CashFlowRE
Sign in Sign up
13344 Hwy 32
C- Composite 50.56
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 +19.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.2/10.0
  • 1% rule +4.7/10.0
  • Appreciation +2.8/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0

$115,000

13344 Hwy 32 · Mountain, WI 54149
2 bd · 1.0 ba · 1,368 sqft · Other · 369 Days on market
Built 1940 0.55 ac lot

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

Listing remarks MLS

Take a step back in time at this stone home that used to be Irene's Lunch restaurant. This cozy home really gives you that up north cabin feel. Living room has a wood burning fireplace, pine walls and an additional sitting room. Dining area with space heater and a pass through window to the kitchen! 3 rooms used as bedrooms, 1 is a walk through to the bedroom addition. This home is located close to Green Lake a 22 acre lake great for relaxing, fishing and swimming. Take a short stroll down to the boat launch, park area and swimming beach, also there is a dock for public docking. Access the trails from your back door and enjoy all the fun the upnorth has to offer!

Key facts

  • Public docking
  • Stone home
  • Boat launch

Tags

STONE HOMEWOOD BURNING FIREPLACEPASS THROUGH WINDOWBOAT LAUNCHSWIMMING BEACHPUBLIC DOCKING

Property features AI

Finance

  • Other: Listing notes: Bathtub not working properly; roof on garage has fallen in; no access to crawl space

Exterior

  • Parking: Detached 2-car garage; Total 2 garage parking spaces
  • Utilities: Point well / sand point; Private septic system; Natural gas service
  • Home design: Single-family home; One story
  • Construction: Construction completed; Year built from assessor/public record
  • Exterior features: Stone and brick/stone exterior; Lot about 0.55 acre (>= 1/2 acre); Residential zoning

Interior

  • Kitchen: Kitchen on main level, approx. 10 x 7; Range/oven; Refrigerator
  • Bedrooms: Master bedroom on main level, approx. 12 x 15; Second bedroom on main level, approx. 13 x 13
  • Bathrooms: One full bathroom
  • Heating & cooling: Natural gas heating
  • Interior features: One-level living (single-story); No basement (slab or none); Den/office on main level
  • Laundry & utility: Sand point well installed in 2020 (water); Private septic system

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 $115k.

Deal economics

  • At list price, monthly cash flow is $131 ($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 $112k (2.7% below list).
  • Recommended offer: $101k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 56/100 on livability (#759 in WI) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B; Watch: crime C-, schools F, amenities F.
  • Suring Public School District (rural): math 15% / reading 25% proficiency, ranked #413 of 426 in WI (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 26 active listings in the ZIP; 132 units permitted in Oconto County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Oconto County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 369 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $54k (32%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $30k; list at $115k implies a 283% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $101,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 369 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — 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 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?
  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
0.97%
Cap rate
7.66%
Cash-on-cash
4.87%
DSCR
1.22
GRM
8.6

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
-8.7%
Equity multiple
0.68×
Total profit
$-10,316
Equity at exit
$17,147
10-year hold
IRR
0.8%
Equity multiple
1.05×
Total profit
$1,705
Equity at exit
$9,943

Cash invested: $32,200 (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 54149

Home prices YoY
-1.4%
Active inventory
26
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,119 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$102 /mo · $1,223/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$235
Net cashflow
$131

Break-even live

Break-even rent $953
Max offer price $115,000
Occupancy floor 83%

Sensitivity live

Price -10% $196 -5% $163 +0% $131 +5% $98 +10% $66
Rent -10% $42 -5% $87 +0% $131 +5% $175 +10% $219
Rate -1.0pp $189 -0.5pp $160 base $131 +0.5pp $101 +1.0pp $71

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
$28,750
Closing costs
$3,450
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 30 events

  1. 2026-06-21
    days on market $115,000 Active 369 DOM
  2. 2026-06-18
    days on market $115,000 Active 367 DOM
  3. 2026-06-17
    days on market $115,000 Active 366 DOM
  4. 2026-06-16
    days on market $115,000 Active 365 DOM
  5. 2026-06-15
    days on market $115,000 Active 364 DOM
  6. 2026-06-15
    days on market $115,000 Active 363 DOM
  7. 2026-06-13
    days on market $115,000 Active 362 DOM
  8. 2026-06-12
    days on market $115,000 Active 361 DOM
  9. 2026-06-09
    days on market $115,000 Active 358 DOM
  10. 2026-06-08
    days on market $115,000 Active 357 DOM
  11. 2026-06-08
    days on market $115,000 Active 356 DOM
  12. 2026-06-05
    statusdays on market $115,000 Active 354 DOM
  13. 2026-06-04
    days on market $115,000 Active w/ Contract 353 DOM
  14. 2026-06-03
    days on market $115,000 Active w/ Contract 352 DOM
  15. 2026-06-02
    days on market $115,000 Active w/ Contract 351 DOM
  16. 2026-06-01
    days on market $115,000 Active w/ Contract 350 DOM
  17. 2026-05-31
    days on market $115,000 Active w/ Contract 349 DOM
  18. 2026-04-18
    historical Active Under Contract 671-char remark
    Show marketing remark (671 chars)

    Take a step back in time at this stone home that used to be Irene's Lunch restaurant. This cozy home really gives you that up north cabin feel. Living room has a wood burning fireplace, pine walls and an additional sitting room. Dining area with space heater and a pass through window to the kitchen! 3 rooms used as bedrooms, 1 is a walk through to the bedroom addition. This home is located close to Green Lake a 22 acre lake great for relaxing, fishing and swimming. Take a short stroll down to the boat launch, park area and swimming beach, also there is a dock for public docking. Access the trails from your back door and enjoy all the fun the upnorth has to offer!

