CashFlowRE
Sign in Sign up
525 School Ave
D Composite 43.77
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 +14.2/30.0
  • ARV discount +7.5/15.0
  • 1% rule +4.4/10.0
  • DSCR +4.3/10.0
  • Livability +4.2/5.0
  • Rent growth +3.7/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

525 School Ave · Oshkosh, WI 54901
3 bd · 1.0 ba · 1,052 sqft · Other public records · 149 Days on market
Built 1920 4,791 sqft lot

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

Listing remarks

Turn the key, move in and enjoy the beautiful updates! Light & bright home boasts new carpets, beautiful French doors, lighting, fixtures and countertops! Large bedrooms offer room to spread out! Lush landscaped private backyard! Open floorplan ideal for entertaining!

Key facts

  • Open floorplan
  • French doors
  • 4,791 sq ft lot

Tags

FRENCH DOORSLANDSCAPED PRIVATE BACKYARDOPEN FLOORPLAN

Property features AI

Exterior

  • Utilities: Municipal water; Municipal sewer
  • Home design: Single-family, one-story home; Construction completed
  • Construction: Built (year per assessor/public record)
  • Exterior features: Vinyl exterior; Lot under 1/2 acre (about 0.11 acres); Residential zoning

Interior

  • Kitchen: Main-level kitchen approximately 14 x 11
  • Bedrooms: Main-level primary bedroom approximately 14 x 11; Main-level second bedroom approximately 14 x 9; Main-level third bedroom approximately 12 x 9
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Natural gas fuel
  • Interior features: Full stone basement

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 3-bed/1.0-bath other listed at $150k.

Deal economics

  • At list price, monthly cash flow is $25 ($300/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $140k (6.4% below list).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.5% vs local median 3.7% in Oshkosh — 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 85/100 on livability (#29 in WI, #574 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+.
  • Oshkosh Area School District (urban): math 33% / reading 34% proficiency, ranked #246 of 342 in WI (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Washington Elementary (math 22% / reading 17%, grade F, #864 of 1,041 statewide, top 85%, 174 students, 62% FRL); Webster Stanley Middle (math 15% / reading 21%, grade F, #360 of 383 statewide, top 94%, 335 students, 57% FRL); North High (math 24% / reading 39%, grade F, #199 of 483 statewide, top 42%, 1,265 students, 52% FRL) — zoned schools average 57% FRL vs 34% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+5.0%/yr); 83 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 41% of comp listings sitting > 30 days — soft ceiling on asking rent; 652 units permitted in Winnebago County in 2024 (333 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.
  • Winnebago County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 149 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $80k; list at $150k implies a 88% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $132,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 149 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 1920 — 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. 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
0.94%
Cap rate
6.49%
Cash-on-cash
0.71%
DSCR
1.03
GRM
8.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.97% rent growth · sell at horizon

5-year hold
IRR
-12.8%
Equity multiple
0.53×
Total profit
$-19,827
Equity at exit
$22,365
10-year hold
IRR
-0.9%
Equity multiple
0.93×
Total profit
$-2,886
Equity at exit
$12,969

Cash invested: $42,000 (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 54901

Rents YoY
5.0%
Active inventory
83
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,404 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$235 /mo · $2,825/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$295
Net cashflow
$25

Break-even live

Break-even rent $1,373
Max offer price $150,000
Occupancy floor 93%

Sensitivity live

Price -10% $110 -5% $67 +0% $25 +5% $-17 +10% $-60
Rent -10% $-86 -5% $-31 +0% $25 +5% $80 +10% $136
Rate -1.0pp $101 -0.5pp $63 base $25 +0.5pp $-14 +1.0pp $-53

