CashFlowRE
Sign in Sign up
1025 S Oak Ave Unit A37
D+ Composite 45.81
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +3.7/5.0
  • Livability +3.7/5.0
  • Schools +3.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$25,000

1025 S Oak Ave Unit A37 · Onalaska, WI 54650
2 bd · 1.5 ba · 734 sqft · SingleFamily · 113 Days on market
Built 1973 $34/sqft · 89% below area ↓ 11% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If you?ve been looking for a budget-friendly option with room to make it your own, this 2-bedroom, 1.5-bath 14' x 70' manufactured home could be the one. The home features a split-bedroom layout, a full-width living room, centrally located kitchen, and a screened porch for added outdoor space. While the property will benefit from updates and improvements, it offers a great entry point for a buyer looking to build sweat equity or invest at an accessible price point. Bring your ideas and make it your own!

Key facts

  • Split-bedroom layout
  • Screened porch
  • Built 1973

Tags

SPLIT-BEDROOM LAYOUTFULL-WIDTH LIVING ROOMCENTRALLY LOCATED KITCHENSCREENED PORCH

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/1.5-bath single-family listed at $25k.

Deal economics

  • At list price, monthly cash flow is $854 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $25k).
  • Recommended offer: $23k (9.0% below list) — sets the bar for market timing.
  • Cap rate 47.3% vs local median 3.0% in Onalaska — 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 73/100 on livability (#214 in WI) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A; Watch: amenities F, commute F.
  • Onalaska School District (urban): math 39% / reading 41% proficiency, ranked #147 of 342 in WI (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.7%/yr); 128 active listings in the ZIP; solid renter incomes; 268 units permitted in La Crosse County in 2024 (10 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $173 of loan paydown is wiped out by about $750 of value loss. Plan a longer hold.
  • La Crosse County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 4.7% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 113 days — a 9% lower offer ($23k) is reasonable based on typical stale-listing flexibility.
Recommended offer $22,750 (9.0% below list)

Questions for the listing agent

  1. It's been on market 113 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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?
  7. 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.
  8. 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.
  9. 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
5.20%
Cap rate
47.29%
Cash-on-cash
146.41%
DSCR
7.51
GRM
1.6

CMA / ARV

ARV (median comp)
$222,524
List price
$25,000
Delta
-88.77%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.66% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.51×
Total profit
$52,570
Equity at exit
$3,728
10-year hold
IRR
Equity multiple
18.90×
Total profit
$125,265
Equity at exit
$2,162

Cash invested: $7,000 (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 54650

Rents YoY
4.7%
Active inventory
128
Price-to-rent
1.6×

Monthly cashflow live

Estimated rent
$1,300 medium interval (Pro) →
Mortgage (P&I)
$131
Tax est. 1.5%
$31 /mo · $375/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$854

Break-even live

Break-even rent $219
Max offer price $25,000
Occupancy floor 29%

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
$6,250
Closing costs
$750
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 17 events

  1. 2026-06-19
    days on market $25,000 Active 113 DOM
  2. 2026-06-18
    days on market $25,000 Active 112 DOM
  3. 2026-06-17
    days on market $25,000 Active 111 DOM
  4. 2026-06-16
    days on market $25,000 Active 110 DOM
  5. 2026-06-15
    days on market $25,000 Active 109 DOM
  6. 2026-06-14
    days on market $25,000 Active 107 DOM
  7. 2026-06-13
    days on market $25,000 Active 106 DOM
  8. 2026-06-10
    days on market $25,000 Active 104 DOM
  9. 2026-06-09
    days on market $25,000 Active 103 DOM
  10. 2026-06-08
    days on market $25,000 Active 102 DOM
  11. 2026-06-07
    days on market $25,000 Active 101 DOM
  12. 2026-06-02
    days on market $25,000 Active 96 DOM
  13. 2026-06-01
    days on market $25,000 Active 95 DOM
  14. 2026-05-31
    days on market $25,000 Active 94 DOM
  15. 2026-05-30
    days on market $25,000 Active 93 DOM
  16. 2026-04-14
    price $25,000 508-char remark
    Show marketing remark (508 chars)

    If you?ve been looking for a budget-friendly option with room to make it your own, this 2-bedroom, 1.5-bath 14' x 70' manufactured home could be the one. The home features a split-bedroom layout, a full-width living room, centrally located kitchen, and a screened porch for added outdoor space. While the property will benefit from updates and improvements, it offers a great entry point for a buyer looking to build sweat equity or invest at an accessible price point. Bring your ideas and make it your own!

  17. 2026-02-23
    listed $28,000 Active 508-char remark
    Show marketing remark (508 chars)

    If you?ve been looking for a budget-friendly option with room to make it your own, this 2-bedroom, 1.5-bath 14' x 70' manufactured home could be the one. The home features a split-bedroom layout, a full-width living room, centrally located kitchen, and a screened porch for added outdoor space. While the property will benefit from updates and improvements, it offers a great entry point for a buyer looking to build sweat equity or invest at an accessible price point. Bring your ideas and make it your own!

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

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 ≥100°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$15,597
− Mortgage interest
−$1,400
− Property taxes
−$375
− Insurance
−$125
− Repairs & maintenance
−$1,248
− Management
−$1,248
− Depreciation
−$727
Taxable income
$10,474
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,514
After-tax cash flow
$7,735/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
Onalaska School District
NCES district ID
5511010
Math proficiency
39% ▼ -15.00%
Reading proficiency
41% ▼ -11.00%
Median HH income
$55,177
Composite
34.99/100
National rank
#5054
State rank
#147 of 342 in WI

Livability — Onalaska

Score
73/100
State rank
#214
US rank
#5639

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Onalaska, WI
County
La Crosse County · 89,439 people
City population
25,304
Metro
La Crosse-Onalaska, WI-MN
Population (ZIP)
25,304
Household income
$85,548
Rent vs Own
32.0% rent · 68.0% own
Severe rent burden
484.0

Population outlook (La Crosse County) Hauer SSP2

Today (2025)
126,082 people
By 2030
130,161 · +3.2%
By 2040
137,231 · +8.8%
By 2050
143,506 · +13.8%
By 2075
160,149 · +27.0%
By 2100
166,408 · +32.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Asian 4% Two or more races 4% Hispanic / Latino 2% Black 2%
Common ancestry
Portuguese 15% Romanian 7% Lithuanian 3%
Foreign-born
3% · South Korea
Languages at home
93% English-only · Other Asian/Pacific 4% Spanish 2%

Political lean MEDSL · La Crosse

2024 margin
Lean D (+9.4) · D 54.0% · R 44.6% · Other 1.4%
2008→2024 swing
-14.1pp toward R · 2008: 23.4pp · 2024: 9.4pp
All cycles
2024: D+9.4 2020: D+13.5 2016: D+9.6 2012: D+17.3 2008: D+23.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -174.24%
Current HPI
198.2691
Rent YoY
▲ 4.66%
Metro
La Crosse-Onalaska, WI-MN
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

-10.7% since first listed
2 events — show timeline
  • 2026-04-14 Price Changed $25,000 SCWMLS
  • 2026-02-23 Listed $28,000 SCWMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…