CashFlowRE
Sign in Sign up
919 St Cloud St
B Composite 73.29
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 +28.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.1/10.0
  • Livability +3.5/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$100,000

919 St Cloud St · La Crosse, WI 54603
2 bd · 1.0 ba · 994 sqft · Other · 142 Days on market
Built 1880 5,662 sqft lot $101/sqft · 46% below area Est $186k · 46% under

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

Listing remarks MLS

Value priced north-side home with large 2.5 car detached garage. The home offers large 13x11 living room, 2 well-proportioned bedrooms, spacious eat-in kitchen, remolded bathroom, and main floor laundry. Also includes bonus room that could be a 3rd non-conforming bedroom. Great for a starter home or add to your investment portfolio.

Key facts

  • Remolded bathroom
  • Main floor laundry
  • 5,662 sq ft lot

Tags

LARGE DETACHED GARAGEREMOLDED BATHROOMMAIN FLOOR LAUNDRY

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 $100k.

Deal economics

  • At list price, monthly cash flow is $313 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% vs local median 3.0% in La Crosse — 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 69/100 on livability (#339 in WI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, schools D+, health & safety D.
  • La Crosse School District (urban): math 29% / reading 34% proficiency, ranked #267 of 342 in WI (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 59 active listings in the ZIP; 7 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; 268 units permitted in La Crosse County in 2024 (10 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($52k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • La Crosse County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 142 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 9y ago; this cycle's ask has dropped $30k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $80k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price; built in 1880 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $88,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 142 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 1880 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. Crime grade is F 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?
  8. 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.
  9. 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.
  10. 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
1.41%
Cap rate
10.05%
Cash-on-cash
13.41%
DSCR
1.60
GRM
5.9

CMA / ARV

ARV (median comp)
$185,736
List price
$100,000
Delta
-46.16%
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
3.5%
Equity multiple
1.14×
Total profit
$3,815
Equity at exit
$14,910
10-year hold
IRR
13.1%
Equity multiple
2.05×
Total profit
$29,351
Equity at exit
$8,646

Cash invested: $28,000 (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 54603

Active inventory
59
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,414 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$238 /mo · $2,857/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$313

Break-even live

Break-even rent $1,018
Max offer price $100,000
Occupancy floor 73%

Sensitivity live

Price -10% $369 -5% $341 +0% $313 +5% $285 +10% $256
Rent -10% $201 -5% $257 +0% $313 +5% $369 +10% $425
Rate -1.0pp $363 -0.5pp $338 base $313 +0.5pp $287 +1.0pp $261

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
$25,000
Closing costs
$3,000
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1346 George St #1348 La Crosse, WI 3.0 1.0 1080 $995 $0.92 44d 1 0.50mi
55 River Bend Rd Unit 610 La Crosse, WI 1.0 1.0 803 $1,700 $2.12 44d 1 1.02mi
55 River Bend Rd Unit 304 La Crosse, WI 1.0 1.0 1017 $2,100 $2.06 44d 1 1.02mi
55 River Bend Rd Unit 509 La Crosse, WI 1.0 1.0 736 $1,525 $2.07 44d 1 1.02mi
27 Riverpoint Ct La Crosse, WI 1.0 1.0 692 $1,488 $2.15 44d 21 1.05mi
1642 Bainbridge St Apt 23 La Crosse, WI 2.0 1.0 710 $1,350 $1.90 44d 1 1.19mi
1701 La Crescent St Unit 136 La Crosse, WI 2.0 1.0 800 $1,100 $1.38 44d 1 1.38mi

Listing history 33 events

  1. 2026-06-19
    days on market $100,000 Active 142 DOM
  2. 2026-06-18
    days on market $100,000 Active 141 DOM
  3. 2026-06-17
    days on market $100,000 Active 140 DOM
  4. 2026-06-16
    days on market $100,000 Active 139 DOM
  5. 2026-06-15
    days on market $100,000 Active 138 DOM
  6. 2026-06-14
    days on market $100,000 Active 136 DOM
  7. 2026-06-13
    days on market $100,000 Active 135 DOM
  8. 2026-06-10
    days on market $100,000 Active 133 DOM
  9. 2026-06-09
    days on market $100,000 Active 132 DOM
  10. 2026-06-08
    days on market $100,000 Active 131 DOM
  11. 2026-06-07
    days on market $100,000 Active 130 DOM
  12. 2026-06-05
    days on market $100,000 Active 127 DOM
  13. 2026-06-03
    days on market $100,000 Active 126 DOM
  14. 2026-06-02
    days on market $100,000 Active 125 DOM
  15. 2026-06-01
    days on market $100,000 Active 124 DOM
  16. 2026-05-31
    days on market $100,000 Active 123 DOM
  17. 2026-05-30
    days on market $100,000 Active 122 DOM
  18. 2026-04-21
    price $100,000 334-char remark
    Show marketing remark (334 chars)

    Value priced north-side home with large 2.5 car detached garage. The home offers large 13x11 living room, 2 well-proportioned bedrooms, spacious eat-in kitchen, remolded bathroom, and main floor laundry. Also includes bonus room that could be a 3rd non-conforming bedroom. Great for a starter home or add to your investment portfolio.

