CashFlowRE
Sign in Sign up
1433-1435 Caledonia St
D+ Composite 49.46
Why this score? — see what drove the D+ 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 +5.1/10.0
  • Livability +3.5/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$215,000

1433-1435 Caledonia St · La Crosse, WI 54603
4 bd · 2.0 ba · 1,489 sqft · Other · 4 Days on market
Built 1901 6,969 sqft lot

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

Listing remarks MLS

Side by side duplex. Unit 1 is a 1bed/1bath, unit 2 is 3bed/1bath. Both units are currently leased until end of May. The one bedroom leases for $750 and the 3 bedroom leases for $1,195. There's a large backyard with 2 car garage and storage shed for both sets of tenants to use. Owner pays water/Sewer. Tenants pay gas/electric.

Key facts

  • 6,969 sq ft lot
  • 2 garage spots
  • Built 1901

Property features AI

Finance

  • Other: Inclusions: 2 refrigerators and two oven/ranges; Exclusions: seller/tenants personal property
  • Financial info: Two-unit property

Exterior

  • Parking: 1 off-street parking space noted; Detached 2-car garage
  • Utilities: Municipal water; Municipal sewer; Electric: listings include 1 and 2 electric meters; Gas: listings include 1 and 2 gas meters
  • Home design: Duplex (side-by-side); Multi-family property; Information source indicates year built from assessor/public record
  • Construction: Crawl space or slab foundation (also listed under interior)
  • Exterior features: Exterior described as Other; Lot is approximately 0.16 acre (less than 1/2 acre); Zoned residential

Interior

  • Kitchen: Unit 2 kitchen on main level (approx. 13 x 12); Includes two refrigerators and two oven/ranges
  • Bedrooms: Unit 1: 1 bedroom; Unit 2: 3 bedrooms (all on main level; master bedroom 12 x 11, second bedroom 9 x 10, third bedroom dimensions not provided)
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Interior features: Crawl space or slab foundation
  • Laundry & utility: Multiple electric and gas meters (1 and 2 meter configurations listed)

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 4-bed/2.0-bath other listed at $215k.

Deal economics

  • At list price, monthly cash flow is $245 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $215k).
  • Cap rate 7.7% vs local median 3.0% in La Crosse — 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 69/100 on livability (#339 in WI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, schools D+, health & safety D.
  • La Crosse School District (urban): math 29% / reading 34% proficiency, ranked #267 of 342 in WI (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 59 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 268 units permitted in La Crosse County in 2024 (10 in 5+ unit buildings).
  • At $2,176/mo this rent would consume 50% of the median local household income ($52k/yr) (locally 526% 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • La Crosse County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 4y 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: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $215,000

Questions for the listing agent

  1. Built in 1901 — 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
1.01%
Cap rate
7.66%
Cash-on-cash
4.89%
DSCR
1.22
GRM
8.2

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
$-19,181
Equity at exit
$32,057
10-year hold
IRR
0.8%
Equity multiple
1.06×
Total profit
$3,531
Equity at exit
$18,589

Cash invested: $60,200 (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 54603

Active inventory
59
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,176 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$257 /mo · $3,079/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$457
Net cashflow
$245

Break-even live

Break-even rent $1,865
Max offer price $215,000
Occupancy floor 84%

Sensitivity live

Price -10% $367 -5% $306 +0% $245 +5% $185 +10% $124
Rent -10% $74 -5% $159 +0% $245 +5% $331 +10% $417
Rate -1.0pp $354 -0.5pp $300 base $245 +0.5pp $190 +1.0pp $133

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
$53,750
Closing costs
$6,450
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.

Rent comps 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1346 George St #1348 La Crosse, WI 3.0 1.0 1080 $995 $0.92 44d 1 0.39mi
109 Copeland Ave La Crosse, WI 4.0 1.0 1280 $1,795 $1.40 44d 1 1.15mi
55 River Bend Rd Apt 302 La Crosse, WI 3.0 2.0 1246 $2,950 $2.37 44d 1 1.42mi
55 River Bend Rd Apt 608 La Crosse, WI 3.0 2.0 1183 $2,850 $2.41 44d 1 1.42mi

Listing history 9 events

  1. 2026-05-10
    status Pending 512-char remark
  2. 2026-05-06
    listed $215,000 Active 512-char remark
  3. 2022-06-22
    price $750
  4. 2022-04-19
    soldstatus $190,000
  5. 2022-04-15
    soldstatus $190,000 Sold 328-char remark
    Show marketing remark (328 chars)

    Side by side duplex. Unit 1 is a 1bed/1bath, unit 2 is 3bed/1bath. Both units are currently leased until end of May. The one bedroom leases for $750 and the 3 bedroom leases for $1,195. There's a large backyard with 2 car garage and storage shed for both sets of tenants to use. Owner pays water/Sewer. Tenants pay gas/electric.

