CashFlowRE
Sign in Sign up
1311 4th Street St S
C- Composite 50.52
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).

  • ARV discount +15.0/15.0
  • Cash flow +14.9/30.0
  • DSCR +4.5/10.0
  • 1% rule +4.3/10.0
  • Livability +3.5/5.0
  • Rent growth +3.2/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,000

1311 4th Street St S · La Crosse, WI 54601
3 bd · 1.0 ba · 1,385 sqft · SingleFamily · 7 Days on market
Built 1900 8,712 sqft lot Est $231k · 27% under

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

Listing remarks MLS

THIS 3 BEDROOM HOME OFFERS LARGE 19X14 KITCHEN (OAK CABINETS, NEWER LVP FLOORING, PLENTY OF COUNTER SPACE), LIVING ROOM, FORMAL DINING ROOM, FRONT SITTING PORCH, MAIN FLOOR BEDROOM(W/ BAY WINDOW), FULL BATH PLUS TWO ADDITIONAL BEDROOMS UPSTAIRS. RECENT UPDATES INCLUDE REPLACEMENT WINDOWS, LARGE REAR DECK(GREAT FOR GRILLING), PLUS LOW MAINTENANCE ALUMINUM SIDING, LARGE DETACHED GARAGE, W/ EXTRA PARKING PAD, HUGE YARD AND MUCH MORE.

Key facts

  • 8,712 sq ft lot
  • 2 garage spots
  • Built 1900

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 $169k.

Deal economics

  • At list price, monthly cash flow is $48 ($582/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 $157k (7.0% below list).
  • Recommended offer: $157k (7.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% 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: Rents rising (+2.7%/yr); 222 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d 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 31% of the median local income ($62k/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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 13y 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.
  • Current owner paid $135k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $157,185 (7.0% below list)

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
6.64%
Cash-on-cash
1.23%
DSCR
1.05
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$231,295
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1311 4th Street St S 0.00mi 3/1.0 1,385 (0%) 1mo $160,000 $116 99
1212 7th Street St S 0.21mi 3/2.0 1,338 (-3%) 3mo $340,000 $254 78
1108 5th Avenue South Ave 0.09mi 3/2.0 1,322 (-4%) 7mo $159,900 $121 78
1416 13th Street St S 0.75mi 3/1.0 1,294 (-7%) 0mo $259,900 $201 54
1410 13th Street St S 0.74mi 3/1.5 1,300 (-6%) 1mo $217,500 $167 52
912 Cameron Ave 0.64mi 3/1.0 1,265 (-9%) 4mo $70,000 $55 52
907 Green Bay St 0.53mi 3/1.5 1,200 (-13%) 1mo $230,000 $192 50
1230 Johnson St 0.66mi 4/2.0 (+1) 1,456 (+5%) 3mo $270,000 $185 50
933 Denton St 0.49mi 3/2.0 1,580 (+14%) 4mo $257,000 $163 47
1248 Mississippi St 0.71mi 2/1.5 (-1) 1,300 (-6%) 9mo $175,000 $135 42
1001 1003 Johnson St 0.47mi 4/2.0 (+1) 1,200 (-13%) 8mo $130,000 $108 40
206 Westview Pl 0.60mi 2/2.0 (-1) 1,586 (+14%) 9mo $352,000 $222 31

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 · 2.72% rent growth · sell at horizon

5-year hold
IRR
-14.6%
Equity multiple
0.48×
Total profit
$-24,700
Equity at exit
$25,198
10-year hold
IRR
-6.4%
Equity multiple
0.59×
Total profit
$-19,175
Equity at exit
$14,612

Cash invested: $47,320 (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 54601

Rents YoY
2.7%
Active inventory
222
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,572 medium interval (Pro) →
Mortgage (P&I)
$886
Tax from tax record
$237 /mo · $2,839/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$330
Net cashflow
$48

Break-even live

Break-even rent $1,510
Max offer price $169,000
Occupancy floor 92%

Sensitivity live

Price -10% $144 -5% $96 +0% $48 +5% $1 +10% $-47
Rent -10% $-76 -5% $-14 +0% $48 +5% $111 +10% $173
Rate -1.0pp $134 -0.5pp $91 base $48 +0.5pp $5 +1.0pp $-40

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
$42,250
Closing costs
$5,070
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
709 Ferry St La Crosse, WI 4.0 1.0 1632 $2,200 $1.35 44d 1 0.48mi
616 9th St S #1 La Crosse, WI 2.0 1.0 1000 $1,100 $1.10 44d 1 0.50mi
1442 Redfield St La Crosse, WI 3.0 1.0 1000 $1,100 $1.10 44d 1 0.96mi

Listing history 10 events

  1. 2026-04-09
    status Pending
  2. 2026-04-02
    listed $169,000 Active
  3. 2023-08-23
    soldstatus $135,000
  4. 2023-08-17
    soldstatus $135,000 Sold 434-char remark
    Show marketing remark (434 chars)

    THIS 3 BEDROOM HOME OFFERS LARGE 19X14 KITCHEN (OAK CABINETS, NEWER LVP FLOORING, PLENTY OF COUNTER SPACE), LIVING ROOM, FORMAL DINING ROOM, FRONT SITTING PORCH, MAIN FLOOR BEDROOM(W/ BAY WINDOW), FULL BATH PLUS TWO ADDITIONAL BEDROOMS UPSTAIRS. RECENT UPDATES INCLUDE REPLACEMENT WINDOWS, LARGE REAR DECK(GREAT FOR GRILLING), PLUS LOW MAINTENANCE ALUMINUM SIDING, LARGE DETACHED GARAGE, W/ EXTRA PARKING PAD, HUGE YARD AND MUCH MORE.

