CashFlowRE
Sign in Sign up
317 Summit Ave Unit 1-4 Multi-family
C Composite 55.38
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 +25.5/30.0
  • DSCR +8.5/10.0
  • 1% rule +6.7/10.0
  • Livability +4.5/5.0
  • Condition / age +3.8/5.0
  • Schools +3.5/10.0
  • Rent growth +3.0/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$345,000

317 Summit Ave Unit 1-4 · Eau Claire, WI 54701
5 bd · 4.0 ba · 2,334 sqft · MultiFamily · 23 Days on market
Built 1874 Good condition 0.25 ac lot Est $254k · 36% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Excellent investment opportunity in the heart of downtown Eau Claire! This pre-inspected four-plex multi-family property offers strong income potential in a prime location near CVTC and within walking distance to UW?Eau Claire. New roof was installed last fall and garage is rented to another tenant at $45/month. Features include off-street tenant parking and close proximity to local dining, entertainment, parks, and outdoor recreation. Monthly Average Expenses: Gas/Electric: $300.40/month, Lawn Care/ Snow Removal: $103.89/month, Water/Sewage: $132.48/month, Garbage/Recycling: $58.13/month

Key facts

  • Prime location
  • New roof
  • 0.25 acre lot

Tags

INVESTMENT OPPORTUNITYPRE-INSPECTED FOUR-PLEXSTRONG INCOME POTENTIALPRIME LOCATIONNEW ROOFOFF-STREET TENANT PARKING

Property features AI

Finance

  • Other: Includes oven/range and refrigerator; Sellers' and tenants' personal property excluded

Exterior

  • Utilities: Municipal water; Municipal sewer
  • Home design: Fourplex (multi-family property); Approximately 2,001–2,500 total finished square footage; 0.25-acre lot; Zoned residential-multifamily
  • Construction: Finished above grade area about 2,334 (estimated)
  • Exterior features: Deck; Aluminum/steel exterior

Interior

  • Kitchen: Range/Oven; Refrigerator
  • Bedrooms: Three 1-bedroom units; One 2-bedroom unit
  • Bathrooms: Four full bathrooms (one in each unit)
  • Heating & cooling: Hot water heating; Natural gas fuel
  • Interior features: Circuit breakers; Full basement with stone foundation

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 5-bed/4.0-bath multifamily listed at $345k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $807 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $345k).
  • Recommended offer: $340k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.1% 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 (+2.1%/yr); 152 active listings in the ZIP; 583 units permitted in Eau Claire County in 2024 (325 in 5+ unit buildings).
  • At $4,039/mo this rent would consume 65% of the median local household income ($74k/yr) (locally 1274% 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 $2k of loan paydown is wiped out by about $10k 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.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($340k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1874 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $339,825 (1.5% below list)

Questions for the listing agent

  1. Built in 1874 — 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 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?
  4. 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.
  5. 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.
  6. 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
1.17%
Cap rate
9.10%
Cash-on-cash
10.02%
DSCR
1.45
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$254,406
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1205 Graham Ave #1 0.22mi 5/2.0 2,066 (-12%) 11mo $225,000 $109 53
708 Jones St Unit 1 & 1/2 0.72mi 4/2.0 (-1) 2,024 (-13%) 4mo $145,000 $72 27

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 · 2.1% rent growth · sell at horizon

5-year hold
IRR
-2.2%
Equity multiple
0.92×
Total profit
$-8,097
Equity at exit
$51,441
10-year hold
IRR
6.5%
Equity multiple
1.46×
Total profit
$44,739
Equity at exit
$29,829

Cash invested: $96,600 (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 54701

Rents YoY
2.1%
Active inventory
152
Price-to-rent
28.5×

Monthly cashflow live

Estimated rent
$4,039 high interval (Pro) →
Mortgage (P&I)
$1,809
Tax est. 1.5%
$431 /mo · $5,175/yr
Insurance
$144
HOA
$0
Vacancy / Maint / Mgmt
$848
Net cashflow
$807

Break-even live

Break-even rent $3,018
Max offer price $345,000
Occupancy floor 75%

Sensitivity live

Price -10% $1,045 -5% $926 +0% $807 +5% $687 +10% $568
Rent -10% $488 -5% $647 +0% $807 +5% $966 +10% $1,126
Rate -1.0pp $980 -0.5pp $894 base $807 +0.5pp $717 +1.0pp $626

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $4,039

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
$86,250
Closing costs
$10,350
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 17 events

  1. 2026-06-19
    days on market $345,000 Active 23 DOM
  2. 2026-06-18
    days on market $345,000 Active 22 DOM
  3. 2026-06-17
    days on market $345,000 Active 21 DOM
  4. 2026-06-16
    days on market $345,000 Active 20 DOM
  5. 2026-06-15
    days on market $345,000 Active 19 DOM
  6. 2026-06-13
    days on market $345,000 Active 16 DOM
  7. 2026-06-10
    days on market $345,000 Active 14 DOM
  8. 2026-06-09
    days on market $345,000 Active 13 DOM
  9. 2026-06-08
    days on market $345,000 Active 12 DOM
  10. 2026-06-07
    pricedays on market $345,000 Active 11 DOM
  11. 2026-06-05
    remarks 596-char remark
  12. 2026-06-05
    days on market $360,000 Active 8 DOM
  13. 2026-06-02
    days on market $360,000 Active 6 DOM
  14. 2026-06-01
    days on market $360,000 Active 5 DOM
  15. 2026-05-31
    days on market $360,000 Active 4 DOM
  16. 2026-05-30
    days on market $360,000 Active 3 DOM
  17. 2026-05-26
    listed $360,000 Active

ⓘ 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
$48,468
− Mortgage interest
−$19,325
− Property taxes
−$5,175
− Insurance
−$1,725
− Repairs & maintenance
−$3,877
− Management
−$3,877
− Depreciation
−$10,036
Taxable income
$4,451
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,068
After-tax cash flow
$8,611/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.

Condition & rehab AI · 13 photos

Good 75/100 Cosmetic rehab

This multi-family property is in good condition with a good roof and exterior. It has a well-maintained lawn and landscaping, and is located in a prime location. The property is ready for rental or resale with minor cosmetic updates.

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and resale value
  • Both Landscaping and lawn maintenance — Improves curb appeal and rental value

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior — Enhances curb appeal and resale value
  • Both Landscaping and lawn maintenance — Improves curb appeal and rental value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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)
43,014
Household income
$74,361
Rent vs Own
42.6% rent · 57.4% own
Severe rent burden
1274.0

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 (89%)
Race & ethnicity
White 89% Two or more races 5% Asian 4% Hispanic / Latino 2%
Common ancestry
Portuguese 16% Romanian 5% Lithuanian 4%
Foreign-born
4% · Canada, China
Languages at home
95% English-only · Spanish 1% Other Asian/Pacific 1% Other Indo-European 1%

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
▼ -188.63%
Current HPI
197.5224
Rent YoY
▲ 2.10%
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

1 event — show timeline
  • 2026-05-26 Listed $360,000 RANWW

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…