updated septics

Tags

ORCHARD PARK MOBILE HOME PARKSINGLE FAMILY RESIDENCERECENTLY UPDATED MOBILE HOMESUPDATED SEPTICSNEWER WELLROAD UPGRADED

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 multifamily listed at $1.35M.

Deal economics

  • At list price, monthly cash flow is $-8k ($-102k/yr) — negative.
  • To cash-flow at today's rent, offer at most $124k (90.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $108k (92.0% below list).
  • Recommended offer: $108k (92.0% below list) — sets the bar for 1% rule.
  • Cap rate -1.2% vs local median 2.7% in Greenfield — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 86/100 on livability (#23 in WI, #361 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: schools C-.
  • Baraboo School District (town): math 34% / reading 35% proficiency, ranked #232 of 342 in WI (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 102 active listings in the ZIP; 527 units permitted in Sauk County in 2024 (268 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($75k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $9k of loan paydown is wiped out by about $40k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 347 days — a 12% lower offer ($1.19M) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 3y ago; this cycle's ask has dropped $276k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $108,354 (92.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 347 days. Have you received any prior offers? Is the seller open to a 92% concession, seller financing, or rate buy-down credit?
  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. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.08%
Cap rate
-1.24%
Cash-on-cash
-26.90%
DSCR
-0.20
GRM
103.7

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
-78.3%
Equity multiple
-1.01×
Total profit
$-757,824
Equity at exit
$201,140
10-year hold
IRR
Equity multiple
-2.59×
Total profit
$-1,354,197
Equity at exit
$116,637

Cash invested: $377,720 (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 53913

Active inventory
102
Price-to-rent
103.7×

Monthly cashflow live

Estimated rent
$1,084 medium interval (Pro) →
Mortgage (P&I)
$7,074
Tax est. 1.5%
$1,686 /mo · $20,235/yr
Insurance
$562
HOA
$0
Vacancy / Maint / Mgmt
$228
Net cashflow
$-8,467

Break-even live

Break-even rent $11,801
Max offer price $123,864
Occupancy floor

Sensitivity live

Price -10% $-7,534 -5% $-8,001 +0% $-8,467 +5% $-8,933 +10% $-9,399
Rent -10% $-8,552 -5% $-8,509 +0% $-8,467 +5% $-8,424 +10% $-8,381
Rate -1.0pp $-7,787 -0.5pp $-8,124 base $-8,467 +0.5pp $-8,816 +1.0pp $-9,172

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
$337,250
Closing costs
$40,470
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 34 events

  1. 2026-06-21
    days on market $1,349,000 Active 347 DOM
  2. 2026-06-19
    days on market $1,349,000 Active 345 DOM
  3. 2026-06-18
    days on market $1,349,000 Active 344 DOM
  4. 2026-06-17
    days on market $1,349,000 Active 343 DOM
  5. 2026-06-16
    days on market $1,349,000 Active 342 DOM
  6. 2026-06-15
    days on market $1,349,000 Active 341 DOM
  7. 2026-06-14
    days on market $1,349,000 Active 339 DOM
  8. 2026-06-12
    days on market $1,349,000 Active 338 DOM
  9. 2026-06-09
    days on market $1,349,000 Active 335 DOM
  10. 2026-06-08
    days on market $1,349,000 Active 334 DOM
  11. 2026-06-07
    days on market $1,349,000 Active 333 DOM
  12. 2026-06-03
    days on market $1,349,000 Active 329 DOM
  13. 2026-06-02
    days on market $1,349,000 Active 328 DOM
  14. 2026-06-01
    days on market $1,349,000 Active 327 DOM
  15. 2026-05-31
    days on market $1,349,000 Active 326 DOM
  16. 2026-05-30
    days on market $1,349,000 Active 325 DOM
  17. 2026-02-17
    price $1,349,000 813-char remark
    Show marketing remark (813 chars)

    Turnkey Investment Opportunity. Presenting Orchard Park Mobile Home Park, a well-maintained and strategically located asset in the heart of the Baraboo Bluffs ?just minutes from the natural beauty & recreational draw of Devil?s Lake State Park. This offering includes 12 mobile home units & one single-family residence, providing a unique opportunity for an owner/operator to live on-site while managing the park. Several of the mobile homes have been recently updated or replaced, with many units added within the last few years?minimizing immediate capital expenditures. The single-family home offers comfortable living quarters or could be used to generate additional rental income. Potential expansion subject to approval of township and county. Updated Septic's, newer well & road upgraded!

