CashFlowRE
Sign in Sign up
N16953 Spangenberg Rd
D Composite 42.58
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).

  • Appreciation +10.0/10.0
  • Cash flow +9.7/30.0
  • ARV discount +6.3/15.0
  • Schools +3.8/10.0
  • Livability +3.0/5.0
  • DSCR +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0

$120,000

N16953 Spangenberg Rd · Amberg, WI 54156
2 bd · 1.0 ba · 808 sqft · SingleFamily · 3 Days on market
Built 1946 7.32 ac lot $149/sqft · at area comps Est $117k · at est.

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

Listing remarks MLS

Don’t miss out on this one! 7.32-acre wooded retreat featuring Miscauno Creek running through the property with direct ATV/snowmobile trail access. Located near thousands of acres of public hunting land and the beautiful Menominee River, this is an outdoor enthusiast’s dream. The 2-bedroom, 1-bath home needs a little TLC, but with some effort and vision, it’s an affordable opportunity to create your own up-north getaway or full-time residence.

Key facts

  • Public hunting land
  • Menominee river
  • Wooded retreat

Tags

WOODED RETREATATV SNOWMOBILE TRAIL ACCESSPUBLIC HUNTING LANDMENOMINEE RIVER

Property features AI

Finance

  • Other: Probate listing

Exterior

  • Parking: 3 or more parking spaces
  • Utilities: 100 amp electric service; Electric water heater; LP/propane gas for heat; Propane tank leased; Private drilled well; Septic system; Phone connected; Cable not available; Natural gas not available; Sewer not available; Water not available
  • Home design: Residential property (1 to 4 units); One-story; Built in 1946; Entry faces road frontage
  • Construction: Wood construction; Slab foundation; Shallow below-grade area (no finished or unfinished below-grade square footage listed)
  • Exterior features: Wood exterior; Patio; Shed/outbuilding; Creek/stream (Miscauno Creek) on the property; Rural view; Wooded, vegetated shoreline/lot; Rural, wooded setting

Interior

  • Kitchen: Eat-in kitchen (approx. 16 x 11) with carpeted floor; Range/Oven; Refrigerator
  • Bedrooms: Two main-level bedrooms (each about 14 x 10) with carpet
  • Flooring: Carpet in bedrooms, living room, and kitchen; Vinyl in bathroom
  • Bathrooms: One full main-level bathroom with vinyl floor
  • Heating & cooling: Forced air heating; No central cooling listed
  • Interior features: Total of 4 rooms; Living room; Eat-in kitchen; No additional interior features listed
  • Laundry & utility: Main-floor laundry; Washer; Dryer

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 2-bed/1.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $-80 ($-958/yr) — negative.
  • To cash-flow at today's rent, offer at most $106k (11.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $86k (28.1% below list).
  • Recommended offer: $86k (28.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 59/100 on livability (#727 in WI) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime D+, amenities F, commute F.
  • Beecher-Dunbar-Pembine School District (rural): math 40% / reading 45% proficiency, ranked #237 of 426 in WI (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Pembine Elementary (math 24% / reading 34%, grade F, #705 of 1,041 statewide, top 71%, 142 students, 66% FRL); Pembine High (math 5% / reading 34%, grade F, #376 of 483 statewide, top 79%, 93 students, 67% FRL) — zoned schools average 66% FRL vs 50% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 25% at this address vs 42% district-wide (-18 pts) — the specific schools serving this property underperform the Beecher-Dunbar-Pembine School District average; the district grade overstates school quality for this exact location.
  • Market conditions: 27 active listings in the ZIP; 145 units permitted in Marinette County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $13k of equity ($830 loan paydown + $12k appreciation (10.0% local appreciation)).
  • Marinette County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 15y 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.
  • Current owner paid $75k; list at $120k implies a 60% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $86,296 (28.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is D 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.72%
Cap rate
5.49%
Cash-on-cash
-2.85%
DSCR
0.87
GRM
11.6

