🏷️ Likely Rental
330 N Fulton St #8 · Princeton, WI
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- 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.
- 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?
- 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.
- 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.
- 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
- IRR
- 62.5%
- Equity multiple
- 3.79×
- Total profit
- $23,055
- Equity at exit
- $4,399
- 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
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
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
-
2026-06-01days on market $29,500 Active 189 DOM
-
2026-05-31days on market $29,500 Active 188 DOM
-
2026-01-28price $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.
-
2025-11-24$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
- 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
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 item | Severity | Est. 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
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 |
|---|---|---|
| Industrial Machinery | 4 | $23B |
|
||
| Industrial Technology | 2 | $36B |
|
||
| Insurance | 1 | $36B |
|
||
| Professional Services | 1 | $19B |
|
||
| Utilities | 1 | $9B |
|
||
| Consumer Goods | 1 | $3B |
|
||
Price history
-15.5% since first listed2 events — show timeline
- 2026-01-28 Price Changed $29,500 SCWMLS
- 2025-11-24 Listed $34,900 SCWMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…