CashFlowRE
Sign in Sign up
1301 6th Ave Ave W
D+ Composite 49.12
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.3/30.0
  • DSCR +4.4/10.0
  • 1% rule +4.3/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$115,000

1301 6th Ave Ave W · Ashland, WI 54806
3 bd · 1.0 ba · 1,008 sqft · SingleFamily · 56 Days on market
Built 1933 10,454 sqft lot Est $151k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This charming bungalow is conveniently located on a spacious and sunny corner lot, just a few blocks from downtown Ashland. Inside you'll find all of the original charm just waiting for a few updates. A kitchen with adjoining pantry opens into the dining and living rooms, all with high ceilings and wood floors. There are three bedrooms, one which would make a nice office or guest space, a full basement for laundry and storage, and a breezeway connects the home's entry area to the garage and backyard. The home has a new roof (2024) and raised garden beds in the large yard.

Key facts

  • 0.24 acre lot
  • Garage
  • Built 1933

Property features AI

Finance

  • Other: Lot size about 0.24 acre

Exterior

  • Parking: Off-street parking; 1-car garage
  • Utilities: Utilities information not provided
  • Home design: Single-family, 1-story home; Estimated finished above-grade area about 1,008
  • Construction: Built (year not provided)
  • Exterior features: Level lot

Interior

  • Kitchen: Eat-in kitchen (dimensions listed above)
  • Bedrooms: Bedroom 2 on main level (approx. 11 x 10); Bedroom 3 on main level (approx. 8 x 9); Bedroom 4 on main level (approx. 10 x 12)
  • Bathrooms: 1 full bathroom
  • Interior features: Living room on main level (approx. 13 x 12); Kitchen on main level (approx. 23 x 12)

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 single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $22 ($261/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 $107k (7.1% below list).
  • Recommended offer: $107k (7.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.5% in Ashland — 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 84/100 on livability (#37 in WI, #750 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, health & safety A+, commute A; Watch: schools C-, employment F.
  • Ashland School District (town): math 16% / reading 30% proficiency, ranked #325 of 342 in WI (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 85 active listings in the ZIP; 30 units permitted in Ashland County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Ashland County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($112k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 11y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1933 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $106,808 (7.1% below list)

Questions for the listing agent

  1. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
  2. Built in 1933 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.93%
Cap rate
6.52%
Cash-on-cash
0.81%
DSCR
1.04
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$151,200
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1301 6th Ave W 0.00mi 3/1.0 1,008 (0%) 0mo $116,075 $115 100
1105 9th Ave W 0.24mi 3/1.0 1,046 (+4%) 12mo $206,000 $197 72
1008 12th Ave W 0.43mi 3/1.0 1,084 (+8%) 5mo $180,000 $166 63
1613 Ellis Ave 0.42mi 2/1.0 (-1) 968 (-4%) 10mo $150,000 $155 61
812 4th Ave W 0.36mi 2/1.0 (-1) 888 (-12%) 1mo $194,845 $219 57
311 7th St W 0.48mi 4/1.0 (+1) 938 (-7%) 5mo $39,900 $43 57
213 E 8th St 0.60mi 3/1.0 932 (-8%) 5mo $105,000 $113 55
613 Vaughn Ave 0.47mi 3/1.0 1,100 (+9%) 11mo $165,000 $150 54
308 7th St W 0.46mi 3/1.0 1,125 (+12%) 8mo $56,000 $50 52
915 Prentice Ave 0.60mi 2/1.0 (-1) 1,088 (+8%) 6mo $155,000 $142 48
914 2nd Ave W 0.40mi 2/1.0 (-1) 868 (-14%) 9mo $185,000 $213 46
1008 E 3rd Ave 0.55mi 2/1.5 (-1) 1,125 (+12%) 3mo $168,000 $149 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
-15.0%
Equity multiple
0.47×
Total profit
$-17,217
Equity at exit
$17,147
10-year hold
IRR
-6.3%
Equity multiple
0.59×
Total profit
$-13,075
Equity at exit
$9,943

Cash invested: $32,200 (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 54806

Active inventory
85
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,068 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$171 /mo · $2,053/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$224
Net cashflow
$22

Break-even live

Break-even rent $1,041
Max offer price $115,000
Occupancy floor 93%

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
$28,750
Closing costs
$3,450
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 9 events

  1. 2026-04-08
    historical Contingent 578-char remark
    Show marketing remark (578 chars)

    This charming bungalow is conveniently located on a spacious and sunny corner lot, just a few blocks from downtown Ashland. Inside you'll find all of the original charm just waiting for a few updates. A kitchen with adjoining pantry opens into the dining and living rooms, all with high ceilings and wood floors. There are three bedrooms, one which would make a nice office or guest space, a full basement for laundry and storage, and a breezeway connects the home's entry area to the garage and backyard. The home has a new roof (2024) and raised garden beds in the large yard.