CMA / ARV

ARV (median comp)
$116,830
List price
$120,000
Delta
2.71%
Verdict
FAIR
Comps
3 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
W5911 Cty Road Z 0.75mi 2/1.0 864 (+7%) 16mo $182,500 $211 40
W5655 County Road Z 0.67mi 1/1.0 (-1) 705 (-13%) 13mo $79,100 $112 32
W5890 Spring Green Dr 0.53mi 1/— (-1) 696 (-14%) 22mo $110,000 $158 29

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.2%
Equity multiple
2.79×
Total profit
$60,240
Equity at exit
$108,106
10-year hold
IRR
20.0%
Equity multiple
6.40×
Total profit
$181,341
Equity at exit
$233,134

Cash invested: $33,600 (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 54156

Home prices YoY
3.9%
Active inventory
27
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$863 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$82 /mo · $988/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$181
Net cashflow
$-80

Break-even live

Break-even rent $964
Max offer price $105,893
Occupancy floor

Sensitivity live

Price -10% $-12 -5% $-46 +0% $-80 +5% $-114 +10% $-148
Rent -10% $-148 -5% $-114 +0% $-80 +5% $-46 +10% $-12
Rate -1.0pp $-19 -0.5pp $-49 base $-80 +0.5pp $-111 +1.0pp $-143

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
$30,000
Closing costs
$3,600
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 21 events

  1. 2026-05-04
    status Pending 465-char remark
    Show marketing remark (465 chars)

    Don’t miss out on this one! 7.32-acre wooded retreat featuring Miscauno Creek running through the property with direct ATV/snowmobile trail access. Located near thousands of acres of public hunting land and the beautiful Menominee River, this is an outdoor enthusiast’s dream. The 2-bedroom, 1-bath home needs a little TLC, but with some effort and vision, it’s an affordable opportunity to create your own up-north getaway or full-time residence.

  2. 2026-05-04
    status Pending 485-char remark
    Show marketing remark (465 chars)

    Don’t miss out on this one! 7.32-acre wooded retreat featuring Miscauno Creek running through the property with direct ATV/snowmobile trail access. Located near thousands of acres of public hunting land and the beautiful Menominee River, this is an outdoor enthusiast’s dream. The 2-bedroom, 1-bath home needs a little TLC, but with some effort and vision, it’s an affordable opportunity to create your own up-north getaway or full-time residence.

  3. 2026-05-04
    status Pending 465-char remark
    Show marketing remark (465 chars)

    Don’t miss out on this one! 7.32-acre wooded retreat featuring Miscauno Creek running through the property with direct ATV/snowmobile trail access. Located near thousands of acres of public hunting land and the beautiful Menominee River, this is an outdoor enthusiast’s dream. The 2-bedroom, 1-bath home needs a little TLC, but with some effort and vision, it’s an affordable opportunity to create your own up-north getaway or full-time residence.

  4. 2026-04-30
    listed $120,000 Active 465-char remark
    Show marketing remark (465 chars)

    Don’t miss out on this one! 7.32-acre wooded retreat featuring Miscauno Creek running through the property with direct ATV/snowmobile trail access. Located near thousands of acres of public hunting land and the beautiful Menominee River, this is an outdoor enthusiast’s dream. The 2-bedroom, 1-bath home needs a little TLC, but with some effort and vision, it’s an affordable opportunity to create your own up-north getaway or full-time residence.

  5. 2026-04-30
    listed $120,000 Active 485-char remark
    Show marketing remark (465 chars)

    Don’t miss out on this one! 7.32-acre wooded retreat featuring Miscauno Creek running through the property with direct ATV/snowmobile trail access. Located near thousands of acres of public hunting land and the beautiful Menominee River, this is an outdoor enthusiast’s dream. The 2-bedroom, 1-bath home needs a little TLC, but with some effort and vision, it’s an affordable opportunity to create your own up-north getaway or full-time residence.

  6. 2026-04-30
    listed $120,000 Active 465-char remark
    Show marketing remark (465 chars)

    Don’t miss out on this one! 7.32-acre wooded retreat featuring Miscauno Creek running through the property with direct ATV/snowmobile trail access. Located near thousands of acres of public hunting land and the beautiful Menominee River, this is an outdoor enthusiast’s dream. The 2-bedroom, 1-bath home needs a little TLC, but with some effort and vision, it’s an affordable opportunity to create your own up-north getaway or full-time residence.

