CashFlowRE
Sign in Sign up
919 Bismarck Ave Duplex
D- Composite 39.65
Why this score? — see what drove the D- 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 +17.0/30.0
  • DSCR +5.3/10.0
  • 1% rule +4.6/10.0
  • Livability +4.2/5.0
  • Rent growth +3.2/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$289,900

919 Bismarck Ave · Oshkosh, WI 54902
4 bd · 2.0 ba · 2,436 sqft · MultiFamily public records · 79 Days on market
Built 1976 6,098 sqft lot $119/sqft · 35% above area Est $215k · 35% over ↓ 3% since listing

🖨 Deal sheet 📄 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 MLS

South side spacious duplex. This property presents a prime opportunity for either investment or owner occupancy. The property features independent utilities, along with a separate garage and a total of 5 outdoor parking spaces that offers plenty of parking. A spacious basement equipped with laundry facilities, Oversized rooms with ample storage throughout. A must see.

Key facts

  • Laundry facilities
  • Separate garage
  • Spacious basement

Tags

INDEPENDENT UTILITIESSEPARATE GARAGESPACIOUS BASEMENTLAUNDRY FACILITIESAMPLE STORAGE

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 $290k.

Deal economics

  • At list price, monthly cash flow is $197 ($2k/yr) — positive. Per door: $98/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $277k (4.4% below list).
  • Recommended offer: $273k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.1% vs local median 3.7% in Oshkosh — 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 85/100 on livability (#29 in WI, #574 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+.
  • Oshkosh Area School District (urban): math 33% / reading 34% proficiency, ranked #246 of 342 in WI (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.6%/yr); 44 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 652 units permitted in Winnebago County in 2024 (333 in 5+ unit buildings).
  • At $2,770/mo this rent would consume 51% of the median local household income ($66k/yr) (locally 873% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Winnebago County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($273k) is reasonable based on typical stale-listing flexibility.
Recommended offer $272,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 79 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.96%
Cap rate
7.11%
Cash-on-cash
2.91%
DSCR
1.13
GRM
8.7

CMA / ARV

ARV (median comp)
$215,000
List price
$289,900
Delta
34.84%
Verdict
OVERPRICED
Comps
17 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
220 Guenther St 0.26mi 4/2.0 2,520 (+3%) 6mo $244,000 $97 78
214 Guenther St 0.27mi 4/2.0 2,520 (+3%) 6mo $244,000 $97 77
503 W 5th Ave 0.55mi 5/3.0 (+1) 2,093 (-14%) 14mo $244,000 $117 30

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 · 2.6% rent growth · sell at horizon

5-year hold
IRR
-12.1%
Equity multiple
0.56×
Total profit
$-35,508
Equity at exit
$43,225
10-year hold
IRR
-3.6%
Equity multiple
0.76×
Total profit
$-19,148
Equity at exit
$25,065

Cash invested: $81,172 (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 54902

Rents YoY
2.6%
Active inventory
44
Price-to-rent
17.4×

Monthly cashflow live

Estimated rent
$2,770 high interval (Pro) →
Mortgage (P&I)
$1,520
Tax from tax record
$350 /mo · $4,203/yr
Insurance
$121
HOA
$0
Vacancy / Maint / Mgmt
$582
Net cashflow
$197

Break-even live

Break-even rent $2,521
Max offer price $289,900
Occupancy floor 88%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,770

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
$72,475
Closing costs
$8,697
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
953 W 6th Ave Unit NA Oshkosh, WI 4.0 2.0 1800 $1,748 $0.97 21d 1 0.13mi
904 W 8th Ave Oshkosh, WI 3.0 1.0 1759 $1,600 $0.91 13d 1 0.18mi
101 Algoma Blvd Unit 1332436P Oshkosh, WI 3.0 1.5 2798 $3,092 $1.11 43d 1 1.17mi
733 Wright St Oshkosh, WI 5.0 2.0 1642 $2,200 $1.34 43d 1 1.18mi
685 Franklin St Unit B Oshkosh, WI 4.0 2.0 1721 $1,700 $0.99 21d 1 1.20mi