  6. 2022-03-04
    status Pending 328-char remark
    Show marketing remark (328 chars)

    Side by side duplex. Unit 1 is a 1bed/1bath, unit 2 is 3bed/1bath. Both units are currently leased until end of May. The one bedroom leases for $750 and the 3 bedroom leases for $1,195. There's a large backyard with 2 car garage and storage shed for both sets of tenants to use. Owner pays water/Sewer. Tenants pay gas/electric.

  7. 2022-02-28
    listed $174,995 Active 328-char remark
    Show marketing remark (328 chars)

    Side by side duplex. Unit 1 is a 1bed/1bath, unit 2 is 3bed/1bath. Both units are currently leased until end of May. The one bedroom leases for $750 and the 3 bedroom leases for $1,195. There's a large backyard with 2 car garage and storage shed for both sets of tenants to use. Owner pays water/Sewer. Tenants pay gas/electric.

  8. 2021-01-15
    soldstatus $135,000
  9. 2003-09-22
    soldstatus $65,000

ⓘ 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
$3,079 · $257/mo
Projected year-2 tax
$3,528 · $294/mo
Expected delta
+$449/yr (+$37/mo · 14.6%)

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$26,114
− Mortgage interest
−$12,043
− Property taxes
−$3,079
− Insurance
−$1,075
− Repairs & maintenance
−$2,089
− Management
−$2,089
− Depreciation
−$6,255
Taxable loss
−$517
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$124
After-tax cash flow
$3,069/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
La Crosse School District
NCES district ID
5507530
Math proficiency
29% ▼ -8.00%
Reading proficiency
34% ▼ -4.00%
Median HH income
$42,924
Composite
26.76/100
National rank
#7135
State rank
#267 of 342 in WI

Livability — La Crosse

Score
69/100
State rank
#339
US rank
#8671

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Crosse, WI
County
La Crosse County · 89,439 people
City population
64,135
Metro
La Crosse-Onalaska, WI-MN
Population (ZIP)
13,738
Household income
$52,012
Rent vs Own
47.9% rent · 52.1% own
Severe rent burden
526.0

Population outlook (La Crosse County) Hauer SSP2

Today (2025)
126,082 people
By 2030
130,161 · +3.2%
By 2040
137,231 · +8.8%
By 2050
143,506 · +13.8%
By 2075
160,149 · +27.0%
By 2100
166,408 · +32.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 6% Asian 5% Hispanic / Latino 3% Black 2%
Common ancestry
Portuguese 14% Romanian 3% Lithuanian 2%
Foreign-born
3% · China
Languages at home
94% English-only · Other Asian/Pacific 5% Spanish 1%

Political lean MEDSL · La Crosse

2024 margin
Lean D (+9.4) · D 54.0% · R 44.6% · Other 1.4%
2008→2024 swing
-14.1pp toward R · 2008: 23.4pp · 2024: 9.4pp
All cycles
2024: D+9.4 2020: D+13.5 2016: D+9.6 2012: D+17.3 2008: D+23.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -166.91%
Current HPI
270.8554
Rent YoY
Metro
La Crosse-Onalaska, WI-MN
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+207.7% since first listed
10 events — show timeline
  • 2026-06-15 Sold (MLS) $200,000 METROMLS
  • 2026-05-10 Pending METROMLS
  • 2026-05-06 Listed $215,000 METROMLS
  • 2022-06-22 Price Changed $750 RENT.
  • 2022-04-19 Sold (Public Records) $190,000 Public Records
  • 2022-04-15 Sold (MLS) $190,000 METROMLS
  • 2022-03-04 Pending METROMLS
  • 2022-02-28 Listed $174,995 METROMLS
  • 2021-01-15 Sold (Public Records) $135,000 Public Records
  • 2003-09-22 Sold (Public Records) $65,000 Public Records

Property tax history

+3.2%/yr

Latest (2025): $3,079 · +27.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…