CashFlowRE
Sign in Sign up
330 N Fulton St #8 🏷️ Likely Rental
B Composite 71.04
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.8/10.0
  • Condition / age +3.8/5.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$29,500

330 N Fulton St #8 · Princeton, WI 54968
2 bd · 1.0 ba · 896 sqft · SingleFamily · 189 Days on market
Built 1986 Good condition $33/sqft · 82% below area ↓ 15% since listing

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

Listing remarks MLS

Affordable and ADORABLE mobile home with no land. Located near Princeton Piggly Wiggly grocery store. The private road IS maintained by owner of mobile home park. Owner of home is responsible for mowing the lot grass and shoveling both driveways along either side of home. The home is cozy and bright and offers some nice updates that include newer subfloors, laminate flooring, carpet, bathrooms and ceiling fans. The gas water heater is 3 yrs old per sellers. Sellers state they have no roof or siding issues. The home sits on gravel and the tongue and wheels are in place. You will appreciated the 14x16 storage shed. Monthly lot rent is $405+Municipal Permit Fee/Parking Tax $21+Sewer and water at approx. $47 currently=$473/mo +/-TOTAL. Security Deposit for lot is $405. Tenancy term is 1 year. Owner pays own electric and gas. Application for Rental Agreement & Registration for the lot must be approved prior to sale of home.

Key facts

  • Private road
  • Laminate flooring
  • Storage shed

Tags

PRIVATE ROADNEWER SUBFLOORSLAMINATE FLOORINGSTORAGE SHED

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $29,500 price doesn't fit this home's estimated sale value (~$162,128) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $30k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $437 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($811 rent vs $30k).
  • Recommended offer: $26k (12.0% below list) — sets the bar for market timing.
  • Cap rate 24.1% vs local median 1.5% in Princeton — 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 (#350 in WI) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D+, amenities F, commute F.
  • Princeton School District (rural): math 40% / reading 45% proficiency, ranked #222 of 426 in WI (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 23 active listings in the ZIP; 38 units permitted in Green Lake County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $204 of loan paydown is wiped out by about $885 of value loss. Plan a longer hold.
  • Green Lake County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 189 days — a 12% lower offer ($26k) is reasonable based on typical stale-listing flexibility.
Recommended offer $25,960 (12.0% below list)

Questions for the listing agent

  1. It's been on market 189 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
2.75%
Cap rate
24.06%
Cash-on-cash
63.47%
DSCR
3.82
GRM
3.0

CMA / ARV

ARV (median comp)
$162,128
List price
$29,500
Delta
-81.80%
Verdict
UNDERPRICED
Comps
13 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
333 N Clinton St 0.22mi 1/1.0 (-1) 800 (-11%) 23mo $106,000 $133 47

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
62.5%
Equity multiple
3.79×
Total profit
$23,055
Equity at exit
$4,399
10-year hold
IRR
67.0%
Equity multiple
7.77×
Total profit
$55,953
Equity at exit
$2,551

Cash invested: $8,260 (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 54968

Home prices YoY
-22.9%
Active inventory
23
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$811 medium interval (Pro) →
Mortgage (P&I)
$155
Tax est. 1.5%
$37 /mo · $442/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$170
Net cashflow
$437

Break-even live

Break-even rent $258
Max offer price $29,500
Occupancy floor 41%

Sensitivity live

Price -10% $457 -5% $447 +0% $437 +5% $427 +10% $416
Rent -10% $373 -5% $405 +0% $437 +5% $469 +10% $501
Rate -1.0pp $452 -0.5pp $444 base $437 +0.5pp $429 +1.0pp $421

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
$7,375
Closing costs
$885
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 4 events

  1. 2026-06-01
    days on market $29,500 Active 189 DOM
  2. 2026-05-31
    days on market $29,500 Active 188 DOM
  3. 2026-01-28
    price $29,500 939-char remark
    Show marketing remark (939 chars)

    Affordable and ADORABLE mobile home with no land. Located near Princeton Piggly Wiggly grocery store. The private road IS maintained by owner of mobile home park. Owner of home is responsible for mowing the lot grass and shoveling both driveways along either side of home. The home is cozy and bright and offers some nice updates that include newer subfloors, laminate flooring, carpet, bathrooms and ceiling fans. The gas water heater is 3 yrs old per sellers. Sellers state they have no roof or siding issues. The home sits on gravel and the tongue and wheels are in place. You will appreciated the 14x16 storage shed. Monthly lot rent is $405+Municipal Permit Fee/Parking Tax $21+Sewer and water at approx. $47 currently=$473/mo +/-TOTAL. Security Deposit for lot is $405. Tenancy term is 1 year. Owner pays own electric and gas. Application for Rental Agreement & Registration for the lot must be approved prior to sale of home.