  18. 2026-02-17
    status Active 813-char remark
    Show marketing remark (813 chars)

    Turnkey Investment Opportunity. Presenting Orchard Park Mobile Home Park, a well-maintained and strategically located asset in the heart of the Baraboo Bluffs ?just minutes from the natural beauty & recreational draw of Devil?s Lake State Park. This offering includes 12 mobile home units & one single-family residence, providing a unique opportunity for an owner/operator to live on-site while managing the park. Several of the mobile homes have been recently updated or replaced, with many units added within the last few years?minimizing immediate capital expenditures. The single-family home offers comfortable living quarters or could be used to generate additional rental income. Potential expansion subject to approval of township and county. Updated Septic's, newer well & road upgraded!

  19. 2026-01-16
    historical 813-char remark
    Show marketing remark (813 chars)

    Turnkey Investment Opportunity. Presenting Orchard Park Mobile Home Park, a well-maintained and strategically located asset in the heart of the Baraboo Bluffs ?just minutes from the natural beauty & recreational draw of Devil?s Lake State Park. This offering includes 12 mobile home units & one single-family residence, providing a unique opportunity for an owner/operator to live on-site while managing the park. Several of the mobile homes have been recently updated or replaced, with many units added within the last few years?minimizing immediate capital expenditures. The single-family home offers comfortable living quarters or could be used to generate additional rental income. Potential expansion subject to approval of township and county. Updated Septic's, newer well & road upgraded!

  20. 2026-01-02
    status Active 813-char remark
    Show marketing remark (813 chars)

    Turnkey Investment Opportunity. Presenting Orchard Park Mobile Home Park, a well-maintained and strategically located asset in the heart of the Baraboo Bluffs ?just minutes from the natural beauty & recreational draw of Devil?s Lake State Park. This offering includes 12 mobile home units & one single-family residence, providing a unique opportunity for an owner/operator to live on-site while managing the park. Several of the mobile homes have been recently updated or replaced, with many units added within the last few years?minimizing immediate capital expenditures. The single-family home offers comfortable living quarters or could be used to generate additional rental income. Potential expansion subject to approval of township and county. Updated Septic's, newer well & road upgraded!

  21. 2026-01-01
    historical 813-char remark
    Show marketing remark (813 chars)

    Turnkey Investment Opportunity. Presenting Orchard Park Mobile Home Park, a well-maintained and strategically located asset in the heart of the Baraboo Bluffs ?just minutes from the natural beauty & recreational draw of Devil?s Lake State Park. This offering includes 12 mobile home units & one single-family residence, providing a unique opportunity for an owner/operator to live on-site while managing the park. Several of the mobile homes have been recently updated or replaced, with many units added within the last few years?minimizing immediate capital expenditures. The single-family home offers comfortable living quarters or could be used to generate additional rental income. Potential expansion subject to approval of township and county. Updated Septic's, newer well & road upgraded!

  22. 2025-09-11
    price $1,499,900 813-char remark
    Show marketing remark (813 chars)

    Turnkey Investment Opportunity. Presenting Orchard Park Mobile Home Park, a well-maintained and strategically located asset in the heart of the Baraboo Bluffs ?just minutes from the natural beauty & recreational draw of Devil?s Lake State Park. This offering includes 12 mobile home units & one single-family residence, providing a unique opportunity for an owner/operator to live on-site while managing the park. Several of the mobile homes have been recently updated or replaced, with many units added within the last few years?minimizing immediate capital expenditures. The single-family home offers comfortable living quarters or could be used to generate additional rental income. Potential expansion subject to approval of township and county. Updated Septic's, newer well & road upgraded!

