CashFlowRE
Sign in Sign up
109 E 11th St
B- Composite 67.39
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 +24.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.9/10.0
  • 1% rule +6.6/10.0
  • Livability +4.5/5.0
  • Schools +3.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

109 E 11th St · Kaukauna, WI 54130
4 bd · 1.0 ba · 1,172 sqft · SingleFamily · 62 Days on market
Built 1947 7,405 sqft lot $128/sqft · 30% below area Est $214k · 30% under ↓ 6% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Calling all DIY enthusiasts, flippers, and visionaries! This home in the heart of Kaukauna is ready for its next chapter. The home offers: 4 bedrooms, 1 bath, and a 1.5 car detached garage. Located near town, and close to shopping! This home is being sold in "AS IS" condition! Don't wait, this one won't last long.

Key facts

  • 7,405 sq ft lot
  • Garage
  • Built 1947

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/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $307 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 2.7% in Kaukauna — 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 (#9 in WI, #120 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, cost of living A+.
  • Kaukauna Area School District (suburban): math 46% / reading 42% proficiency, ranked #98 of 342 in WI (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 61 active listings in the ZIP; solid renter incomes; 460 units permitted in Outagamie County in 2024 (30 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Outagamie County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $30k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $140,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1947 — 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. 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?
  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
1.16%
Cap rate
8.75%
Cash-on-cash
8.79%
DSCR
1.39
GRM
7.2

CMA / ARV

ARV (median comp)
$213,656
List price
$149,900
Delta
-29.84%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
425 Klein St 0.57mi 3/1.0 (-1) 1,184 (+1%) 6mo $200,000 $169 62
227 E 10th St 0.12mi 3/1.0 (-1) 1,310 (+12%) 10mo $220,025 $168 61
307 W 3rd St 0.57mi 3/1.0 (-1) 1,200 (+2%) 4mo $100,000 $83 61
1312 Glenview Ave 0.29mi 3/1.5 (-1) 1,064 (-9%) 4mo $241,100 $227 61
421 W 10th St 0.35mi 3/1.0 (-1) 1,274 (+9%) 8mo $235,000 $184 57
309 E 17th St 0.41mi 3/1.5 (-1) 1,244 (+6%) 8mo $235,000 $189 57
909 Boyd Ave 0.42mi 3/1.0 (-1) 1,280 (+9%) 6mo $215,000 $168 55
1501 Oakridge Ave 0.36mi 3/1.0 (-1) 1,328 (+13%) 2mo $255,000 $192 55
423 W 7th St 0.43mi 3/1.0 (-1) 1,040 (-11%) 3mo $146,000 $140 54
621 W 7th St 0.59mi 3/1.5 (-1) 1,240 (+6%) 4mo $240,000 $194 53
413 W 6th St 0.46mi 3/1.5 (-1) 1,344 (+15%) 2mo $189,000 $141 46
1604 Kenneth Ave 0.43mi 3/1.0 (-1) 1,008 (-14%) 8mo $221,100 $219 45

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-3.0%
Equity multiple
0.89×
Total profit
$-4,668
Equity at exit
$22,351
10-year hold
IRR
6.8%
Equity multiple
1.51×
Total profit
$21,336
Equity at exit
$12,961

Cash invested: $41,972 (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 54130

Active inventory
61
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,745 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$223 /mo · $2,675/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$307

Break-even live

Break-even rent $1,356
Max offer price $149,900
Occupancy floor 77%

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
$37,475
Closing costs
$4,497
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. 2026-06-18
    price $149,900 Active 62 DOM
  2. 2026-06-18
    days on market $169,900 Active 62 DOM
  3. 2026-06-17
    days on market $169,900 Active 61 DOM
  4. 2026-06-16
    days on market $169,900 Active 60 DOM
  5. 2026-06-15
    days on market $169,900 Active 59 DOM
  6. 2026-06-14
    days on market $169,900 Active 57 DOM
  7. 2026-06-13
    days on market $169,900 Active 56 DOM
  8. 2026-06-10
    days on market $169,900 Active 54 DOM
  9. 2026-06-09
    days on market $169,900 Active 53 DOM
  10. 2026-06-08
    days on market $169,900 Active 52 DOM
  11. 2026-06-07
    days on market $169,900 Active 51 DOM
  12. 2026-06-05
    days on market $169,900 Active 48 DOM
  13. 2026-06-03
    days on market $169,900 Active 47 DOM
  14. 2026-06-02
    days on market $169,900 Active 46 DOM
  15. 2026-06-01
    days on market $169,900 Active 45 DOM
  16. 2026-05-31
    days on market $169,900 Active 44 DOM
  17. 2026-05-30
    days on market $169,900 Active 43 DOM
  18. 2026-05-15
    price $169,900 325-char remark
    Show marketing remark (325 chars)