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
$37,500
Closing costs
$4,500
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
512 School Ave Oshkosh, WI 2.0 1.0 825 $1,295 $1.57 15d 1 0.01mi
835 Waugoo Ave Unit A Oshkosh, WI 2.0 1.0 1000 $995 $0.99 45d 1 0.28mi
513 Evans St Unit 1514469P Oshkosh, WI 3.0 1.5 1270 $2,909 $2.29 23d 1 0.31mi
100 N Main St Oshkosh, WI 2.0 2.0 1100 $1,495 $1.36 15d 1 0.33mi
548 Bowen St Oshkosh, WI 2.0 1.0 900 $850 $0.94 15d 1 0.34mi
622 Grand St Oshkosh, WI 2.0 1.0 900 $895 $0.99 45d 1 0.41mi
319 E Irving Ave Oshkosh, WI 3.0 1.5 1384 $1,250 $0.90 45d 1 0.54mi
1120 E Parkway Ave Oshkosh, WI 2.0 2.0 950 $1,195 $1.26 15d 1 0.55mi
8 W 9th Ave Unit 200 Oshkosh, WI 2.0 1.0 792 $1,295 $1.64 45d 1 0.58mi
155 Jackson St Oshkosh, WI 2.0 1.0–2.0 716 $1,775 $2.48 23d 8 0.62mi
417 Marion Rd Oshkosh, WI 1.0–2.0 1.0–2.0 778 $2,500 $3.21 15d 10 0.62mi
650 N Main St Oshkosh, WI 1.0–3.0 1.0–2.0 925 $1,760 $1.90 23d 12 0.65mi
106 W 9th Ave Oshkosh, WI 2.0 1.0 900 $995 $1.11 45d 1 0.66mi
212 W 8th Ave Oshkosh, WI 2.0 1.0 1100 $1,099 $1.00 23d 1 0.71mi
1119 S Main St Unit 1121 Oshkosh, WI 3.0 1.0 1066 $1,250 $1.17 23d 1 0.74mi
512 Algoma Blvd Unit 212 Oshkosh, WI 2.0 1.0 900 $999 $1.11 15d 1 0.75mi
500 Marion Rd Oshkosh, WI 2.0 2.0 840 $1,225 $1.46 15d 1 0.82mi
306 Wisconsin St Oshkosh, WI 4.0 1.0 1500 $2,000 $1.33 23d 1 0.83mi
306 Wisconsin St Oshkosh, WI 3.0 1.0 1500 $1,500 $1.00 45d 1 0.83mi
728 Wisconsin St Oshkosh, WI 2.0–3.0 1.0 950 $1,100 $1.16 45d 2 0.91mi
728 Wisconsin St Apt 3 Oshkosh, WI 2.0 1.0 950 $1,100 $1.16 23d 1 0.91mi
35 W 14th Ave Unit 35A Oshkosh, WI 2.0 1.0 1000 $1,000 $1.00 45d 1 0.92mi
405 Michigan St Unit 1061622P Oshkosh, WI 2.0 1.0 1097 $2,526 $2.30 23d 1 0.98mi
825 Wisconsin St Unit 1B Oshkosh, WI 3.0 1.0 1200 $1,199 $1.00 45d 1 1.01mi
825 Wisconsin St Apt 3A Oshkosh, WI 4.0 1.0 1400 $1,449 $1.03 45d 1 1.01mi
825 Wisconsin St Unit 2C Oshkosh, WI 4.0 1.0 1400 $1,399 $1.00 23d 1 1.01mi
835 Wisconsin St Unit 2D Oshkosh, WI 4.0 1.0 1400 $1,399 $1.00 23d 1 1.03mi
532 W 5th Ave Oshkosh, WI 2.0 1.0 1120 $2,495 $2.23 45d 1 1.05mi
919 Wright St Unit A Oshkosh, WI 3.0 1.0 1100 $1,100 $1.00 45d 1 1.07mi
1114 Cherry St Oshkosh, WI 2.0 1.0 800 $1,095 $1.37 23d 1 1.21mi
648 W 10th Ave Unit 648A Oshkosh, WI 2.0 1.0 704 $1,000 $1.42 15d 1 1.28mi
1745 Oregon St Oshkosh, WI 1.0–3.0 1.0–2.0 1079 $1,491 $1.38 15d 6 1.34mi
416 W 17th Ave Unit 416 Oshkosh, WI 3.0 1.5 1100 $1,450 $1.32 45d 1 1.37mi
1124 Elmwood Ave Oshkosh, WI 4.0 1.0 1200 $1,600 $1.33 45d 1 1.47mi