  19. 2026-04-18
    historical Active w/ Contract
    Show marketing remark (671 chars)

    Take a step back in time at this stone home that used to be Irene's Lunch restaurant. This cozy home really gives you that up north cabin feel. Living room has a wood burning fireplace, pine walls and an additional sitting room. Dining area with space heater and a pass through window to the kitchen! 3 rooms used as bedrooms, 1 is a walk through to the bedroom addition. This home is located close to Green Lake a 22 acre lake great for relaxing, fishing and swimming. Take a short stroll down to the boat launch, park area and swimming beach, also there is a dock for public docking. Access the trails from your back door and enjoy all the fun the upnorth has to offer!

  20. 2026-01-31
    price $115,000
    Show marketing remark (671 chars)

    Take a step back in time at this stone home that used to be Irene's Lunch restaurant. This cozy home really gives you that up north cabin feel. Living room has a wood burning fireplace, pine walls and an additional sitting room. Dining area with space heater and a pass through window to the kitchen! 3 rooms used as bedrooms, 1 is a walk through to the bedroom addition. This home is located close to Green Lake a 22 acre lake great for relaxing, fishing and swimming. Take a short stroll down to the boat launch, park area and swimming beach, also there is a dock for public docking. Access the trails from your back door and enjoy all the fun the upnorth has to offer!

  21. 2026-01-31
    price $115,000 671-char remark
    Show marketing remark (671 chars)

    Take a step back in time at this stone home that used to be Irene's Lunch restaurant. This cozy home really gives you that up north cabin feel. Living room has a wood burning fireplace, pine walls and an additional sitting room. Dining area with space heater and a pass through window to the kitchen! 3 rooms used as bedrooms, 1 is a walk through to the bedroom addition. This home is located close to Green Lake a 22 acre lake great for relaxing, fishing and swimming. Take a short stroll down to the boat launch, park area and swimming beach, also there is a dock for public docking. Access the trails from your back door and enjoy all the fun the upnorth has to offer!

  22. 2025-09-08
    price $129,000
    Show marketing remark (671 chars)

    Take a step back in time at this stone home that used to be Irene's Lunch restaurant. This cozy home really gives you that up north cabin feel. Living room has a wood burning fireplace, pine walls and an additional sitting room. Dining area with space heater and a pass through window to the kitchen! 3 rooms used as bedrooms, 1 is a walk through to the bedroom addition. This home is located close to Green Lake a 22 acre lake great for relaxing, fishing and swimming. Take a short stroll down to the boat launch, park area and swimming beach, also there is a dock for public docking. Access the trails from your back door and enjoy all the fun the upnorth has to offer!

  23. 2025-09-08
    price $129,000 671-char remark
    Show marketing remark (671 chars)

    Take a step back in time at this stone home that used to be Irene's Lunch restaurant. This cozy home really gives you that up north cabin feel. Living room has a wood burning fireplace, pine walls and an additional sitting room. Dining area with space heater and a pass through window to the kitchen! 3 rooms used as bedrooms, 1 is a walk through to the bedroom addition. This home is located close to Green Lake a 22 acre lake great for relaxing, fishing and swimming. Take a short stroll down to the boat launch, park area and swimming beach, also there is a dock for public docking. Access the trails from your back door and enjoy all the fun the upnorth has to offer!

  24. 2025-07-28
    price $139,000
    Show marketing remark (671 chars)

    Take a step back in time at this stone home that used to be Irene's Lunch restaurant. This cozy home really gives you that up north cabin feel. Living room has a wood burning fireplace, pine walls and an additional sitting room. Dining area with space heater and a pass through window to the kitchen! 3 rooms used as bedrooms, 1 is a walk through to the bedroom addition. This home is located close to Green Lake a 22 acre lake great for relaxing, fishing and swimming. Take a short stroll down to the boat launch, park area and swimming beach, also there is a dock for public docking. Access the trails from your back door and enjoy all the fun the upnorth has to offer!

  25. 2025-07-28
    price $139,000 671-char remark
    Show marketing remark (671 chars)

    Take a step back in time at this stone home that used to be Irene's Lunch restaurant. This cozy home really gives you that up north cabin feel. Living room has a wood burning fireplace, pine walls and an additional sitting room. Dining area with space heater and a pass through window to the kitchen! 3 rooms used as bedrooms, 1 is a walk through to the bedroom addition. This home is located close to Green Lake a 22 acre lake great for relaxing, fishing and swimming. Take a short stroll down to the boat launch, park area and swimming beach, also there is a dock for public docking. Access the trails from your back door and enjoy all the fun the upnorth has to offer!

