CashFlowRE
Sign in Sign up
1427 W College Ave Duplex
C+ Composite 64.54
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 +27.4/30.0
  • DSCR +9.6/10.0
  • 1% rule +7.1/10.0
  • ARV discount +6.4/15.0
  • 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

$229,900

1427 W College Ave · Appleton, WI 54914
4 bd · 2.0 ba · 1,528 sqft · MultiFamily public records · 3 Days on market
Built 1891 7,405 sqft lot Est $225k · 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

Excellent duplex opportunity in Appleton! Conveniently located near parks, schools, restaurants, and downtown Appleton, this property offers easy access to many local amenities and attractions. Whether you're looking to expand your investment portfolio or explore owner-occupancy options, this duplex presents outstanding potential. Each unit features 2 bedrooms and a 1 bathroom. Property includes a detached 1-car garage. With functional layouts and opportunities to add value over time, this property is ready for its next owner. Don't miss your chance to own a versatile property in a convenient Appleton location. Also available with 1633 Weiland Ln & 706 Hawthorne Dr in Appleton. Open h

Key facts

  • Versatile property
  • Local amenities
  • Duplex opportunity

Tags

DUPLEX OPPORTUNITYCONVENIENTLY LOCATEDLOCAL AMENITIESOUTSTANDING POTENTIALFUNCTIONAL LAYOUTSVERSATILE PROPERTY

Property features AI

Finance

  • Other: Two-unit building (each unit approx. 770 sq. ft.); Inclusions: 2 refrigerators, 2 oven/ranges, 2 dishwashers, 1 washer and dryer; Exclusions: Seller/tenant personal property

Exterior

  • Parking: Outside parking
  • Utilities: Municipal water; Municipal sewer; Natural gas
  • Home design: 1.5-story multi-family property; Estimated total finished living area between 1,501 and 1,750 square feet
  • Construction: Information source lists year built as public/assessor record
  • Exterior features: Stone and wood exterior; Porch; Lot is approximately 0.17 acres (under 1/2 acre); Zoned residential

Interior

  • Kitchen: Unit 2 kitchen approx. 11 x 10; Two oven/ranges; Two dishwashers; Two refrigerators
  • Bedrooms: Unit 1: 2 bedrooms; Unit 2: 2 bedrooms (master approx. 15 x 7; second bedroom approx. 8 x 12)
  • Bathrooms: Unit 1: 1 full bath; Unit 2: 1 full bath
  • Heating & cooling: Natural gas heating
  • Interior features: Full basement with block walls and poured concrete; Porch
  • Laundry & utility: Washer and dryer included

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/1.0-bath units multifamily listed at $230k.

Deal economics

  • At list price, monthly cash flow is $671 ($8k/yr) — positive. Per door: $335/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $230k).
  • Cap rate 9.8% 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.
  • Zoned schools: Jefferson Elementary (math 27% / reading 22%, grade F, #783 of 1,041 statewide, top 79%, 273 students, 65% FRL); Wilson Middle (math 14% / reading 24%, grade F, #354 of 383 statewide, top 93%, 364 students, 62% FRL); West High (math 19% / reading 27%, grade F, #343 of 483 statewide, top 72%, 1,157 students, 53% FRL) — zoned schools average 60% FRL vs 32% district-wide (28 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 22% at this address vs 34% district-wide (-12 pts) — the specific schools serving this property underperform the Appleton Area School District average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+7.8%/yr); 52 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 460 units permitted in Outagamie County in 2024 (30 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($80k/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 $2k of loan paydown is wiped out by about $7k 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 $64k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 2y 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 $130k; list at $230k implies a 77% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1891 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $229,900

