CashFlowRE
Sign in Sign up
619 Fisher Ave
C- Composite 52.94
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 +21.6/30.0
  • DSCR +6.9/10.0
  • ARV discount +6.6/15.0
  • 1% rule +5.3/10.0
  • Livability +4.3/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$175,000

619 Fisher Ave · Superior, WI 54880
2 bd · 2.0 ba · 1,100 sqft · SingleFamily · 1 Days on market
Built 1890 0.32 ac lot Est $172k · at est.

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

Listing remarks MLS

Great opportunity to build equity in this ranch-style home situated on a spacious 100' x 140' lot. The main level features an open-concept kitchen and living room, two bedrooms, and a full bathroom. The full poured concrete basement includes a small corner room, a 3/4 bath, and plenty of unfinished space with potential for future expansion. Outside, you'll find a large side yard, a 20' x 24' detached garage, and ample off-street parking. Property is being sold as-is; seller will not complete repairs prior to closing.

Key facts

  • 0.32 acre lot
  • 2 garage spots
  • Built 1890

Property features AI

Exterior

  • Parking: 2-car garage (detached/attached not specified)
  • Home design: Single-family, 1-story home
  • Exterior features: Lot of about 0.32 acre

Interior

  • Bedrooms: Bedroom 2 on main level (11 x 9); Bedroom 3 on main level (9 x 8)
  • Bathrooms: 1 full bathroom; 1 three-quarter bathroom
  • Interior features: Living room on main level (11 x 16); Dining room on main level (11 x 18); Kitchen on main level (11 x 17)

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-bed/2.0-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $267 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Cap rate 8.1% vs local median 4.6% in Superior — 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 86/100 on livability (#21 in WI, #337 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools C-.
  • Superior School District (suburban): math 23% / reading 34% proficiency, ranked #290 of 342 in WI (top 85%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+2.8%/yr); 168 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 110 units permitted in Douglas County in 2024 (0 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($68k/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.
  • Douglas County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $86k; list at $175k implies a 104% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $175,000

Questions for the listing agent

  1. Built in 1890 — 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. 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.
  4. 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.
  5. 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
1.03%
Cap rate
8.13%
Cash-on-cash
6.55%
DSCR
1.29
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$171,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1114 Grand Ave 0.44mi 3/2.0 (+1) 1,114 (+1%) 6mo $85,000 $76 67
505 Catlin Ave 0.13mi 2/1.0 969 (-12%) 6mo $123,500 $127 65
517 Grand Ave 0.23mi 2/1.0 966 (-12%) 1mo $180,500 $187 64
912 Catlin Ave 0.25mi 2/1.0 1,007 (-8%) 7mo $157,000 $156 64
908 Weeks Ave 0.25mi 3/1.0 (+1) 1,056 (-4%) 11mo $162,000 $153 63
1016 Cumming Ave 0.46mi 2/1.0 1,104 (+0%) 13mo $160,000 $145 63
1208 N 8th St 0.31mi 3/1.5 (+1) 1,070 (-3%) 14mo $174,500 $163 62
1013 N 8th St 0.19mi 3/1.0 (+1) 978 (-11%) 8mo $150,000 $153 56
1103 Fisher Ave 0.38mi 2/1.0 968 (-12%) 5mo $189,900 $196 54
1121 Cedar Ave 0.63mi 3/1.0 (+1) 1,085 (-1%) 9mo $170,000 $157 52
1313 Grand Ave 0.60mi 3/1.0 (+1) 1,176 (+7%) 3mo $155,821 $133 49
1015 Grand Ave 0.39mi 2/1.0 962 (-12%) 11mo $152,000 $158 48

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 · 2.76% rent growth · sell at horizon

5-year hold
IRR
-6.5%
Equity multiple
0.76×
Total profit
$-11,771
Equity at exit
$26,093
10-year hold
IRR
2.8%
Equity multiple
1.20×
Total profit
$9,886
Equity at exit
$15,131

Cash invested: $49,000 (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 54880

Rents YoY
2.8%
Active inventory
168
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,811 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$173 /mo · $2,074/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$380
Net cashflow
$267

Break-even live

Break-even rent $1,473
Max offer price $175,000
Occupancy floor 80%

Sensitivity live

Price -10% $366 -5% $317 +0% $267 +5% $218 +10% $168
Rent -10% $124 -5% $196 +0% $267 +5% $339 +10% $410
Rate -1.0pp $355 -0.5pp $312 base $267 +0.5pp $222 +1.0pp $176