  7. 2015-01-20
    soldstatus $75,000
  8. 2015-01-15
    soldstatus $75,000
  9. 2015-01-15
    soldstatus $75,000
  10. 2015-01-15
    soldstatus $75,000
  11. 2014-10-24
    listed $79,000
  12. 2014-10-24
    listed $79,000
  13. 2012-07-03
    soldstatus $69,000
  14. 2012-06-29
    soldstatus $69,000
  15. 2012-06-29
    soldstatus $69,000
  16. 2012-06-29
    soldstatus $69,000
  17. 2011-06-24
    listed $74,900
  18. 2011-06-24
    listed $74,900
  19. 2005-08-23
    soldstatus $82,500
  20. 2005-08-19
    soldstatus $82,500
  21. 2000-03-20
    soldstatus $40,000

ⓘ 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
$988 · $82/mo
Projected year-2 tax
$1,604 · $134/mo
Expected delta
+$616/yr (+$51/mo · 62.4%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥94°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$10,356
− Mortgage interest
−$6,722
− Property taxes
−$988
− Insurance
−$600
− Repairs & maintenance
−$828
− Management
−$828
− Depreciation
−$3,491
Taxable loss
−$3,102
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$744
After-tax cash flow
$-214/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
Beecher-Dunbar-Pembine School District
NCES district ID
5511550
Math proficiency
40% ▲ 5.00%
Reading proficiency
45% ▬ 0.00%
Median HH income
$37,275
Composite
37.67/100
National rank
#8792
State rank
#237 of 426 in WI

Livability — Amberg

Score
59/100
State rank
#727
US rank
#20239

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,514

Population outlook (Marinette County) Hauer SSP2

Today (2025)
38,716 people
By 2030
37,015 · -4.4%
By 2040
32,824 · -15.2%
By 2050
28,502 · -26.4%
By 2075
20,562 · -46.9%
By 2100
15,072 · -61.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Asian 2%
Common ancestry
Romanian 9% Lithuanian 3% Portuguese 3%
Foreign-born
2% · China, South Korea
Languages at home
98% English-only · Spanish 1% Chinese 1%

Political lean MEDSL · Marinette

2024 margin
Solid R (+38.0) · D 30.4% · R 68.4% · Other 1.1%
2008→2024 swing
-44.9pp toward R · 2008: 6.9pp · 2024: -38.0pp
All cycles
2024: R+38.0 2020: R+34.5 2016: R+33.8 2012: R+3.6 2008: D+6.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 11.31%
Current HPI
301.2889
Rent YoY
Metro
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+200.0% since first listed
21 events — show timeline
  • 2026-05-04 Pending UPAR
  • 2026-05-04 Pending RANW
  • 2026-05-04 Pending MiRealSource-MiMLS
  • 2026-04-30 Listed $120,000 MiRealSource-MiMLS
  • 2026-04-30 Listed $120,000 RANW
  • 2026-04-30 Listed $120,000 UPAR
  • 2015-01-20 Sold (Public Records) $75,000 Public Records
  • 2015-01-15 Sold (MLS) $75,000 METROMLS
  • 2015-01-15 Sold (MLS) $75,000 MiRealSource-MiMLS
  • 2015-01-15 Sold (MLS) $75,000 UPAR
  • 2014-10-24 Listed $79,000 MiRealSource-MiMLS
  • 2014-10-24 Listed $79,000 UPAR
  • 2012-07-03 Sold (Public Records) $69,000 Public Records
  • 2012-06-29 Sold (MLS) $69,000 UPAR
  • 2012-06-29 Sold (MLS) $69,000 METROMLS
  • 2012-06-29 Sold (MLS) $69,000 MiRealSource-MiMLS
  • 2011-06-24 Listed $74,900 UPAR
  • 2011-06-24 Listed $74,900 MiRealSource-MiMLS
  • 2005-08-23 Sold (Public Records) $82,500 Public Records
  • 2005-08-19 Sold (MLS) $82,500 METROMLS
  • 2000-03-20 Sold (Public Records) $40,000 Public Records

Property tax history

+0.3%/yr

Latest (2025): $988 · +6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…