  5. 2023-07-14
    status Pending 434-char remark
    Show marketing remark (434 chars)

    THIS 3 BEDROOM HOME OFFERS LARGE 19X14 KITCHEN (OAK CABINETS, NEWER LVP FLOORING, PLENTY OF COUNTER SPACE), LIVING ROOM, FORMAL DINING ROOM, FRONT SITTING PORCH, MAIN FLOOR BEDROOM(W/ BAY WINDOW), FULL BATH PLUS TWO ADDITIONAL BEDROOMS UPSTAIRS. RECENT UPDATES INCLUDE REPLACEMENT WINDOWS, LARGE REAR DECK(GREAT FOR GRILLING), PLUS LOW MAINTENANCE ALUMINUM SIDING, LARGE DETACHED GARAGE, W/ EXTRA PARKING PAD, HUGE YARD AND MUCH MORE.

  6. 2023-07-12
    listed $124,900 Active 434-char remark
    Show marketing remark (434 chars)

    THIS 3 BEDROOM HOME OFFERS LARGE 19X14 KITCHEN (OAK CABINETS, NEWER LVP FLOORING, PLENTY OF COUNTER SPACE), LIVING ROOM, FORMAL DINING ROOM, FRONT SITTING PORCH, MAIN FLOOR BEDROOM(W/ BAY WINDOW), FULL BATH PLUS TWO ADDITIONAL BEDROOMS UPSTAIRS. RECENT UPDATES INCLUDE REPLACEMENT WINDOWS, LARGE REAR DECK(GREAT FOR GRILLING), PLUS LOW MAINTENANCE ALUMINUM SIDING, LARGE DETACHED GARAGE, W/ EXTRA PARKING PAD, HUGE YARD AND MUCH MORE.

  7. 2013-10-07
    listed $59,900 283-char remark
    Show marketing remark (283 chars)

    THIS 2-3 BEDROOM HOME OFFERS LARGE 19X14 KITCHEN (OAK CABINETS, CERAMIC FLOOR) FORMAL DR, LR W/ BAY WINDOW, AND MORE. RECENT UPDATES INCLUDE REPLACEMENT WINDOWS, NEW FURNACE, ALUMINIUM SIDING, LARGE DETACHED GARAGE, W/ EXTRA PARKING PAD, REAR DECK AND MUCH MORE. PROPERTY SOLD AS IS.

  8. 2013-10-07
    historical 283-char remark
    Show marketing remark (283 chars)

    THIS 2-3 BEDROOM HOME OFFERS LARGE 19X14 KITCHEN (OAK CABINETS, CERAMIC FLOOR) FORMAL DR, LR W/ BAY WINDOW, AND MORE. RECENT UPDATES INCLUDE REPLACEMENT WINDOWS, NEW FURNACE, ALUMINIUM SIDING, LARGE DETACHED GARAGE, W/ EXTRA PARKING PAD, REAR DECK AND MUCH MORE. PROPERTY SOLD AS IS.

  9. 2013-06-19
    soldstatus $53,000 283-char remark
    Show marketing remark (283 chars)

    THIS 2-3 BEDROOM HOME OFFERS LARGE 19X14 KITCHEN (OAK CABINETS, CERAMIC FLOOR) FORMAL DR, LR W/ BAY WINDOW, AND MORE. RECENT UPDATES INCLUDE REPLACEMENT WINDOWS, NEW FURNACE, ALUMINIUM SIDING, LARGE DETACHED GARAGE, W/ EXTRA PARKING PAD, REAR DECK AND MUCH MORE. PROPERTY SOLD AS IS.

  10. 2001-05-01
    soldstatus $62,500

ⓘ 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
$2,839 · $237/mo
Projected year-2 tax
$2,983 · $249/mo
Expected delta
+$144/yr (+$12/mo · 5.1%)

ⓘ 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 ≥101°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
$18,862
− Mortgage interest
−$9,467
− Property taxes
−$2,839
− Insurance
−$845
− Repairs & maintenance
−$1,509
− Management
−$1,509
− Depreciation
−$4,916
Taxable loss
−$2,223
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$534
After-tax cash flow
$1,115/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)
50,397
Household income
$61,639
Rent vs Own
46.0% rent · 54.0% own
Severe rent burden
2352.0

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 (89%)
Race & ethnicity
White 89% Asian 4% Two or more races 3% Hispanic / Latino 3% Black 1%
Common ancestry
Portuguese 14% Romanian 6% Lithuanian 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% Other Asian/Pacific 1% Other Indo-European 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
▼ -186.70%
Current HPI
236.4506
Rent YoY
▲ 2.72%
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

+170.4% since first listed
10 events — show timeline
  • 2026-04-09 Pending METROMLS
  • 2026-04-02 Listed $169,000 METROMLS
  • 2023-08-23 Sold (Public Records) $135,000 Public Records
  • 2023-08-17 Sold (MLS) $135,000 METROMLS
  • 2023-07-14 Pending METROMLS
  • 2023-07-12 Listed $124,900 METROMLS
  • 2013-10-07 Listing Removed METROMLS
  • 2013-10-07 Listed $59,900 METROMLS
  • 2013-06-19 Sold (MLS) $53,000 METROMLS
  • 2001-05-01 Sold (Public Records) $62,500 Public Records

Property tax history

+2.8%/yr

Latest (2025): $2,839 · +24.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…