  2. 2026-04-03
    listed $115,000 Active 578-char remark
    Show marketing remark (578 chars)

    This charming bungalow is conveniently located on a spacious and sunny corner lot, just a few blocks from downtown Ashland. Inside you'll find all of the original charm just waiting for a few updates. A kitchen with adjoining pantry opens into the dining and living rooms, all with high ceilings and wood floors. There are three bedrooms, one which would make a nice office or guest space, a full basement for laundry and storage, and a breezeway connects the home's entry area to the garage and backyard. The home has a new roof (2024) and raised garden beds in the large yard.

  3. 2026-04-03
    listed $115,000 Active 578-char remark
    Show marketing remark (578 chars)

    This charming bungalow is conveniently located on a spacious and sunny corner lot, just a few blocks from downtown Ashland. Inside you'll find all of the original charm just waiting for a few updates. A kitchen with adjoining pantry opens into the dining and living rooms, all with high ceilings and wood floors. There are three bedrooms, one which would make a nice office or guest space, a full basement for laundry and storage, and a breezeway connects the home's entry area to the garage and backyard. The home has a new roof (2024) and raised garden beds in the large yard.

  4. 2024-04-01
    soldstatus $125,000
  5. 2024-03-28
    soldstatus $125,000 602-char remark
    Show marketing remark (602 chars)

    Main level living with a full basement, attached garage and corner lot in the heart of Ashland just one block from Chapple Avenue. This bright home offers a great layout with three bedrooms - two bedrooms connecting to the full bath, high ceilings, wood floors, open-concept kitchen & dining space and comfortable living room. Plenty of storage throughout including a walk-in kitchen pantry and full basement. Pull into your garage and enjoy the breezeway to the home and a front and back option to access the yard. Set on just under a quarter acre +/- with room to garden and enjoy the outdoors.

  6. 2024-02-13
    listed $129,900 602-char remark
    Show marketing remark (602 chars)

    Main level living with a full basement, attached garage and corner lot in the heart of Ashland just one block from Chapple Avenue. This bright home offers a great layout with three bedrooms - two bedrooms connecting to the full bath, high ceilings, wood floors, open-concept kitchen & dining space and comfortable living room. Plenty of storage throughout including a walk-in kitchen pantry and full basement. Pull into your garage and enjoy the breezeway to the home and a front and back option to access the yard. Set on just under a quarter acre +/- with room to garden and enjoy the outdoors.

  7. 2017-08-31
    soldstatus $64,900
  8. 2017-08-31
    soldstatus $64,900
  9. 2015-12-15
    listed $67,900

ⓘ 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
$2,053 · $171/mo
Projected year-2 tax
$2,090 · $174/mo
Expected delta
+$37/yr (+$3/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥92°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$12,817
− Mortgage interest
−$6,442
− Property taxes
−$2,053
− Insurance
−$575
− Repairs & maintenance
−$1,025
− Management
−$1,025
− Depreciation
−$3,345
Taxable loss
−$1,649
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$396
After-tax cash flow
$657/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
Ashland School District
NCES district ID
5500510
Math proficiency
16% ▼ -16.00%
Reading proficiency
30% ▼ -4.00%
Median HH income
$40,114
Composite
19.4/100
National rank
#8782
State rank
#325 of 342 in WI

Livability — Ashland

Score
84/100
State rank
#37
US rank
#750

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ashland, WI
Population (ZIP)
11,708

Population outlook (Ashland County) Hauer SSP2

Today (2025)
15,204 people
By 2030
14,639 · -3.7%
By 2040
13,198 · -13.2%
By 2050
11,841 · -22.1%
By 2075
9,755 · -35.8%
By 2100
8,675 · -42.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Native American 9% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Romanian 8% Portuguese 6% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1%

Political lean MEDSL · Ashland

2024 margin
Toss-up / Even · D 51.6% · R 46.9% · Other 1.5%
2008→2024 swing
-32.4pp toward R · 2008: 37.1pp · 2024: 4.7pp
All cycles
2024: D+4.7 2020: D+11.0 2016: D+8.9 2012: D+30.8 2008: D+37.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -142.11%
Current HPI
168.3012
Rent YoY
Metro
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+69.4% since first listed
9 events — show timeline
  • 2026-04-08 Contingent SAAR
  • 2026-04-03 Listed $115,000 LSAR
  • 2026-04-03 Listed $115,000 SAAR
  • 2024-04-01 Sold (Public Records) $125,000 Public Records
  • 2024-03-28 Sold (MLS) $125,000 LSAR
  • 2024-02-13 Listed $129,900 LSAR
  • 2017-08-31 Sold (Public Records) $64,900 Public Records
  • 2017-08-31 Sold (MLS) $64,900 LSAR
  • 2015-12-15 Listed $67,900 LSAR

Property tax history

+3.1%/yr

Latest (2025): $2,053 · +21.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…