CashFlowRE
Sign in Sign up
733 W 9th Ave
D Composite 43.84
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 +14.6/30.0
  • ARV discount +7.1/15.0
  • 1% rule +4.8/10.0
  • DSCR +4.5/10.0
  • Livability +4.2/5.0
  • Rent growth +3.2/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

733 W 9th Ave · Oshkosh, WI 54902
3 bd · 1.5 ba · 1,108 sqft · Condo public records · 67 Days on market
Built 1966 $135/sqft · at area comps Est $149k · at est. $150/mo HOA · 10% of rent

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

Listing remarks MLS

Remodeled 3-bedroom, 1.5-bath condo in a prime location! This move-in-ready home features new flooring, paint, updated appliances, newer central air and cabinets, and the most incredible bidet! Enjoy a functional layout with spacious living areas and comfortable bedrooms. Ideally situated near South Park and Stoegbauer Park, offering easy access to green space and outdoor recreation. A great opportunity for low-maintenance living in a desirable area.

Key facts

  • Updated appliances
  • New flooring
  • Functional layout

Tags

PRIME LOCATIONNEW FLOORINGUPDATED APPLIANCESNEWER CENTRAL AIRFUNCTIONAL LAYOUTEASY ACCESS TO GREEN SPACE

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/1.5-bath condo listed at $150k.

Deal economics

  • At list price, monthly cash flow is $37 ($444/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 $147k (1.7% below list).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 6.6% 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: Shapiro Stem Academy (math 42% / reading 27%, grade F, #610 of 1,041 statewide, top 63%, 202 students, 48% FRL); South Park Middle (math 21% / reading 26%, grade F, #327 of 383 statewide, top 86%, 327 students, 46% FRL); West High (math 41% / reading 52%, grade D-, #55 of 483 statewide, top 11%, 1,627 students, 29% FRL).
  • Market conditions: Rents rising (+2.6%/yr); 44 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 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 67 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $75k; list at $150k implies a 100% gain — meaningful room to come down on a strong offer.
Recommended offer $140,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 67 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  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 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
0.98%
Cap rate
6.59%
Cash-on-cash
1.06%
DSCR
1.05
GRM
8.5

CMA / ARV

ARV (median comp)
$148,604
List price
$149,900
Delta
0.87%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.6% rent growth · sell at horizon

5-year hold
IRR
-15.0%
Equity multiple
0.47×
Total profit
$-22,447
Equity at exit
$22,351
10-year hold
IRR
-7.1%
Equity multiple
0.56×
Total profit
$-18,600
Equity at exit
$12,961

Cash invested: $41,972 (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 54902

Rents YoY
2.6%
Active inventory
44
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,473 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$128 /mo · $1,537/yr
Insurance
$62
HOA
$150
Vacancy / Maint / Mgmt
$309
Net cashflow
$37

Break-even live

Break-even rent $1,426
Max offer price $149,900
Occupancy floor 92%

Sensitivity live

Price -10% $122 -5% $79 +0% $37 +5% $-5 +10% $-48
Rent -10% $-79 -5% $-21 +0% $37 +5% $95 +10% $153
Rate -1.0pp $112 -0.5pp $75 base $37 +0.5pp $-2 +1.0pp $-41

