CashFlowRE
Sign in Sign up
369 Linden St
C Composite 57.67
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 +22.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.3/10.0
  • 1% rule +6.2/10.0
  • Rent growth +5.0/5.0
  • Livability +3.7/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

369 Linden St · Fond du Lac, WI 54935
3 bd · 1.5 ba · 2,242 sqft · SingleFamily · 6 Days on market
Built 1900 6,969 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Good Bones with Tons of Upside! Southside Spacious 2 Story Home in the same family for the last 60+ years. 3+ Bedroom/1.5 Bath home with both a main floor Living Room and Family Room, Eat-in Kitchen, Dining Room and Additional Living Spaces. Upstairs are 3 Conventional Bedrooms plus an additional Den/Office and Full Bath. Upstairs Rooms are irregular sized. Main Roof Updated 16 years ago, Maintenance Free Siding. Water Heater & Plumbing Need Some Attention. Property Sold As-Is. Seller will review Initial Offers on Friday 6/19/26 at 4 PM.

Key facts

  • Den/office
  • Family room
  • Eat-in kitchen

Tags

EAT-IN KITCHENFAMILY ROOMADDITIONAL LIVING SPACESDEN/OFFICEMAINTENANCE FREE SIDING

Property features AI

Exterior

  • Parking: 1 parking space
  • Utilities: Municipal water; Municipal sewer
  • Home design: Single-family, 2-story home; Information source for year built: Assessor/Public Record
  • Construction: Less than 1/2 acre lot (approximately 0.16 acre); Zoned R2
  • Exterior features: Aluminum and vinyl siding

Interior

  • Kitchen: Kitchen on main level — 18 x 13
  • Bedrooms: Master bedroom (Upper) — 14 x 12; Bedroom 2 (Upper) — 11 x 9; Bedroom 3 (Upper) — 11 x 8; Den/office (Upper) — 17 x 12
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Radiant / hot water heating; Natural gas fuel
  • Interior features: Full basement with stone finish
  • 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 3-bed/1.5-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $232 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Cap rate 8.4% vs local median 2.6% in Fond du Lac — 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 74/100 on livability (#170 in WI, #4,627 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, crime D, amenities F.
  • Fond Du Lac School District (urban): math 34% / reading 31% proficiency, ranked #255 of 342 in WI (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Fond Du Lac High (math 34% / reading 39%, grade F, #137 of 483 statewide, top 28%, 2,006 students, 41% FRL) — zoned schools at 41% FRL track the district average.
  • Market conditions: Rents rising fast (+11.2%/yr); 155 active listings in the ZIP; 154 units permitted in Fond du Lac County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Fond du Lac County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $38k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $135,000

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. Crime grade is D 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?
  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 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
1.12%
Cap rate
8.36%
Cash-on-cash
7.37%
DSCR
1.33
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$284,734
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
153 15th St 0.51mi 3/2.0 2,237 (-0%) 5mo $270,000 $121 70
171 Sheboygan St 0.75mi 3/1.0 2,202 (-2%) 2mo $322,500 $146 58
285 4th St 0.69mi 3/1.5 2,137 (-5%) 4mo $210,000 $98 57
106 S Park Ave 0.66mi 3/2.5 2,280 (+2%) 8mo $250,000 $110 56
48 Woodland Ave 0.54mi 4/2.5 (+1) 2,154 (-4%) 5mo $325,000 $151 55
172 15th St 0.55mi 4/1.5 (+1) 2,367 (+6%) 6mo $299,900 $127 55
668 S Park Ave 0.73mi 4/2.0 (+1) 2,309 (+3%) 2mo $255,000 $110 52
176 15th St 0.56mi 4/2.5 (+1) 2,396 (+7%) 2mo $355,000 $148 52
558 S Park Ave 0.57mi 3/2.0 1,944 (-13%) 1mo $292,000 $150 48
685 Grace Ave 0.61mi 3/3.0 2,448 (+9%) 4mo $337,500 $138 47
253 4th St 0.63mi 3/1.5 1,905 (-15%) 2mo $205,000 $108 44
227 4th St 0.59mi 4/2.0 (+1) 1,984 (-12%) 3mo $218,000 $110 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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
0.6%
Equity multiple
1.02×
Total profit
$910
Equity at exit
$20,129
10-year hold
IRR
14.9%
Equity multiple
2.49×
Total profit
$56,252
Equity at exit
$11,672

Cash invested: $37,800 (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 54935

Rents YoY
11.2%
Active inventory
155
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,508 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$195 /mo · $2,341/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$317
Net cashflow
$232

Break-even live

Break-even rent $1,214
Max offer price $135,000
Occupancy floor 80%

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
$33,750
Closing costs
$4,050
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.

Listing history 7 events

  1. 2026-06-19
    days on market $135,000 Active 6 DOM
  2. 2026-06-18
    days on market $135,000 Active 5 DOM
  3. 2026-06-17
    days on market $135,000 Active 4 DOM
  4. 2026-06-16
    days on market $135,000 Active 3 DOM
  5. 2026-06-15
    days on market $135,000 Active 2 DOM
  6. 2026-06-14
    remarks 545-char remark
  7. 2026-06-14
    listed $135,000 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
$2,341 · $195/mo
Projected year-2 tax
$2,419 · $202/mo
Expected delta
+$78/yr (+$7/mo · 3.3%)

ⓘ 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 ≥98°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$18,096
− Mortgage interest
−$7,562
− Property taxes
−$2,341
− Insurance
−$675
− Repairs & maintenance
−$1,448
− Management
−$1,448
− Depreciation
−$3,927
Taxable income
$695
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$167
After-tax cash flow
$2,617/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
Fond Du Lac School District
NCES district ID
5504680
Math proficiency
34% ▼ -8.00%
Reading proficiency
31% ▼ -6.00%
Median HH income
$50,125
Composite
28.31/100
National rank
#6786
State rank
#255 of 342 in WI

Livability — Fond du Lac

Score
74/100
State rank
#170
US rank
#4627

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fond du Lac, WI
County
Fond du Lac County · 41,613 people
City population
41,613
Metro
Fond du Lac, WI
Population (ZIP)
41,613
Household income
$63,144
Rent vs Own
40.5% rent · 59.5% own
Severe rent burden
1157.0

Population outlook (Fond du Lac County) Hauer SSP2

Today (2025)
102,433 people
By 2030
101,594 · -0.8%
By 2040
98,503 · -3.8%
By 2050
95,039 · -7.2%
By 2075
90,551 · -11.6%
By 2100
87,819 · -14.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 9% Two or more races 6% Asian 3% Black 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Romanian 5% Lithuanian 4% Portuguese 3%
Foreign-born
5% · Canada, China
Languages at home
92% English-only · Spanish 5% Chinese 1% Other Asian/Pacific 1%

Political lean MEDSL · Fond du Lac

2024 margin
Strong R (+28.7) · D 35.1% · R 63.8% · Other 1.1%
2008→2024 swing
-19.7pp toward R · 2008: -9.0pp · 2024: -28.7pp
All cycles
2024: R+28.7 2020: R+26.5 2016: R+26.7 2012: R+15.0 2008: R+9.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -178.76%
Current HPI
205.5097
Rent YoY
▲ 11.15%
Metro
Fond du Lac, WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-11 Listed $135,000 METROMLS

Property tax history

+0.2%/yr

Latest (2025): $2,341 · +20.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…