CashFlowRE
Sign in Sign up
507 Folsom St
C+ Composite 64.75
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 +22.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +7.3/10.0
  • DSCR +7.0/10.0
  • Livability +4.5/5.0
  • Schools +3.5/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

507 Folsom St · Eau Claire, WI 54703
3 bd · 1.0 ba · 1,182 sqft · SingleFamily public records · 27 Days on market
Built 1916 7,318 sqft lot Est $216k · 38% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits at 507 Folsom St. in Eau Claire! This classic home offers a functional layout with space to make it your own, featuring a comfortable living and dining area highlighted by hardwood floors, along with a main floor bedroom and flexible office space ideal for working from home. Upstairs, you?ll find two additional bedrooms plus an expansive attic area with great potential for a future bonus room, playroom, or additional storage. The home also includes an unfinished basement providing ample storage space, along with a detached one-car garage. Great location with easy access to downtown, parks, schools, and major roadways. This property offers a great opportunity for owner-occ

Key facts

  • Expansive attic area
  • Unfinished basement
  • Main floor bedroom

Tags

HARDWOOD FLOORSMAIN FLOOR BEDROOMFLEXIBLE OFFICE SPACEEXPANSIVE ATTIC AREAUNFINISHED BASEMENTDETACHED ONE-CAR GARAGE

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Municipal water; Municipal sewer
  • Home design: 1.5-story single-family home; Less than 1/2 acre lot
  • Construction: Full basement with block foundation
  • Exterior features: Enclosed porch; Vinyl exterior

Interior

  • Kitchen: Kitchen on main level — 11 x 13
  • Bedrooms: Master bedroom (Main) — 12 x 10; Bedroom 2 (Upper) — 13 x 11; Bedroom 3 (Upper) — 13 x 8
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning; Natural gas heating fuel
  • Interior features: Circuit breakers; High-speed internet

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 3-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $215 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $133k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.2% 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 (+2.0%/yr); 212 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 583 units permitted in Eau Claire County in 2024 (325 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k 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 27 days — a 2% lower offer ($133k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 21y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price; built in 1916 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $132,975 (1.5% below list)

Questions for the listing agent

  1. Built in 1916 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.23%
Cap rate
8.21%
Cash-on-cash
6.84%
DSCR
1.30
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$216,306
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
507 Folsom St 0.00mi 3/1.0 1,182 (0%) 1mo $135,000 $114 99
505 Selma St 0.15mi 3/1.5 1,214 (+3%) 2mo $125,000 $103 85
2910 8th St 0.17mi 2/1.0 (-1) 1,232 (+4%) 6mo $212,000 $172 74
709 Bolles St 0.26mi 2/1.0 (-1) 1,200 (+2%) 8mo $170,000 $142 74
518 Truax Blvd 0.07mi 2/2.0 (-1) 1,136 (-4%) 9mo $225,000 $198 73
2805 7th St 0.13mi 3/1.0 1,301 (+10%) 5mo $232,500 $179 73
827 Truax Blvd 0.26mi 4/1.5 (+1) 1,250 (+6%) 1mo $228,000 $182 70
2712 3rd St 0.26mi 2/1.5 (-1) 1,132 (-4%) 6mo $207,000 $183 69
520 Fountain St 0.38mi 2/1.0 (-1) 1,283 (+8%) 3mo $237,000 $185 61
6442 Burr Oak Ln Lot 45 0.31mi 2/2.0 (-1) 1,330 (+12%) 9mo $397,500 $299 48
3816 Old Wells Rd 0.74mi 2/1.0 (-1) 1,040 (-12%) 7mo $327,000 $314 35
2029 4th St 0.65mi 2/1.5 (-1) 1,006 (-15%) 8mo $197,000 $196 31

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 · 2.01% rent growth · sell at horizon

5-year hold
IRR
-7.0%
Equity multiple
0.74×
Total profit
$-9,662
Equity at exit
$20,129
10-year hold
IRR
1.3%
Equity multiple
1.08×
Total profit
$3,188
Equity at exit
$11,672

Cash invested: $37,800 (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 54703

Rents YoY
2.0%
Active inventory
212
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,655 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$328 /mo · $3,936/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$215

Break-even live

Break-even rent $1,383
Max offer price $135,000
Occupancy floor 82%

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
$33,750
Closing costs
$4,050
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2016 N Oxford Ave Eau Claire, WI 2.0 1.0–2.0 1023 $2,600 $2.54 13d 33 0.76mi
1317 1st Ave Eau Claire, WI 2.0 1.0 700 $795 $1.14 43d 1 1.08mi
222 Wisconsin St Eau Claire, WI 1.0–2.0 1.0 981 $1,400 $1.43 43d 3 1.16mi
315 Riverfront Ter Eau Claire, WI 1.0–2.0 1.0–2.0 974 $1,725 $1.77 43d 10 1.16mi
2332 Peters Dr Unit 2332 Eau Claire, WI 2.0 1.5 950 $1,345 $1.42 13d 1 1.21mi
224 N Barstow St Eau Claire, WI 1.0–2.0 1.0–2.0 828 $2,350 $2.84 13d 20 1.23mi
100 N Farwell St Eau Claire, WI 2.0 1.0–2.0 787 $2,950 $3.75 13d 13 1.34mi
1014 Oxford Ave Unit 1/2 Eau Claire, WI 4.0 1.0 1244 $1,396 $1.12 43d 1 1.40mi

Listing history 11 events

  1. 2026-04-30
    status Pending
  2. 2026-04-03
    listed $135,000 Active
  3. 2021-06-04
    soldstatus $135,000
  4. 2008-08-07
    historical
  5. 2008-05-12
    listed $94,900
  6. 2007-05-15
    historical
  7. 2006-04-03
    listed $94,900
  8. 2005-11-16
    historical
  9. 2005-05-10
    listed $99,900
  10. 1996-11-01
    soldstatus $48,500
  11. 1985-03-01
    soldstatus $22,000

ⓘ 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
$3,936 · $328/mo
Projected year-2 tax
$3,936 · $328/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 69% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 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
$19,864
− Mortgage interest
−$7,562
− Property taxes
−$3,936
− Insurance
−$675
− Repairs & maintenance
−$1,589
− Management
−$1,589
− Depreciation
−$3,927
Taxable income
$585
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$140
After-tax cash flow
$2,445/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
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)
44,153
Household income
$71,518
Rent vs Own
38.4% rent · 61.6% own
Severe rent burden
1614.0

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 (85%)
Race & ethnicity
White 85% Asian 6% Two or more races 4% Hispanic / Latino 4% Black 2%
Common ancestry
Portuguese 16% Romanian 5% Lithuanian 3%
Foreign-born
3% · Canada, China
Languages at home
92% English-only · Other Asian/Pacific 4% Spanish 3%

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
▼ -276.20%
Current HPI
218.2747
Rent YoY
▲ 2.01%
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

+513.6% since first listed
11 events — show timeline
  • 2026-04-30 Pending RANWW
  • 2026-04-03 Listed $135,000 RANWW
  • 2021-06-04 Sold (Public Records) $135,000 Public Records
  • 2008-08-07 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2008-05-12 Listed $94,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-05-15 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2006-04-03 Listed $94,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2005-11-16 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2005-05-10 Listed $99,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1996-11-01 Sold (Public Records) $48,500 Public Records
  • 1985-03-01 Sold (Public Records) $22,000 Public Records

Property tax history

+8.7%/yr

Latest (2025): $3,936 · +19.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…