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
$43,750
Closing costs
$5,250
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
110 E 2nd St Apt 218 Superior, WI 2.0 2.0 971 $2,200 $2.27 22d 1 0.97mi
110 E 2nd St Superior, WI 1.0–2.0 1.0–2.0 778 $2,300 $2.95 14d 8 0.97mi
2009 1/2 Hughitt Ave Superior, WI 2.0 1.0 713 $1,125 $1.58 44d 1 1.26mi

Listing history 8 events

  1. 2026-06-07
    statusdays on marketlisting id $175,000 Pending 1 DOM
  2. 2026-06-02
    days on market $175,000 Active 4 DOM
  3. 2026-06-01
    days on market $175,000 Active 3 DOM
  4. 2026-05-31
    days on market $175,000 Active 2 DOM
  5. 2026-05-29
    listed $175,000 Active 522-char remark
    Show marketing remark (522 chars)

    Great opportunity to build equity in this ranch-style home situated on a spacious 100' x 140' lot. The main level features an open-concept kitchen and living room, two bedrooms, and a full bathroom. The full poured concrete basement includes a small corner room, a 3/4 bath, and plenty of unfinished space with potential for future expansion. Outside, you'll find a large side yard, a 20' x 24' detached garage, and ample off-street parking. Property is being sold as-is; seller will not complete repairs prior to closing.

  6. 2026-05-29
    listed $175,000 Active 522-char remark
    Show marketing remark (522 chars)

    Great opportunity to build equity in this ranch-style home situated on a spacious 100' x 140' lot. The main level features an open-concept kitchen and living room, two bedrooms, and a full bathroom. The full poured concrete basement includes a small corner room, a 3/4 bath, and plenty of unfinished space with potential for future expansion. Outside, you'll find a large side yard, a 20' x 24' detached garage, and ample off-street parking. Property is being sold as-is; seller will not complete repairs prior to closing.

  7. 2006-04-17
    soldstatus $85,900
  8. 2006-04-13
    soldstatus $85,900 441-char remark
    Show marketing remark (441 chars)

    Nice and easy to take care of 2 bedroom ranch on a nice large lot! Main floor has living room, dining room and good sized kitchen. Two bedrooms and nice large bath. Full basement has a finished room, great for an office or den, lots of storage area and 3/4 bath. Basement was poured in 1981 and the house was moved there then. Vinyl windows, updated electrical and boiler. Two car detached garage and rear deck. Good house and a great price!

ⓘ 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
$2,074 · $173/mo
Projected year-2 tax
$2,656 · $221/mo
Expected delta
+$582/yr (+$48/mo · 28.0%)

ⓘ 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 ≥92°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$21,734
− Mortgage interest
−$9,803
− Property taxes
−$2,074
− Insurance
−$875
− Repairs & maintenance
−$1,739
− Management
−$1,739
− Depreciation
−$5,091
Taxable income
$413
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$99
After-tax cash flow
$3,108/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
Superior School District
NCES district ID
5514670
Math proficiency
23% ▼ -12.00%
Reading proficiency
34% ▼ -4.00%
Median HH income
$43,659
Composite
24.31/100
National rank
#7711
State rank
#290 of 342 in WI

Livability — Superior

Score
86/100
State rank
#21
US rank
#337

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Superior, WI
County
Douglas County · 30,312 people
City population
30,312
Metro
Duluth, MN-WI
Population (ZIP)
30,312
Household income
$68,275
Rent vs Own
36.6% rent · 63.4% own
Severe rent burden
1018.0

Population outlook (Douglas County) Hauer SSP2

Today (2025)
42,505 people
By 2030
41,269 · -2.9%
By 2040
37,829 · -11.0%
By 2050
34,043 · -19.9%
By 2075
25,892 · -39.1%
By 2100
19,487 · -54.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 5% Hispanic / Latino 2% Black 1% Asian 1% Native American 1%
Common ancestry
Portuguese 10% Romanian 9% Lithuanian 4%
Foreign-born
2% · China, Vietnam
Languages at home
97% English-only · Spanish 1%

Political lean MEDSL · Douglas

2024 margin
Lean D (+5.3) · D 52.0% · R 46.6% · Other 1.4%
2008→2024 swing
-27.9pp toward R · 2008: 33.2pp · 2024: 5.3pp
All cycles
2024: D+5.3 2020: D+9.3 2016: D+7.6 2012: D+31.3 2008: D+33.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -167.80%
Current HPI
226.557
Rent YoY
▲ 2.76%
Metro
Duluth, MN-WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+103.7% since first listed
4 events — show timeline
  • 2026-05-29 Listed $175,000 LSAR
  • 2026-05-29 Listed $175,000 SAAR
  • 2006-04-17 Sold (Public Records) $85,900 Public Records
  • 2006-04-13 Sold (MLS) $85,900 SAAR

Property tax history

+3.3%/yr

Latest (2025): $2,074 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…