  19. 2026-03-13
    status Active 334-char remark
    Show marketing remark (334 chars)

    Value priced north-side home with large 2.5 car detached garage. The home offers large 13x11 living room, 2 well-proportioned bedrooms, spacious eat-in kitchen, remolded bathroom, and main floor laundry. Also includes bonus room that could be a 3rd non-conforming bedroom. Great for a starter home or add to your investment portfolio.

  20. 2026-03-06
    status Pending 334-char remark
    Show marketing remark (334 chars)

    Value priced north-side home with large 2.5 car detached garage. The home offers large 13x11 living room, 2 well-proportioned bedrooms, spacious eat-in kitchen, remolded bathroom, and main floor laundry. Also includes bonus room that could be a 3rd non-conforming bedroom. Great for a starter home or add to your investment portfolio.

  21. 2026-02-24
    status Active 334-char remark
    Show marketing remark (334 chars)

    Value priced north-side home with large 2.5 car detached garage. The home offers large 13x11 living room, 2 well-proportioned bedrooms, spacious eat-in kitchen, remolded bathroom, and main floor laundry. Also includes bonus room that could be a 3rd non-conforming bedroom. Great for a starter home or add to your investment portfolio.

  22. 2026-02-12
    status Pending 334-char remark
    Show marketing remark (334 chars)

    Value priced north-side home with large 2.5 car detached garage. The home offers large 13x11 living room, 2 well-proportioned bedrooms, spacious eat-in kitchen, remolded bathroom, and main floor laundry. Also includes bonus room that could be a 3rd non-conforming bedroom. Great for a starter home or add to your investment portfolio.

  23. 2026-02-11
    price $109,999 334-char remark
    Show marketing remark (334 chars)

    Value priced north-side home with large 2.5 car detached garage. The home offers large 13x11 living room, 2 well-proportioned bedrooms, spacious eat-in kitchen, remolded bathroom, and main floor laundry. Also includes bonus room that could be a 3rd non-conforming bedroom. Great for a starter home or add to your investment portfolio.

  24. 2026-02-04
    price $114,999 334-char remark
    Show marketing remark (334 chars)

    Value priced north-side home with large 2.5 car detached garage. The home offers large 13x11 living room, 2 well-proportioned bedrooms, spacious eat-in kitchen, remolded bathroom, and main floor laundry. Also includes bonus room that could be a 3rd non-conforming bedroom. Great for a starter home or add to your investment portfolio.

  25. 2026-01-26
    price $119,999 334-char remark
    Show marketing remark (334 chars)

    Value priced north-side home with large 2.5 car detached garage. The home offers large 13x11 living room, 2 well-proportioned bedrooms, spacious eat-in kitchen, remolded bathroom, and main floor laundry. Also includes bonus room that could be a 3rd non-conforming bedroom. Great for a starter home or add to your investment portfolio.

  26. 2026-01-22
    price $123,999 334-char remark
    Show marketing remark (334 chars)

    Value priced north-side home with large 2.5 car detached garage. The home offers large 13x11 living room, 2 well-proportioned bedrooms, spacious eat-in kitchen, remolded bathroom, and main floor laundry. Also includes bonus room that could be a 3rd non-conforming bedroom. Great for a starter home or add to your investment portfolio.

  27. 2026-01-09
    listed $129,900 Active 334-char remark
    Show marketing remark (334 chars)

    Value priced north-side home with large 2.5 car detached garage. The home offers large 13x11 living room, 2 well-proportioned bedrooms, spacious eat-in kitchen, remolded bathroom, and main floor laundry. Also includes bonus room that could be a 3rd non-conforming bedroom. Great for a starter home or add to your investment portfolio.

  28. 2021-05-21
    soldstatus $80,000 Sold 298-char remark
    Show marketing remark (298 chars)

    Value priced north-side home with large 2.5 car detached garage. The home offers large 13x11 living room, 2 well proportioned bedrooms, spacious eat-in kitchen, remolded bathroom, and main floor laundry. Current tenant has leased the home for about 8 years is month to month(paying $765 per month).