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
$37,475
Closing costs
$4,497
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
648 W 10th Ave Unit 648A Oshkosh, WI 2.0 1.0 704 $1,000 $1.42 15d 1 0.13mi
532 W 5th Ave Oshkosh, WI 2.0 1.0 1120 $2,495 $2.23 45d 1 0.37mi
405 Michigan St Unit 1061622P Oshkosh, WI 2.0 1.0 1097 $2,526 $2.30 23d 1 0.43mi
212 W 8th Ave Oshkosh, WI 2.0 1.0 1100 $1,099 $1.00 23d 1 0.71mi
416 W 17th Ave Unit 416 Oshkosh, WI 3.0 1.5 1100 $1,450 $1.32 45d 1 0.73mi
500 Marion Rd Oshkosh, WI 2.0 2.0 840 $1,225 $1.46 15d 1 0.78mi
417 Marion Rd Oshkosh, WI 1.0–2.0 1.0–2.0 778 $2,500 $3.21 15d 10 0.80mi
106 W 9th Ave Oshkosh, WI 2.0 1.0 900 $995 $1.11 45d 1 0.81mi
155 Jackson St Oshkosh, WI 2.0 1.0–2.0 716 $1,775 $2.48 23d 8 0.88mi
1305 W South Park Ave Unit 1315H Oshkosh, WI 3.0 1.5 1500 $1,799 $1.20 45d 1 0.90mi
8 W 9th Ave Unit 200 Oshkosh, WI 2.0 1.0 792 $1,295 $1.64 45d 1 0.92mi
35 W 14th Ave Unit 35A Oshkosh, WI 2.0 1.0 1000 $1,000 $1.00 45d 1 0.93mi
1119 S Main St Unit 1121 Oshkosh, WI 3.0 1.0 1066 $1,250 $1.17 23d 1 0.94mi
1255 W 18th Ave Oshkosh, WI 1.0–2.0 1.0–2.0 771 $925 $1.20 15d 1 0.96mi
306 Wisconsin St Oshkosh, WI 3.0 1.0 1500 $1,500 $1.00 45d 1 0.97mi
306 Wisconsin St Oshkosh, WI 4.0 1.0 1500 $2,000 $1.33 23d 1 0.97mi
1745 Oregon St Oshkosh, WI 1.0–3.0 1.0–2.0 1079 $1,491 $1.38 15d 6 0.98mi
1317 Southland Ave Unit 1319-203 Oshkosh, WI 2.0 1.0 825 $999 $1.21 23d 1 0.99mi
1510 Witzel Ave Oshkosh, WI 3.0 2.0 950 $1,399 $1.47 15d 1 1.03mi
512 Algoma Blvd Unit 212 Oshkosh, WI 2.0 1.0 900 $999 $1.11 15d 1 1.04mi
100 N Main St Oshkosh, WI 2.0 2.0 1100 $1,495 $1.36 15d 1 1.05mi
1115 Moreland St Apt 4 Oshkosh, WI 2.0 1.0 700 $1,195 $1.71 15d 1 1.08mi
1270 W 20th Ave Unit 1264 Oshkosh, WI 2.0 1.5 950 $1,599 $1.68 45d 1 1.10mi
1270 W 20th Ave Unit 1228 Oshkosh, WI 2.0 1.5 950 $1,649 $1.74 23d 1 1.10mi
728 Wisconsin St Apt 3 Oshkosh, WI 2.0 1.0 950 $1,100 $1.16 23d 1 1.25mi
728 Wisconsin St Oshkosh, WI 2.0–3.0 1.0 950 $1,100 $1.16 45d 2 1.25mi
825 Wisconsin St Unit 2C Oshkosh, WI 4.0 1.0 1400 $1,399 $1.00 23d 1 1.33mi
825 Wisconsin St Apt 3A Oshkosh, WI 4.0 1.0 1400 $1,449 $1.03 45d 1 1.33mi
825 Wisconsin St Unit 1B Oshkosh, WI 3.0 1.0 1200 $1,199 $1.00 45d 1 1.33mi
835 Wisconsin St Unit 2D Oshkosh, WI 4.0 1.0 1400 $1,399 $1.00 23d 1 1.35mi
419 N Westfield St Unit 421 Oshkosh, WI 3.0 1.5 1300 $1,799 $1.38 45d 1 1.36mi
419 N Westfield St Unit 419 Oshkosh, WI 3.0 1.5 1300 $1,599 $1.23 23d 1 1.36mi
419 N Westfield St Unit 1702 Oshkosh, WI 3.0 1.5 1300 $1,599 $1.23 45d 1 1.36mi
512 School Ave Oshkosh, WI 2.0 1.0 825 $1,295 $1.57 15d 1 1.39mi
247 Sullivan St Unit 279-202 Oshkosh, WI 2.0 1.0 850 $1,099 $1.29 23d 1 1.40mi
247 Sullivan St Unit 247-406 Oshkosh, WI 3.0 1.5 1100 $1,499 $1.36 45d 1 1.40mi
1740 Lombard Ave Oshkosh, WI 2.0 1.0 825 $1,149 $1.39 15d 4 1.42mi
650 N Main St Oshkosh, WI 1.0–3.0 1.0–2.0 925 $1,760 $1.90 23d 12 1.42mi
420426 Sullivan St Oshkosh, WI 2.0 1.0 850 $1,199 $1.41 15d 1 1.46mi
919 Wright St Unit A Oshkosh, WI 3.0 1.0 1100 $1,100 $1.00 45d 1 1.48mi

