Triplex
615 Congress St · Eau Claire, WI
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 3/10 · Minor
- Est. fire insurance / yr
- $636 – $1,182
Heat risk 2/10 · Minimal
- Hot days now (above 98°F)
- 7 days/yr
- Hot days in 30 yrs
- 14 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1879 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- 11.5%
- Equity multiple
- 1.45×
- Total profit
- $35,903
- Equity at exit
- $42,480
- 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
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
3-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 3× units | 2 | 1 | $4,203 |
| #1 | 2 | 1 | $1,401 |
| #2 | 2 | 1 | $1,401 |
| #3 | 2 | 1 | $1,401 |
| 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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-19days on market $284,900 Active 438 DOM
-
2026-06-18days on market $284,900 Active 437 DOM
-
2026-06-17days on market $284,900 Active 436 DOM
-
2026-06-16days on market $284,900 Active 435 DOM
-
2026-06-15days on market $284,900 Active 434 DOM
-
2026-06-13days on market $284,900 Active 431 DOM
-
2026-06-10days on market $284,900 Active 429 DOM
-
2026-06-09days on market $284,900 Active 428 DOM
-
2026-06-08days on market $284,900 Active 427 DOM
-
2026-06-07remarks 382-char remark
-
2026-06-07days on market $284,900 Active 426 DOM
-
2026-06-05days on market $284,900 Active 423 DOM
-
2026-06-02days on market $284,900 Active 421 DOM
-
2026-06-01days on market $284,900 Active 420 DOM
-
2026-05-31days on market $284,900 Active 419 DOM
-
2026-05-30days on market $284,900 Active 418 DOM
-
2025-08-07price $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.
-
2025-04-05$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.
-
2012-11-01soldstatus $145,000
-
1994-11-01soldstatus $49,000
-
1987-05-01soldstatus $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
- 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
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
- 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 |
|---|---|---|
| Industrial Machinery | 4 | $23B |
|
||
| Industrial Technology | 2 | $36B |
|
||
| Insurance | 1 | $36B |
|
||
| Professional Services | 1 | $19B |
|
||
| Utilities | 1 | $9B |
|
||
| Consumer Goods | 1 | $3B |
|
||
Price history
+649.7% since first listed5 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%/yrLatest (2025): $4,269 · +2.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…