  26. 2025-07-07
    price $149,000
    Show marketing remark (671 chars)

    Take a step back in time at this stone home that used to be Irene's Lunch restaurant. This cozy home really gives you that up north cabin feel. Living room has a wood burning fireplace, pine walls and an additional sitting room. Dining area with space heater and a pass through window to the kitchen! 3 rooms used as bedrooms, 1 is a walk through to the bedroom addition. This home is located close to Green Lake a 22 acre lake great for relaxing, fishing and swimming. Take a short stroll down to the boat launch, park area and swimming beach, also there is a dock for public docking. Access the trails from your back door and enjoy all the fun the upnorth has to offer!

  27. 2025-07-07
    price $149,000 671-char remark
    Show marketing remark (671 chars)

    Take a step back in time at this stone home that used to be Irene's Lunch restaurant. This cozy home really gives you that up north cabin feel. Living room has a wood burning fireplace, pine walls and an additional sitting room. Dining area with space heater and a pass through window to the kitchen! 3 rooms used as bedrooms, 1 is a walk through to the bedroom addition. This home is located close to Green Lake a 22 acre lake great for relaxing, fishing and swimming. Take a short stroll down to the boat launch, park area and swimming beach, also there is a dock for public docking. Access the trails from your back door and enjoy all the fun the upnorth has to offer!

  28. 2025-06-16
    listed $169,000 Active 671-char remark
    Show marketing remark (671 chars)

    Take a step back in time at this stone home that used to be Irene's Lunch restaurant. This cozy home really gives you that up north cabin feel. Living room has a wood burning fireplace, pine walls and an additional sitting room. Dining area with space heater and a pass through window to the kitchen! 3 rooms used as bedrooms, 1 is a walk through to the bedroom addition. This home is located close to Green Lake a 22 acre lake great for relaxing, fishing and swimming. Take a short stroll down to the boat launch, park area and swimming beach, also there is a dock for public docking. Access the trails from your back door and enjoy all the fun the upnorth has to offer!

  29. 2025-06-14
    listed $169,000 Active
  30. 2006-09-20
    soldstatus $30,000

ⓘ 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
$1,223 · $102/mo
Projected year-2 tax
$1,675 · $140/mo
Expected delta
+$452/yr (+$38/mo · 37.0%)

ⓘ 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 1/10 Low 7 d/yr ≥96°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$13,423
− Mortgage interest
−$6,442
− Property taxes
−$1,223
− Insurance
−$575
− Repairs & maintenance
−$1,074
− Management
−$1,074
− Depreciation
−$3,345
Taxable loss
−$310
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$74
After-tax cash flow
$1,644/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
Suring Public School District
NCES district ID
5514700
Math proficiency
15% ▼ -10.00%
Reading proficiency
25% ▼ -5.00%
Median HH income
$40,825
Composite
20.26/100
National rank
#13825
State rank
#413 of 426 in WI

Livability — Mountain

Score
56/100
State rank
#759
US rank
#22541

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,194

Population outlook (Oconto County) Hauer SSP2

Today (2025)
36,829 people
By 2030
35,853 · -2.7%
By 2040
32,932 · -10.6%
By 2050
29,355 · -20.3%
By 2075
22,731 · -38.3%
By 2100
16,736 · -54.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Asian 3% Native American 2% Two or more races 1%
Common ancestry
Lithuanian 13% Romanian 10% Iranian 3%
Foreign-born
3% · China
Languages at home
95% English-only · Chinese 3% French/Haitian/Cajun 1% German/W. Germanic 1%

Political lean MEDSL · Oconto

2024 margin
Solid R (+43.0) · D 28.0% · R 71.0%
2008→2024 swing
-49.2pp toward R · 2008: 6.2pp · 2024: -43.0pp
All cycles
2024: R+43.0 2020: R+41.0 2016: R+37.0 2012: R+9.5 2008: D+6.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -4.34%
Current HPI
298.498
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

+283.3% since first listed
13 events — show timeline
  • 2026-04-18 Contingent GNMLS
  • 2026-04-18 Contingent RANW
  • 2026-01-31 Price Changed $115,000 RANW
  • 2026-01-31 Price Changed $115,000 GNMLS
  • 2025-09-08 Price Changed $129,000 RANW
  • 2025-09-08 Price Changed $129,000 GNMLS
  • 2025-07-28 Price Changed $139,000 RANW
  • 2025-07-28 Price Changed $139,000 GNMLS
  • 2025-07-07 Price Changed $149,000 RANW
  • 2025-07-07 Price Changed $149,000 GNMLS
  • 2025-06-16 Listed $169,000 GNMLS
  • 2025-06-14 Listed $169,000 RANW
  • 2006-09-20 Sold (Public Records) $30,000 Public Records

Property tax history

+2.5%/yr

Latest (2025): $1,223 · +17.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…