Listing history 14 events

  1. 2026-06-22
    days on market $150,000 Active 149 DOM
  2. 2026-06-19
    days on market $150,000 Active 147 DOM
  3. 2026-06-18
    days on market $150,000 Active 146 DOM
  4. 2026-06-17
    days on market $150,000 Active 145 DOM
  5. 2026-06-16
    days on market $150,000 Active 144 DOM
  6. 2026-06-15
    days on market $150,000 Active 143 DOM
  7. 2026-06-14
    days on market $150,000 Active 141 DOM
  8. 2026-06-13
    days on market $150,000 Active 140 DOM
  9. 2026-06-10
    days on market $150,000 Active 138 DOM
  10. 2026-06-09
    days on market $150,000 Active 137 DOM
  11. 2026-06-08
    days on market $150,000 Active 136 DOM
  12. 2026-06-07
    days on market $150,000 Active 135 DOM
  13. 2026-06-03
    remarks 270-char remark
  14. 2026-06-03
    listed $150,000 Active 130 DOM

ⓘ 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
$2,825 · $235/mo
Projected year-2 tax
$2,825 · $235/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$16,854
− Mortgage interest
−$8,402
− Property taxes
−$2,825
− Insurance
−$750
− Repairs & maintenance
−$1,348
− Management
−$1,348
− Depreciation
−$4,364
Taxable loss
−$2,184
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$524
After-tax cash flow
$824/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
Oshkosh Area School District
NCES district ID
5511190
Math proficiency
33% ▼ -7.00%
Reading proficiency
34% ▼ -2.00%
Median HH income
$48,048
Composite
28.92/100
National rank
#6634
State rank
#246 of 342 in WI

Livability — Oshkosh

Score
85/100
State rank
#29
US rank
#574

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oshkosh, WI
County
Winnebago County · 155,689 people
City population
81,810
Metro
Oshkosh-Neenah, WI
Population (ZIP)
37,294
Household income
$61,794
Rent vs Own
50.4% rent · 49.6% own
Severe rent burden
1484.0

Population outlook (Winnebago County) Hauer SSP2

Today (2025)
175,480 people
By 2030
177,928 · +1.4%
By 2040
180,873 · +3.1%
By 2050
181,302 · +3.3%
By 2075
184,071 · +4.9%
By 2100
175,932 · +0.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Black 6% Hispanic / Latino 6% Two or more races 5% Asian 4%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Romanian 6% Portuguese 4% Lithuanian 2%
Foreign-born
4% · Canada
Languages at home
93% English-only · Other Asian/Pacific 2% Spanish 2% Arabic 1%

Political lean MEDSL · Winnebago

2024 margin
Toss-up / Even · D 46.9% · R 51.7% · Other 1.4%
2008→2024 swing
-16.4pp toward R · 2008: 11.7pp · 2024: -4.8pp
All cycles
2024: R+4.8 2020: R+4.0 2016: R+7.4 2012: D+3.8 2008: D+11.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -128.12%
Current HPI
187.7253
Rent YoY
▲ 4.97%
Metro
Oshkosh-Neenah, WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+87.5% since first listed
11 events — show timeline
  • 2026-06-02 Price Changed $150,000 RANW
  • 2026-06-02 Relisted RANW
  • 2026-04-25 Listing Removed RANW
  • 2026-03-17 Contingent RANW
  • 2026-03-05 Price Changed $149,900 RANW
  • 2026-02-20 Price Changed $154,900 RANW
  • 2026-02-06 Price Changed $157,900 RANW
  • 2026-02-06 Relisted RANW
  • 2026-01-31 Contingent RANW
  • 2025-12-16 Listed $159,900 RANW
  • 2018-05-04 Sold (Public Records) $80,000 Public Records

Property tax history

-1.4%/yr

Latest (2024): $2,825 · +21.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…