CashFlowRE
Sign in Sign up
615 Congress St Triplex
B- Composite 68.01
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • ARV discount +4.8/15.0
  • 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

$284,900

615 Congress St · Eau Claire, WI 54703
2 bd · 3.0 ba · 2,292 sqft · MultiFamily public records · 438 Days on market
Built 1879 8,712 sqft lot $124/sqft · 6% above area Est $269k · 6% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Fully occupied Eau Claire triplex bringing in $2,355/month in rent! With 2,292 finished sq ft, this income-generating property features a large gravel off-street parking lot and spacious basement storage. Just a short walk to the public beach, Carson Park, and the bike trail--tenants love the location! Great opportunity for investors seeking steady cash flow in a prime location.

Key facts

  • Steady cash flow
  • Prime location
  • 8,712 sq ft lot

Tags

GRAVEL OFF-STREET PARKING LOTSPACIOUS BASEMENT STORAGEINCOME-GENERATING PROPERTYSTEADY CASH FLOWPRIME LOCATION

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 × 2-bed/1-bath units multifamily listed at $285k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive. Per door: $451/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $285k).
  • Recommended offer: $251k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% 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; 1 comparable units currently listed for rent nearby; 583 units permitted in Eau Claire County in 2024 (325 in 5+ unit buildings).
  • At $4,204/mo this rent would consume 71% of the median local household income ($72k/yr) (locally 1614% 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 $9k 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.
  • At projected returns (-3.0% appreciation + 2.0% rent growth), your $80k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 438 days — a 12% lower offer ($251k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $145k; list at $285k implies a 96% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1879 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $250,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 438 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1879 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.48%
Cap rate
11.99%
Cash-on-cash
20.35%
DSCR
1.91
GRM
5.6

CMA / ARV

ARV (median comp)
$268,938
List price
$284,900
Delta
5.94%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1024 1st Ave #1 0.37mi 3/3.0 (+1) 2,098 (-8%) 7mo $295,000 $141 58

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
11.5%
Equity multiple
1.45×
Total profit
$35,903
Equity at exit
$42,480
10-year hold
IRR
19.7%
Equity multiple
2.58×
Total profit
$125,776
Equity at exit
$24,633

Cash invested: $79,772 (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
16.9×

Monthly cashflow live

Estimated rent
$4,204 high interval (Pro) →
Mortgage (P&I)
$1,494
Tax from tax record
$356 /mo · $4,269/yr
Insurance
$119
HOA
$0
Vacancy / Maint / Mgmt
$883
Net cashflow
$1,353

Break-even live

Break-even rent $2,492
Max offer price $284,900
Occupancy floor 63%

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

UnitsBedsBathsEst. rent
Total (3 units) $4,204

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
$71,225
Closing costs
$8,547
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 1 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 0.74mi

Listing history 21 events

  1. 2026-06-19
    days on market $284,900 Active 438 DOM
  2. 2026-06-18
    days on market $284,900 Active 437 DOM
  3. 2026-06-17
    days on market $284,900 Active 436 DOM
  4. 2026-06-16
    days on market $284,900 Active 435 DOM
  5. 2026-06-15
    days on market $284,900 Active 434 DOM
  6. 2026-06-13
    days on market $284,900 Active 431 DOM
  7. 2026-06-10
    days on market $284,900 Active 429 DOM
  8. 2026-06-09
    days on market $284,900 Active 428 DOM
  9. 2026-06-08
    days on market $284,900 Active 427 DOM
  10. 2026-06-07
    remarks 382-char remark
  11. 2026-06-07
    days on market $284,900 Active 426 DOM
  12. 2026-06-05
    days on market $284,900 Active 423 DOM
  13. 2026-06-02
    days on market $284,900 Active 421 DOM
  14. 2026-06-01
    days on market $284,900 Active 420 DOM
  15. 2026-05-31
    days on market $284,900 Active 419 DOM
  16. 2026-05-30
    days on market $284,900 Active 418 DOM
  17. 2025-08-07
    price $284,900 381-char remark
    Show marketing remark (381 chars)

    Fully occupied Eau Claire triplex bringing in $2,355/month in rent! With 2,292 finished sq ft, this income-generating property features a large gravel off-street parking lot and spacious basement storage. Just a short walk to the public beach, Carson Park, and the bike trail--tenants love the location! Great opportunity for investors seeking steady cash flow in a prime location.

  18. 2025-04-05
    listed $299,000 Active 381-char remark
    Show marketing remark (381 chars)

    Fully occupied Eau Claire triplex bringing in $2,355/month in rent! With 2,292 finished sq ft, this income-generating property features a large gravel off-street parking lot and spacious basement storage. Just a short walk to the public beach, Carson Park, and the bike trail--tenants love the location! Great opportunity for investors seeking steady cash flow in a prime location.

  19. 2012-11-01
    soldstatus $145,000
  20. 1994-11-01
    soldstatus $49,000
  21. 1987-05-01
    soldstatus $38,000

ⓘ 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
$4,269 · $356/mo
Projected year-2 tax
$4,770 · $397/mo
Expected delta
+$501/yr (+$42/mo · 11.7%)

ⓘ 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 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
$50,448
− Mortgage interest
−$15,959
− Property taxes
−$4,269
− Insurance
−$1,424
− Repairs & maintenance
−$4,036
− Management
−$4,036
− Depreciation
−$8,288
Taxable income
$12,436
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,985
After-tax cash flow
$13,247/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

+649.7% since first listed
5 events — show timeline
  • 2025-08-07 Price Changed $284,900 METROMLS
  • 2025-04-05 Listed $299,000 METROMLS
  • 2012-11-01 Sold (Public Records) $145,000 Public Records
  • 1994-11-01 Sold (Public Records) $49,000 Public Records
  • 1987-05-01 Sold (Public Records) $38,000 Public Records

Property tax history

+3.4%/yr

Latest (2025): $4,269 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…