CashFlowRE
Sign in Sign up
1633 W Weiland Ln Duplex
C Composite 55.04
Why this score? — see what drove the C 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 +21.4/30.0
  • ARV discount +7.6/15.0
  • DSCR +6.8/10.0
  • 1% rule +5.1/10.0
  • Rent growth +4.4/5.0
  • Livability +4.1/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$349,900

1633 W Weiland Ln · Appleton, WI 54914
4 bd · 3.0 ba · 2,112 sqft · MultiFamily public records · 1 Days on market
Built 1983 9,147 sqft lot Est $351k · at est.

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks

Great duplex opportunity in Appleton! Whether you're looking to add to your investment portfolio or explore owner-occupancy options, this property offers flexibility and potential. Conveniently located near parks, restaurants, shopping, and other local amenities, it provides easy access to everyday conveniences. Each unit features 2 bedrooms, 1 full bathroom, 1 half bathroom, and an attached 1-car garage. With functional layouts and plenty of opportunity to add value, this duplex is ready for its next owner. Don't miss the chance to make this versatile property your next investment or homeownership opportunity. Also available with 1427 College Ave & 706 Hawthorne Dr in Appleton. Open

Key facts

  • 9,147 sq ft lot
  • Built 1983

Property features AI

Finance

  • Other: Includes 2 refrigerators, 2 stoves, and 1 washer; Seller/tenant personal property excluded

Exterior

  • Parking: Outside parking
  • Utilities: Municipal water; Municipal sewer
  • Home design: Multi-family property (2 units); 2-story building; Estimated total living area between 2,001 and 2,500
  • Construction: Lot about 0.21 acre; Zoned residential
  • Exterior features: Vinyl exterior; Porch

Interior

  • Kitchen: Unit 2 kitchen approx. 9 x 9; Two stoves included; Two refrigerators included
  • Bedrooms: Unit 1: 2 bedrooms; Unit 2: 2 bedrooms (master approx. 11 x 18; second bedroom approx. 10 x 12)
  • Bathrooms: Unit 1: 1 full bath and 1 half bath; Unit 2: 1 full bath
  • Heating & cooling: Natural gas heating
  • Interior features: Full poured concrete basement with sump pump
  • Laundry & utility: Washer included; Separate gas meters

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 × 2-bed/1.8-bath units multifamily listed at $350k.

Deal economics

  • At list price, monthly cash flow is $521 ($6k/yr) — positive. Per door: $260/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $350k).
  • Cap rate 8.1% vs local median 3.8% in Appleton — 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 82/100 on livability (#44 in WI, #1,073 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities C-.
  • Appleton Area School District (urban): math 33% / reading 36% proficiency, ranked #224 of 342 in WI (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+7.8%/yr); 54 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 460 units permitted in Outagamie County in 2024 (30 in 5+ unit buildings).
  • At $3,538/mo this rent would consume 53% of the median local household income ($80k/yr) (locally 744% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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.
  • At projected returns (-3.0% appreciation + 7.8% rent growth), your $98k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $142k; list at $350k implies a 146% gain — meaningful room to come down on a strong offer.
Recommended offer $349,900

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.01%
Cap rate
8.08%
Cash-on-cash
6.38%
DSCR
1.28
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$350,592
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2607 N Birchwood Ave 0.20mi 4/2.5 2,244 (+6%) 17mo $328,000 $146 64
1638 W Pershing St 0.14mi 4/2.0 1,842 (-13%) 12mo $305,000 $166 58
809 W Browning St 0.71mi 4/2.0 1,846 (-13%) 4mo $316,000 $171 39
2415 N Locust St 0.75mi 4/2.0 1,881 (-11%) 10mo $295,000 $157 35

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 · 7.77% rent growth · sell at horizon

5-year hold
IRR
-1.5%
Equity multiple
0.94×
Total profit
$-5,769
Equity at exit
$52,171
10-year hold
IRR
12.6%
Equity multiple
2.21×
Total profit
$118,151
Equity at exit
$30,253

Cash invested: $97,972 (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 54914

Rents YoY
7.8%
Active inventory
54
Price-to-rent
16.5×

Monthly cashflow live

Estimated rent
$3,538 high interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$294 /mo · $3,523/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$743
Net cashflow
$521

Break-even live

Break-even rent $2,879
Max offer price $349,900
Occupancy floor 80%

Sensitivity live

Price -10% $719 -5% $620 +0% $521 +5% $422 +10% $323
Rent -10% $241 -5% $381 +0% $521 +5% $661 +10% $800
Rate -1.0pp $697 -0.5pp $610 base $521 +0.5pp $430 +1.0pp $338

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,538

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
$87,475
Closing costs
$10,497
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2930 W Glenpark Dr Unit 2930 Appleton, WI 3.0 2.0 1850 $2,300 $1.24 14d 1 1.03mi
1115 N Mason St Appleton, WI 3.0 2.0 1664 $1,495 $0.90 14d 1 1.03mi

Listing history 2 events

  1. 2026-06-19
    remarks 695-char remark
  2. 2026-06-19
    listed $349,900 Active 1 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
$3,523 · $294/mo
Projected year-2 tax
$4,998 · $416/mo
Expected delta
+$1,475/yr (+$123/mo · 41.9%)

ⓘ 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 3/10 Moderate 2 unhealthy d/yr today · 3 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
$42,456
− Mortgage interest
−$19,600
− Property taxes
−$3,523
− Insurance
−$1,750
− Repairs & maintenance
−$3,396
− Management
−$3,396
− Depreciation
−$10,179
Taxable income
$612
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$147
After-tax cash flow
$6,102/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
Appleton Area School District
NCES district ID
5500390
Math proficiency
33% ▼ -6.00%
Reading proficiency
36% ▼ -1.00%
Median HH income
$53,892
Composite
30.3/100
National rank
#6279
State rank
#224 of 342 in WI

Livability — Appleton

Score
82/100
State rank
#44
US rank
#1073

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Appleton, WI
County
Outagamie County · 155,051 people
City population
126,671
Metro
Appleton, WI
Population (ZIP)
31,849
Household income
$79,875
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
744.0

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 (79%)
Race & ethnicity
White 79% Hispanic / Latino 9% Two or more races 8% Asian 5% Black 2%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Romanian 6% Portuguese 4% Iranian 4%
Foreign-born
7% · Canada
Languages at home
88% English-only · Spanish 7% Other Asian/Pacific 3% German/W. Germanic 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
▼ -213.81%
Current HPI
214.5939
Rent YoY
▲ 7.77%
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

+146.4% since first listed
2 events — show timeline
  • 2026-06-17 Listed $349,900 RANW
  • 2005-09-13 Sold (Public Records) $142,000 Public Records

Property tax history

+0.5%/yr

Latest (2025): $3,523 · +5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…