  29. 2021-05-21
    soldstatus $80,000
    Show marketing remark (298 chars)

    Value priced north-side home with large 2.5 car detached garage. The home offers large 13x11 living room, 2 well proportioned bedrooms, spacious eat-in kitchen, remolded bathroom, and main floor laundry. Current tenant has leased the home for about 8 years is month to month(paying $765 per month).

  30. 2021-03-19
    status Pending 298-char remark
    Show marketing remark (298 chars)

    Value priced north-side home with large 2.5 car detached garage. The home offers large 13x11 living room, 2 well proportioned bedrooms, spacious eat-in kitchen, remolded bathroom, and main floor laundry. Current tenant has leased the home for about 8 years is month to month(paying $765 per month).

  31. 2021-03-15
    listed $75,000 Active 298-char remark
    Show marketing remark (298 chars)

    Value priced north-side home with large 2.5 car detached garage. The home offers large 13x11 living room, 2 well proportioned bedrooms, spacious eat-in kitchen, remolded bathroom, and main floor laundry. Current tenant has leased the home for about 8 years is month to month(paying $765 per month).

  32. 2018-05-01
    historical
  33. 2017-10-27
    listed $55,000 Active

ⓘ 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
$2,857 · $238/mo
Projected year-2 tax
$2,857 · $238/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 4/10 Moderate FEMA zone X (shaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$16,968
− Mortgage interest
−$5,602
− Property taxes
−$2,857
− Insurance
−$500
− Repairs & maintenance
−$1,357
− Management
−$1,357
− Depreciation
−$2,909
Taxable income
$2,385
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$572
After-tax cash flow
$3,182/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
La Crosse School District
NCES district ID
5507530
Math proficiency
29% ▼ -8.00%
Reading proficiency
34% ▼ -4.00%
Median HH income
$42,924
Composite
26.76/100
National rank
#7135
State rank
#267 of 342 in WI

Livability — La Crosse

Score
69/100
State rank
#339
US rank
#8671

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Crosse, WI
County
La Crosse County · 89,439 people
City population
64,135
Metro
La Crosse-Onalaska, WI-MN
Population (ZIP)
13,738
Household income
$52,012
Rent vs Own
47.9% rent · 52.1% own
Severe rent burden
526.0

Population outlook (La Crosse County) Hauer SSP2

Today (2025)
126,082 people
By 2030
130,161 · +3.2%
By 2040
137,231 · +8.8%
By 2050
143,506 · +13.8%
By 2075
160,149 · +27.0%
By 2100
166,408 · +32.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 6% Asian 5% Hispanic / Latino 3% Black 2%
Common ancestry
Portuguese 14% Romanian 3% Lithuanian 2%
Foreign-born
3% · China
Languages at home
94% English-only · Other Asian/Pacific 5% Spanish 1%

Political lean MEDSL · La Crosse

2024 margin
Lean D (+9.4) · D 54.0% · R 44.6% · Other 1.4%
2008→2024 swing
-14.1pp toward R · 2008: 23.4pp · 2024: 9.4pp
All cycles
2024: D+9.4 2020: D+13.5 2016: D+9.6 2012: D+17.3 2008: D+23.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -166.91%
Current HPI
270.8554
Rent YoY
Metro
La Crosse-Onalaska, WI-MN
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+81.8% since first listed
16 events — show timeline
  • 2026-04-21 Price Changed $100,000 METROMLS
  • 2026-03-13 Relisted METROMLS
  • 2026-03-06 Pending METROMLS
  • 2026-02-24 Relisted METROMLS
  • 2026-02-12 Pending METROMLS
  • 2026-02-11 Price Changed $109,999 METROMLS
  • 2026-02-04 Price Changed $114,999 METROMLS
  • 2026-01-26 Price Changed $119,999 METROMLS
  • 2026-01-22 Price Changed $123,999 METROMLS
  • 2026-01-09 Listed $129,900 METROMLS
  • 2021-05-21 Sold (Public Records) $80,000 Public Records
  • 2021-05-21 Sold (MLS) $80,000 METROMLS
  • 2021-03-19 Pending METROMLS
  • 2021-03-15 Listed $75,000 METROMLS
  • 2018-05-01 Listing Removed METROMLS
  • 2017-10-27 Listed $55,000 METROMLS

Property tax history

+4.5%/yr

Latest (2025): $2,857 · +12.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…