CashFlowRE
Sign in Sign up
1211 Wells St
B- Composite 67.86
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 +26.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.9/10.0
  • 1% rule +7.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$94,900

1211 Wells St · Marinette, WI 54143
2 bd · 1.0 ba · 942 sqft · Other · 137 Days on market
Built 1940 2,178 sqft lot $101/sqft · 36% below area Est $148k · 36% under

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

Listing remarks MLS

This 2-bedroom, 1-bath home with a full basement and an attached 1-car garage offers comfortable living on a compact lot (lot size is non-conforming), making it exceptionally low-maintenance for busy homeowners. It would make a great starter home, investment property, or perfect if you are looking to size down. This efficient design means less time spent on upkeep and more time enjoying life. Some images in this listing have been virtually staged.

Key facts

  • 2,178 sq ft lot
  • Garage
  • Built 1940

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 other listed at $95k.

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 ($1k rent vs $95k).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 4.1% in Marinette — 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 76/100 on livability (#135 in WI, #3,516 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: employment D+, amenities F, commute F.
  • Marinette School District (town): math 21% / reading 21% proficiency, ranked #329 of 342 in WI (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 71 active listings in the ZIP; 5 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; 145 units permitted in Marinette County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $656 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Marinette County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $27k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 137 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $15k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $83,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 137 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.20%
Cap rate
9.40%
Cash-on-cash
11.08%
DSCR
1.49
GRM
6.9

CMA / ARV

ARV (median comp)
$148,467
List price
$94,900
Delta
-36.08%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
0.3%
Equity multiple
1.01×
Total profit
$267
Equity at exit
$14,150
10-year hold
IRR
9.9%
Equity multiple
1.77×
Total profit
$20,425
Equity at exit
$8,205

Cash invested: $26,572 (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 54143

Home prices YoY
-34.7%
Active inventory
71
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,140 medium interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$118 /mo · $1,419/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$245

Break-even live

Break-even rent $830
Max offer price $94,900
Occupancy floor 73%

Sensitivity live

Price -10% $299 -5% $272 +0% $245 +5% $219 +10% $192
Rent -10% $155 -5% $200 +0% $245 +5% $290 +10% $335
Rate -1.0pp $293 -0.5pp $270 base $245 +0.5pp $221 +1.0pp $196

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
$23,725
Closing costs
$2,847
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10 Cottage Row Unit 4 Marinette, WI 2.0 1.0 700 $475 $0.68 45d 1 0.79mi
403 Water St Unit 403 1/2 Marinette, WI 2.0 1.0 800 $1,100 $1.38 45d 1 1.09mi
709 8th St Menominee, MI 2.0 1.0 650 $999 $1.54 45d 1 1.15mi
3220 Mary St Unit A1 H6 Marinette, WI 1.0 1.0 800 $1,149 $1.44 45d 1 1.26mi
3220 Mary St Unit E7 Marinette, WI 2.0 1.0 900 $1,199 $1.33 45d 1 1.27mi

Listing history 26 events

  1. 2026-06-21
    days on market $94,900 Active 137 DOM
  2. 2026-06-19
    days on market $94,900 Active 135 DOM
  3. 2026-06-18
    days on market $94,900 Active 134 DOM
  4. 2026-06-17
    days on market $94,900 Active 133 DOM
  5. 2026-06-16
    days on market $94,900 Active 132 DOM
  6. 2026-06-15
    days on market $94,900 Active 131 DOM
  7. 2026-06-14
    days on market $94,900 Active 129 DOM
  8. 2026-06-12
    days on market $94,900 Active 128 DOM
  9. 2026-06-09
    days on market $94,900 Active 125 DOM
  10. 2026-06-08
    days on market $94,900 Active 124 DOM
  11. 2026-06-07
    days on market $94,900 Active 123 DOM
  12. 2026-06-05
    days on market $94,900 Active 121 DOM
  13. 2026-06-04
    days on market $94,900 Active 119 DOM
  14. 2026-06-02
    days on market $94,900 Active 118 DOM
  15. 2026-06-01
    days on market $94,900 Active 117 DOM
  16. 2026-05-31
    days on market $94,900 Active 116 DOM
  17. 2026-05-31
    days on market $94,900 Active 115 DOM
  18. 2026-05-04
    price $94,900 451-char remark
    Show marketing remark (451 chars)

    This 2-bedroom, 1-bath home with a full basement and an attached 1-car garage offers comfortable living on a compact lot (lot size is non-conforming), making it exceptionally low-maintenance for busy homeowners. It would make a great starter home, investment property, or perfect if you are looking to size down. This efficient design means less time spent on upkeep and more time enjoying life. Some images in this listing have been virtually staged.

  19. 2026-05-04
    status Active 451-char remark
    Show marketing remark (451 chars)

    This 2-bedroom, 1-bath home with a full basement and an attached 1-car garage offers comfortable living on a compact lot (lot size is non-conforming), making it exceptionally low-maintenance for busy homeowners. It would make a great starter home, investment property, or perfect if you are looking to size down. This efficient design means less time spent on upkeep and more time enjoying life. Some images in this listing have been virtually staged.