Listing history 18 events

  1. 2026-06-19
    days on market $289,900 Active 79 DOM
  2. 2026-06-18
    days on market $289,900 Active 78 DOM
  3. 2026-06-17
    days on market $289,900 Active 77 DOM
  4. 2026-06-16
    days on market $289,900 Active 76 DOM
  5. 2026-06-15
    days on market $289,900 Active 75 DOM
  6. 2026-06-14
    days on market $289,900 Active 73 DOM
  7. 2026-06-13
    statusdays on market $289,900 Active 72 DOM
  8. 2026-06-10
    days on market $289,900 Active w/ Contract 70 DOM
  9. 2026-06-09
    days on market $289,900 Active w/ Contract 69 DOM
  10. 2026-06-08
    days on market $289,900 Active w/ Contract 68 DOM
  11. 2026-06-07
    days on market $289,900 Active w/ Contract 67 DOM
  12. 2026-06-02
    days on market $289,900 Active w/ Contract 62 DOM
  13. 2026-06-01
    days on market $289,900 Active w/ Contract 61 DOM
  14. 2026-05-31
    days on market $289,900 Active w/ Contract 60 DOM
  15. 2026-05-30
    days on market $289,900 Active w/ Contract 59 DOM
  16. 2026-05-05
    historical Active w/ Contract 371-char remark
    Show marketing remark (371 chars)

    South side spacious duplex. This property presents a prime opportunity for either investment or owner occupancy. The property features independent utilities, along with a separate garage and a total of 5 outdoor parking spaces that offers plenty of parking. A spacious basement equipped with laundry facilities, Oversized rooms with ample storage throughout. A must see.

  17. 2026-04-24
    price $289,900 371-char remark
    Show marketing remark (371 chars)

    South side spacious duplex. This property presents a prime opportunity for either investment or owner occupancy. The property features independent utilities, along with a separate garage and a total of 5 outdoor parking spaces that offers plenty of parking. A spacious basement equipped with laundry facilities, Oversized rooms with ample storage throughout. A must see.

  18. 2026-03-31
    listed $299,900 Active 371-char remark
    Show marketing remark (371 chars)

    South side spacious duplex. This property presents a prime opportunity for either investment or owner occupancy. The property features independent utilities, along with a separate garage and a total of 5 outdoor parking spaces that offers plenty of parking. A spacious basement equipped with laundry facilities, Oversized rooms with ample storage throughout. A must see.

ⓘ 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
$4,203 · $350/mo
Projected year-2 tax
$4,783 · $399/mo
Expected delta
+$580/yr (+$48/mo · 13.8%)

ⓘ 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 · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$33,240
− Mortgage interest
−$16,239
− Property taxes
−$4,203
− Insurance
−$1,450
− Repairs & maintenance
−$2,659
− Management
−$2,659
− Depreciation
−$8,433
Taxable loss
−$2,404
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$577
After-tax cash flow
$2,940/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
Oshkosh Area School District
NCES district ID
5511190
Math proficiency
33% ▼ -7.00%
Reading proficiency
34% ▼ -2.00%
Median HH income
$48,048
Composite
28.92/100
National rank
#6634
State rank
#246 of 342 in WI

Livability — Oshkosh

Score
85/100
State rank
#29
US rank
#574

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oshkosh, WI
County
Winnebago County · 155,689 people
City population
81,810
Metro
Oshkosh-Neenah, WI
Population (ZIP)
22,243
Household income
$65,612
Rent vs Own
38.0% rent · 62.0% own
Severe rent burden
873.0

Population outlook (Winnebago County) Hauer SSP2

Today (2025)
175,480 people
By 2030
177,928 · +1.4%
By 2040
180,873 · +3.1%
By 2050
181,302 · +3.3%
By 2075
184,071 · +4.9%
By 2100
175,932 · +0.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 7% Asian 4% Hispanic / Latino 3% Black 3%
Common ancestry
Romanian 6% Portuguese 4% Lithuanian 3%
Foreign-born
2% · Canada, China
Languages at home
95% English-only · Other Asian/Pacific 2% Spanish 2%

Political lean MEDSL · Winnebago

2024 margin
Toss-up / Even · D 46.9% · R 51.7% · Other 1.4%
2008→2024 swing
-16.4pp toward R · 2008: 11.7pp · 2024: -4.8pp
All cycles
2024: R+4.8 2020: R+4.0 2016: R+7.4 2012: D+3.8 2008: D+11.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -122.03%
Current HPI
187.4917
Rent YoY
▲ 2.60%
Metro
Oshkosh-Neenah, WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

-3.3% since first listed
3 events — show timeline
  • 2026-05-05 Contingent RANW
  • 2026-04-24 Price Changed $289,900 RANW
  • 2026-03-31 Listed $299,900 RANW

Property tax history

+2.6%/yr

Latest (2024): $4,203 · +9.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…