    Calling all DIY enthusiasts, flippers, and visionaries! This home in the heart of Kaukauna is ready for its next chapter. The home offers: 4 bedrooms, 1 bath, and a 1.5 car detached garage. Located near town, and close to shopping! This home is being sold in "AS IS" condition! Don't wait, this one won't last long.

  19. 2026-05-11
    status Active 325-char remark
    Show marketing remark (325 chars)

    Calling all DIY enthusiasts, flippers, and visionaries! This home in the heart of Kaukauna is ready for its next chapter. The home offers: 4 bedrooms, 1 bath, and a 1.5 car detached garage. Located near town, and close to shopping! This home is being sold in "AS IS" condition! Don't wait, this one won't last long.

  20. 2026-04-21
    historical Active w/ Contract 325-char remark
    Show marketing remark (325 chars)

    Calling all DIY enthusiasts, flippers, and visionaries! This home in the heart of Kaukauna is ready for its next chapter. The home offers: 4 bedrooms, 1 bath, and a 1.5 car detached garage. Located near town, and close to shopping! This home is being sold in "AS IS" condition! Don't wait, this one won't last long.

  21. 2026-04-17
    listed $179,900 Active 325-char remark
    Show marketing remark (325 chars)

    Calling all DIY enthusiasts, flippers, and visionaries! This home in the heart of Kaukauna is ready for its next chapter. The home offers: 4 bedrooms, 1 bath, and a 1.5 car detached garage. Located near town, and close to shopping! This home is being sold in "AS IS" condition! Don't wait, this one won't last long.

ⓘ 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
$2,675 · $223/mo
Projected year-2 tax
$2,724 · $227/mo
Expected delta
+$49/yr (+$4/mo · 1.8%)

ⓘ 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 2/10 Low 7 d/yr ≥97°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$20,944
− Mortgage interest
−$8,397
− Property taxes
−$2,675
− Insurance
−$750
− Repairs & maintenance
−$1,675
− Management
−$1,675
− Depreciation
−$4,361
Taxable income
$1,411
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$339
After-tax cash flow
$3,349/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
Kaukauna Area School District
NCES district ID
5507290
Math proficiency
46% ▼ -6.00%
Reading proficiency
42% ▼ -6.00%
Median HH income
$60,141
Composite
38.81/100
National rank
#4118
State rank
#98 of 342 in WI

Livability — Kaukauna

Score
89/100
State rank
#9
US rank
#120

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kaukauna, WI
County
Outagamie County · 155,051 people
City population
28,380
Metro
Appleton, WI
Population (ZIP)
28,380
Household income
$89,131
Rent vs Own
23.0% rent · 77.0% own
Severe rent burden
504.0

Population outlook (Outagamie County) Hauer SSP2

Today (2025)
195,863 people
By 2030
201,154 · +2.7%
By 2040
209,053 · +6.7%
By 2050
211,957 · +8.2%
By 2075
214,299 · +9.4%
By 2100
200,825 · +2.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 3% Asian 2%
Common ancestry
Iranian 15% Romanian 4% Lithuanian 3%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Other Asian/Pacific 1%

Political lean MEDSL · Outagamie

2024 margin
R (+10.2) · D 44.2% · R 54.4% · Other 1.5%
2008→2024 swing
-21.8pp toward R · 2008: 11.6pp · 2024: -10.2pp
All cycles
2024: R+10.2 2020: R+9.9 2016: R+12.6 2012: R+1.8 2008: D+11.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -125.51%
Current HPI
213.4207
Rent YoY
Metro
Appleton, WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

-5.6% since first listed
4 events — show timeline
  • 2026-05-15 Price Changed $169,900 RANW
  • 2026-05-11 Relisted RANW
  • 2026-04-21 Contingent RANW
  • 2026-04-17 Listed $179,900 RANW

Property tax history

+0.9%/yr

Latest (2025): $2,675 · +28.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…