  23. 2025-06-05
    listed $1,625,000 Active 813-char remark
    Show marketing remark (813 chars)

    Turnkey Investment Opportunity. Presenting Orchard Park Mobile Home Park, a well-maintained and strategically located asset in the heart of the Baraboo Bluffs ?just minutes from the natural beauty & recreational draw of Devil?s Lake State Park. This offering includes 12 mobile home units & one single-family residence, providing a unique opportunity for an owner/operator to live on-site while managing the park. Several of the mobile homes have been recently updated or replaced, with many units added within the last few years?minimizing immediate capital expenditures. The single-family home offers comfortable living quarters or could be used to generate additional rental income. Potential expansion subject to approval of township and county. Updated Septic's, newer well & road upgraded!

  24. 2024-05-25
    historical $1,300
  25. 2024-05-18
    price $1,300
  26. 2024-05-09
    listed $1,200
  27. 2024-04-23
    historical $1,200
  28. 2024-04-12
    listed $1,200
  29. 2024-03-22
    historical $900
  30. 2024-03-13
    historical $900
  31. 2024-03-13
    listed $900
  32. 2024-01-18
    listed $1,350
  33. 2023-10-09
    historical $1,350
  34. 2023-08-19
    listed $1,350

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,002
− Mortgage interest
−$75,565
− Property taxes
−$20,235
− Insurance
−$6,745
− Repairs & maintenance
−$1,040
− Management
−$1,040
− Depreciation
−$39,244
Taxable loss
−$130,867
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$31,408
After-tax cash flow
$-70,192/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
Baraboo School District
NCES district ID
5500810
Math proficiency
34% ▼ -8.00%
Reading proficiency
35% ▼ -6.00%
Median HH income
$49,101
Composite
29.85/100
National rank
#6412
State rank
#232 of 342 in WI

Livability — Greenfield

Score
86/100
State rank
#23
US rank
#361

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Sauk County · 36,155 people
City population
42,903
Metro
Baraboo, WI
Population (ZIP)
21,704
Household income
$74,629
Rent vs Own
32.6% rent · 67.4% own
Severe rent burden
651.0

Population outlook (Sauk County) Hauer SSP2

Today (2025)
66,065 people
By 2030
66,755 · +1.0%
By 2040
66,999 · +1.4%
By 2050
65,499 · -0.9%
By 2075
60,000 · -9.2%
By 2100
51,070 · -22.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 5% Hispanic / Latino 4% Native American 1% Black 1%
Common ancestry
Portuguese 8% Romanian 4% Slovak 3%
Foreign-born
3% · Canada, Jamaica
Languages at home
94% English-only · Spanish 3% Russian/Polish/Slavic 1% French/Haitian/Cajun 1%

Political lean MEDSL · Sauk

2024 margin
Toss-up / Even · D 48.4% · R 50.0% · Other 1.6%
2008→2024 swing
-23.2pp toward R · 2008: 21.6pp · 2024: -1.7pp
All cycles
2024: R+1.7 2020: D+1.7 2016: R+0.3 2012: D+18.5 2008: D+21.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -156.28%
Current HPI
195.5466
Rent YoY
Metro
Baraboo, WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+99825.9% since first listed
18 events — show timeline
  • 2026-02-17 Price Changed $1,349,000 SCWMLS
  • 2026-02-17 Relisted SCWMLS
  • 2026-01-16 Listing Removed SCWMLS
  • 2026-01-02 Relisted SCWMLS
  • 2026-01-01 Listing Removed SCWMLS
  • 2025-09-11 Price Changed $1,499,900 SCWMLS
  • 2025-06-05 Listed $1,625,000 SCWMLS
  • 2024-05-25 Rental Removed $1,300 APPFOLIO
  • 2024-05-18 Price Changed $1,300 APPFOLIO
  • 2024-05-09 Listed for Rent $1,200 APPFOLIO
  • 2024-04-23 Rental Removed $1,200 APPFOLIO
  • 2024-04-12 Listed for Rent $1,200 APPFOLIO
  • 2024-03-22 Rental Removed $900 APPFOLIO
  • 2024-03-13 Rental Removed $900 APPFOLIO
  • 2024-03-13 Listed for Rent $900 APPFOLIO
  • 2024-01-18 Listed for Rent $1,350 APPFOLIO
  • 2023-10-09 Rental Removed $1,350 APPFOLIO
  • 2023-08-19 Listed for Rent $1,350 APPFOLIO

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…