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. Built in 1891 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
1.21%
Cap rate
9.79%
Cash-on-cash
12.50%
DSCR
1.56
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$224,616
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1219 W Packard St 0.36mi 4/2.0 1,632 (+7%) 1mo $290,700 $178 71
324 N Outagamie St 0.23mi 4/2.0 1,512 (-1%) 22mo $215,000 $142 69
1224 W Spencer St 0.29mi 3/2.0 (-1) 1,638 (+7%) 12mo $240,000 $147 59
1342 W Spencer St 0.21mi 4/2.0 1,402 (-8%) 22mo $206,500 $147 58
840 W 5th St 0.59mi 3/2.0 (-1) 1,432 (-6%) 1mo $165,000 $115 56
931 W Franklin St 0.47mi 5/2.0 (+1) 1,664 (+9%) 17mo $220,000 $132 44

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
7.3%
Equity multiple
1.30×
Total profit
$19,446
Equity at exit
$34,279
10-year hold
IRR
20.4%
Equity multiple
3.10×
Total profit
$135,248
Equity at exit
$19,878

Cash invested: $64,372 (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
52
Price-to-rent
13.8×

Monthly cashflow live

Estimated rent
$2,778 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$222 /mo · $2,669/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$583
Net cashflow
$671

Break-even live

Break-even rent $1,929
Max offer price $229,900
Occupancy floor 71%

Sensitivity live

Price -10% $801 -5% $736 +0% $671 +5% $606 +10% $541
Rent -10% $451 -5% $561 +0% $671 +5% $781 +10% $890
Rate -1.0pp $787 -0.5pp $729 base $671 +0.5pp $611 +1.0pp $551

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

UnitsBedsBathsEst. rent
Total (2 units) $2,778

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
$57,475
Closing costs
$6,897
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
217 S Badger Ave Unit 1387451P Appleton, WI 3.0 2.0 1194 $3,470 $2.91 15d 1 0.54mi
826 W Elsie St Appleton, WI 4.0 2.0 1328 $1,800 $1.36 22d 1 0.65mi
1115 N Mason St Appleton, WI 3.0 2.0 1664 $1,495 $0.90 15d 1 0.69mi
609 S State St Unit 1061651P Appleton, WI 4.0 2.5 1593 $3,236 $2.03 45d 1 0.82mi
806 N Richmond St Appleton, WI 4.0 1.5 1260 $2,695 $2.14 22d 1 0.83mi
634 W Prospect Ave Appleton, WI 4.0 2.0 2200 $2,000 $0.91 45d 1 0.85mi
517 N Morrison St Appleton, WI 3.0 1.5 1400 $1,495 $1.07 15d 1 1.24mi
1500 Palisades Dr Unit 1061611P Appleton, WI 3.0 2.0 1496 $6,793 $4.54 15d 1 1.33mi
320 E College Ave Unit 307 Appleton, WI 3.0 2.0 1525 $2,500 $1.64 45d 1 1.34mi

Listing history 3 events

  1. 2026-06-22
    days on market $229,900 Active 3 DOM
  2. 2026-06-19
    remarks 695-char remark
  3. 2026-06-19
    listed $229,900 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
$2,669 · $222/mo
Projected year-2 tax
$3,461 · $288/mo
Expected delta
+$792/yr (+$66/mo · 29.7%)

ⓘ 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
$33,336
− Mortgage interest
−$12,878
− Property taxes
−$2,669
− Insurance
−$1,150
− Repairs & maintenance
−$2,667
− Management
−$2,667
− Depreciation
−$6,688
Taxable income
$4,618
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,108
After-tax cash flow
$6,941/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

+117.7% since first listed
6 events — show timeline
  • 2026-06-17 Listed $229,900 RANW
  • 2024-05-18 Rental Removed $825 APPFOLIO
  • 2024-04-23 Listed for Rent $825 APPFOLIO
  • 2022-08-21 Price Changed $850 RENT.
  • 2018-01-22 Sold (Public Records) $130,000 Public Records
  • 2005-08-17 Sold (Public Records) $105,600 Public Records

Property tax history

+1.7%/yr

Latest (2025): $2,669 · +5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…