2 bd · 1.0 ba ·
1,350 sqft ·
Built 1984
· Condo
· Pending
· 3 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,425/mo
Mortgage (P&I)
−$760
Tax + insurance
−$203
HOA
−$200
Vac / Maint / Mgmt
−$299
Net cashflow
$-37/mo
Annual
$-449/yr
Cap rate
5.98%
Cash-on-cash
-1.11%
DSCR
0.95
1% rule
0.98%
Cash to close
$40,600
Investor read
This is a 2-bed/1.0-bath condo listed at $145k.
At list price, monthly cash flow is $-37 ($-449/yr) — negative.
To cash-flow at today's rent, offer at most $138k (4.6% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $143k (1.7% below list).
Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer: $138k (4.6% below list) — sets the bar for cash-flow.
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.
Location reads 75/100 on livability (#159 in WI, #4,266 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: health & safety D, amenities F, commute F.
Altoona School District (suburban): math 48% / reading 46% proficiency, ranked #75 of 342 in WI (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Market conditions: 33 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 583 units permitted in Eau Claire County in 2024 (325 in 5+ unit buildings).
Eau Claire County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
Current owner paid $83k; list at $145k implies a 75% gain — meaningful room to come down on a strong offer.
Cap rate 6.0% vs local median 2.6% in Altoona — 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.
Questions for listing agent
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?
What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
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?
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?
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.
CashFlowRE · CFR-MD4VMF6AWXV9GF
· Data 3 weeks agocashflowre.app · 2026-05-29