3 bd · 1.5 ba ·
1,108 sqft ·
Built 1966
· Condo
· Active
· 67 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,473/mo
Mortgage (P&I)
−$786
Tax + insurance
−$191
HOA
−$150
Vac / Maint / Mgmt
−$309
Net cashflow
$37/mo
Annual
$444/yr
Cap rate
6.59%
Cash-on-cash
1.06%
DSCR
1.05
1% rule
0.98%
Cash to close
$41,972
Investor read
This is a 3-bed/1.5-bath condo listed at $150k.
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).
It's been on market 67 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
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.
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).
Winnebago County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
Current owner paid $75k; list at $150k implies a 100% gain — meaningful room to come down on a strong offer.
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.
Questions for listing agent
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?
Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
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?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
CashFlowRE · CFR-PPB3NF9JGR2BEK
· Data 9 h agocashflowre.app · 2026-05-29