HOA detail condo

Monthly dues
$150 · $1,800/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 21 events

  1. 2026-06-22
    days on market $149,900 Active 67 DOM
  2. 2026-06-19
    days on market $149,900 Active 65 DOM
  3. 2026-06-18
    days on market $149,900 Active 64 DOM
  4. 2026-06-17
    days on market $149,900 Active 63 DOM
  5. 2026-06-16
    days on market $149,900 Active 62 DOM
  6. 2026-06-15
    price $149,900 Active 61 DOM
  7. 2026-06-15
    days on market $153,300 Active 61 DOM
  8. 2026-06-14
    days on market $153,300 Active 59 DOM
  9. 2026-06-13
    days on market $153,300 Active 58 DOM
  10. 2026-06-10
    days on market $153,300 Active 56 DOM
  11. 2026-06-09
    days on market $153,300 Active 55 DOM
  12. 2026-06-08
    days on market $153,300 Active 54 DOM
  13. 2026-06-07
    days on market $153,300 Active 53 DOM
  14. 2026-06-02
    days on market $153,300 Active 48 DOM
  15. 2026-06-01
    days on market $153,300 Active 47 DOM
  16. 2026-05-31
    days on market $153,300 Active 46 DOM
  17. 2026-05-30
    days on market $153,300 Active 45 DOM
  18. 2026-05-13
    price $153,300 454-char remark
    Show marketing remark (454 chars)

    Remodeled 3-bedroom, 1.5-bath condo in a prime location! This move-in-ready home features new flooring, paint, updated appliances, newer central air and cabinets, and the most incredible bidet! Enjoy a functional layout with spacious living areas and comfortable bedrooms. Ideally situated near South Park and Stoegbauer Park, offering easy access to green space and outdoor recreation. A great opportunity for low-maintenance living in a desirable area.

  19. 2026-04-14
    listed $157,000 Active 454-char remark
    Show marketing remark (454 chars)

    Remodeled 3-bedroom, 1.5-bath condo in a prime location! This move-in-ready home features new flooring, paint, updated appliances, newer central air and cabinets, and the most incredible bidet! Enjoy a functional layout with spacious living areas and comfortable bedrooms. Ideally situated near South Park and Stoegbauer Park, offering easy access to green space and outdoor recreation. A great opportunity for low-maintenance living in a desirable area.

  20. 2022-03-01
    soldstatus $75,000
  21. 2019-03-05
    soldstatus $68,000

ⓘ 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
$1,537 · $128/mo
Projected year-2 tax
$2,155 · $180/mo
Expected delta
+$618/yr (+$51/mo · 40.2%)

ⓘ 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 · 1 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
$17,676
− Mortgage interest
−$8,397
− Property taxes
−$1,537
− Insurance
−$750
− Repairs & maintenance
−$1,414
− Management
−$1,414
− HOA
−$1,800
− Depreciation
−$4,361
Taxable loss
−$1,997
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$479
After-tax cash flow
$923/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)
22,243
Household income
$65,612
Rent vs Own
38.0% rent · 62.0% own
Severe rent burden
873.0

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 (84%)
Race & ethnicity
White 84% Two or more races 7% Asian 4% Hispanic / Latino 3% Black 3%
Common ancestry
Romanian 6% Portuguese 4% Lithuanian 3%
Foreign-born
2% · Canada, China
Languages at home
95% English-only · Other Asian/Pacific 2% Spanish 2%

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
▼ -122.03%
Current HPI
187.4917
Rent YoY
▲ 2.60%
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

+125.4% since first listed
4 events — show timeline
  • 2026-05-13 Price Changed $153,300 SCWMLS
  • 2026-04-14 Listed $157,000 SCWMLS
  • 2022-03-01 Sold (Public Records) $75,000 Public Records
  • 2019-03-05 Sold (Public Records) $68,000 Public Records

Property tax history

-0.4%/yr

Latest (2024): $1,537 · -11.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…