  20. 2026-05-04
    historical 451-char remark
    Show marketing remark (451 chars)

    This 2-bedroom, 1-bath home with a full basement and an attached 1-car garage offers comfortable living on a compact lot (lot size is non-conforming), making it exceptionally low-maintenance for busy homeowners. It would make a great starter home, investment property, or perfect if you are looking to size down. This efficient design means less time spent on upkeep and more time enjoying life. Some images in this listing have been virtually staged.

  21. 2026-04-30
    status Active 451-char remark
    Show marketing remark (451 chars)

    This 2-bedroom, 1-bath home with a full basement and an attached 1-car garage offers comfortable living on a compact lot (lot size is non-conforming), making it exceptionally low-maintenance for busy homeowners. It would make a great starter home, investment property, or perfect if you are looking to size down. This efficient design means less time spent on upkeep and more time enjoying life. Some images in this listing have been virtually staged.

  22. 2026-04-29
    historical Active w/ Contract 451-char remark
    Show marketing remark (451 chars)

    This 2-bedroom, 1-bath home with a full basement and an attached 1-car garage offers comfortable living on a compact lot (lot size is non-conforming), making it exceptionally low-maintenance for busy homeowners. It would make a great starter home, investment property, or perfect if you are looking to size down. This efficient design means less time spent on upkeep and more time enjoying life. Some images in this listing have been virtually staged.

  23. 2026-04-21
    status Active 451-char remark
    Show marketing remark (451 chars)

    This 2-bedroom, 1-bath home with a full basement and an attached 1-car garage offers comfortable living on a compact lot (lot size is non-conforming), making it exceptionally low-maintenance for busy homeowners. It would make a great starter home, investment property, or perfect if you are looking to size down. This efficient design means less time spent on upkeep and more time enjoying life. Some images in this listing have been virtually staged.

  24. 2026-03-13
    historical Active w/ Contract 451-char remark
    Show marketing remark (451 chars)

    This 2-bedroom, 1-bath home with a full basement and an attached 1-car garage offers comfortable living on a compact lot (lot size is non-conforming), making it exceptionally low-maintenance for busy homeowners. It would make a great starter home, investment property, or perfect if you are looking to size down. This efficient design means less time spent on upkeep and more time enjoying life. Some images in this listing have been virtually staged.

  25. 2026-02-02
    listed $109,900 Active 451-char remark
    Show marketing remark (451 chars)

    This 2-bedroom, 1-bath home with a full basement and an attached 1-car garage offers comfortable living on a compact lot (lot size is non-conforming), making it exceptionally low-maintenance for busy homeowners. It would make a great starter home, investment property, or perfect if you are looking to size down. This efficient design means less time spent on upkeep and more time enjoying life. Some images in this listing have been virtually staged.

  26. 2022-10-21
    soldstatus $88,500

ⓘ 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
$1,419 · $118/mo
Projected year-2 tax
$1,587 · $132/mo
Expected delta
+$168/yr (+$14/mo · 11.9%)

ⓘ 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 ≥93°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$13,683
− Mortgage interest
−$5,316
− Property taxes
−$1,419
− Insurance
−$474
− Repairs & maintenance
−$1,095
− Management
−$1,095
− Depreciation
−$2,761
Taxable income
$1,524
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$366
After-tax cash flow
$2,579/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
Marinette School District
NCES district ID
5508700
Math proficiency
21% ▼ -10.00%
Reading proficiency
21% ▼ -7.00%
Median HH income
$42,240
Composite
18.01/100
National rank
#8984
State rank
#329 of 342 in WI

Livability — Marinette

Score
76/100
State rank
#135
US rank
#3516

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Marinette, WI
County
Marinette County · 15,119 people
City population
15,119
Metro
Marinette, WI-MI
Population (ZIP)
15,119
Household income
$64,491
Rent vs Own
22.0% rent · 78.0% own
Severe rent burden
200.0

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 (95%)
Race & ethnicity
White 95% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Romanian 10% Portuguese 5% Lithuanian 4%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 2%

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
▼ -100.28%
Current HPI
188.9029
Rent YoY
Metro
Marinette, WI-MI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+7.2% since first listed
9 events — show timeline
  • 2026-05-04 Price Changed $94,900 RANW
  • 2026-05-04 Relisted RANW
  • 2026-05-04 Listing Removed RANW
  • 2026-04-30 Relisted RANW
  • 2026-04-29 Contingent RANW
  • 2026-04-21 Relisted RANW
  • 2026-03-13 Contingent RANW
  • 2026-02-02 Listed $109,900 RANW
  • 2022-10-21 Sold (Public Records) $88,500 Public Records

Property tax history

+2.3%/yr

Latest (2025): $1,419 · +58.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…