  4. 2025-11-24
    listed $34,900 Active 939-char remark
    Show marketing remark (939 chars)

    Affordable and ADORABLE mobile home with no land. Located near Princeton Piggly Wiggly grocery store. The private road IS maintained by owner of mobile home park. Owner of home is responsible for mowing the lot grass and shoveling both driveways along either side of home. The home is cozy and bright and offers some nice updates that include newer subfloors, laminate flooring, carpet, bathrooms and ceiling fans. The gas water heater is 3 yrs old per sellers. Sellers state they have no roof or siding issues. The home sits on gravel and the tongue and wheels are in place. You will appreciated the 14x16 storage shed. Monthly lot rent is $405+Municipal Permit Fee/Parking Tax $21+Sewer and water at approx. $47 currently=$473/mo +/-TOTAL. Security Deposit for lot is $405. Tenancy term is 1 year. Owner pays own electric and gas. Application for Rental Agreement & Registration for the lot must be approved prior to sale of home.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$9,732
− Mortgage interest
−$1,652
− Property taxes
−$442
− Insurance
−$148
− Repairs & maintenance
−$779
− Management
−$779
− Depreciation
−$858
Taxable income
$5,075
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,218
After-tax cash flow
$4,024/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.

Condition & rehab AI · 13 photos

Good 75/100 Cosmetic rehab

This mobile home is in good condition with some cosmetic updates and minor repairs needed. It offers a cozy and bright living space with some nice updates, making it an attractive option for both resale and rental.

Repairs flagged

  • Minor Landscaping — The landscaping could benefit from some additional plants or flowers for aesthetic appeal.

Value-add opportunities

  • Resale Painting the exterior siding — A fresh coat of paint can significantly enhance the curb appeal and resale value.
  • Both Landscaping improvements — Adding more plants and flowers can improve both the rental appeal and the overall aesthetic.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Landscaping · The landscaping could benefit from some additional plants or flowers for aesthetic appeal. Minor $500–3,000
Total estimated repair cost · 1 items $500–3,000

Value-add ROI direction

  • Resale Painting the exterior siding — A fresh coat of paint can significantly enhance the curb appeal and resale value.
  • Both Landscaping improvements — Adding more plants and flowers can improve both the rental appeal and the overall aesthetic.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Princeton School District
NCES district ID
5512300
Math proficiency
40% ▲ 5.00%
Reading proficiency
45% ▬ 0.00%
Median HH income
$44,548
Composite
38.36/100
National rank
#8527
State rank
#222 of 426 in WI

Livability — Princeton

Score
69/100
State rank
#350
US rank
#8962

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Princeton, WI
City population
2,742
Population (ZIP)
2,742

Population outlook (Green Lake County) Hauer SSP2

Today (2025)
18,322 people
By 2030
17,895 · -2.3%
By 2040
16,822 · -8.2%
By 2050
15,695 · -14.3%
By 2075
14,062 · -23.3%
By 2100
12,119 · -33.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Black 1%
Common ancestry
Romanian 13% Portuguese 4% Lithuanian 3%
Foreign-born
0%
Languages at home
99% English-only · German/W. Germanic 1%

Political lean MEDSL · Green Lake

2024 margin
Solid R (+36.3) · D 31.3% · R 67.6% · Other 1.1%
2008→2024 swing
-21.7pp toward R · 2008: -14.6pp · 2024: -36.3pp
All cycles
2024: R+36.3 2020: R+35.8 2016: R+37.7 2012: R+20.6 2008: R+14.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -64.37%
Current HPI
216.7723
Rent YoY
Metro
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

-15.5% since first listed
2 events — show timeline
  • 2026-01-28 Price Changed $29,500 SCWMLS
  • 2025-11-24 Listed $34,900 SCWMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…