CashFlowRE
Sign in Sign up
314 Viola Ave 🏷️ Likely Rental
B+ Composite 75.95
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 +29.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.5/10.0
  • Livability +4.2/5.0
  • Rent growth +3.7/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

314 Viola Ave · Oshkosh, WI 54901
5 bd · 2.0 ba · 2,268 sqft · MultiFamily public records · 171 Days on market
Built 1920 7,840 sqft lot $75/sqft · 29% below area Est $240k · 29% under ↓ 8% 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

Prime Investment opportunity on the north side of Oshkosh! This income producing duplex offers two well-sized units, each featuring 2 bedrooms and 1 full bathroom with functional layouts that attract long term tenants. Both units are currently occupied, providing immediate rental income. Upper unit on a month-to-month lease for added flexibility. This property also includes a detached two car garage, enhancing convenience and rental value. This property is a solid addition to any investment portfolio. Don't miss your chance to secure a cash flowing property in a desirable Oshkosh location.

Key facts

  • Functional layouts
  • 7,840 sq ft lot
  • Built 1920

Tags

INCOME PRODUCING DUPLEXDETACHED TWO CAR GARAGEFUNCTIONAL LAYOUTSDESIRABLE OSHKOSH LOCATION

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 $169,900 price doesn't fit this home's estimated sale value (~$240,146) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2 × 2-bed/1.0-bath units multifamily listed at $170k.

Deal economics

  • At list price, monthly cash flow is $586 ($7k/yr) — positive. Per door: $293/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Recommended offer: $150k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.4% 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 fast (+5.0%/yr); 82 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; 652 units permitted in Winnebago County in 2024 (333 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($62k/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.
  • Winnebago County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 5.0% rent growth), your $48k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 171 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $9k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 171 days. Have you received any prior offers? Is the seller open to a 12% 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 1920 — 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. 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 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
1.35%
Cap rate
10.43%
Cash-on-cash
14.77%
DSCR
1.66
GRM
6.2

CMA / ARV

ARV (median comp)
$240,146
List price
$169,900
Delta
-29.25%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1861 Wisconsin St 0.21mi 6/2.5 (+1) 2,260 (-0%) 7mo $335,000 $148 77
807 W Gruenwald Ave 0.31mi 6/2.0 (+1) 2,174 (-4%) 2mo $305,000 $140 72
2255 Wisconsin Ave 0.24mi 6/2.5 (+1) 2,200 (-3%) 7mo $328,000 $149 71
1436 N Main St 0.51mi 5/3.0 2,384 (+5%) 0mo $150,000 $63 63
1414 N Main St 0.55mi 5/2.0 2,242 (-1%) 23mo $200,000 $89 54
1940 Crane St 0.73mi 6/2.0 (+1) 2,208 (-3%) 13mo $279,600 $127 46
1338 Cedar St 0.67mi 4/2.5 (-1) 2,348 (+4%) 18mo $110,000 $47 41

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 · 4.97% rent growth · sell at horizon

5-year hold
IRR
7.6%
Equity multiple
1.30×
Total profit
$14,467
Equity at exit
$25,333
10-year hold
IRR
18.6%
Equity multiple
2.70×
Total profit
$80,685
Equity at exit
$14,690

Cash invested: $47,572 (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 54901

Rents YoY
5.0%
Active inventory
82
Price-to-rent
12.4×

Monthly cashflow live

Estimated rent
$2,292 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$263 /mo · $3,159/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$481
Net cashflow
$586

Break-even live

Break-even rent $1,551
Max offer price $169,900
Occupancy floor 69%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,292

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
$42,475
Closing costs
$5,097
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
846 Franklin St Oshkosh, WI 6.0 1.5 1692 $2,350 $1.39 43d 1 0.97mi
733 Wright St Oshkosh, WI 5.0 2.0 1642 $2,200 $1.34 43d 1 1.12mi
685 Franklin St Unit B Oshkosh, WI 4.0 2.0 1721 $1,700 $0.99 21d 1 1.20mi

Listing history 15 events

  1. 2026-06-13
    days on market $169,900 Active 171 DOM
  2. 2026-06-10
    days on market $169,900 Active 169 DOM
  3. 2026-06-09
    days on market $169,900 Active 168 DOM
  4. 2026-06-08
    days on market $169,900 Active 167 DOM
  5. 2026-06-07
    days on market $169,900 Active 166 DOM
  6. 2026-06-02
    days on market $169,900 Active 161 DOM
  7. 2026-06-01
    days on market $169,900 Active 160 DOM
  8. 2026-05-31
    days on market $169,900 Active 159 DOM
  9. 2026-05-30
    days on market $169,900 Active 158 DOM
  10. 2026-04-08
    price $169,900 596-char remark
    Show marketing remark (596 chars)

    Prime Investment opportunity on the north side of Oshkosh! This income producing duplex offers two well-sized units, each featuring 2 bedrooms and 1 full bathroom with functional layouts that attract long term tenants. Both units are currently occupied, providing immediate rental income. Upper unit on a month-to-month lease for added flexibility. This property also includes a detached two car garage, enhancing convenience and rental value. This property is a solid addition to any investment portfolio. Don't miss your chance to secure a cash flowing property in a desirable Oshkosh location.

  11. 2026-02-17
    price $174,900 596-char remark
    Show marketing remark (596 chars)

    Prime Investment opportunity on the north side of Oshkosh! This income producing duplex offers two well-sized units, each featuring 2 bedrooms and 1 full bathroom with functional layouts that attract long term tenants. Both units are currently occupied, providing immediate rental income. Upper unit on a month-to-month lease for added flexibility. This property also includes a detached two car garage, enhancing convenience and rental value. This property is a solid addition to any investment portfolio. Don't miss your chance to secure a cash flowing property in a desirable Oshkosh location.

  12. 2025-12-23
    listed $179,000 Active 596-char remark
    Show marketing remark (596 chars)

    Prime Investment opportunity on the north side of Oshkosh! This income producing duplex offers two well-sized units, each featuring 2 bedrooms and 1 full bathroom with functional layouts that attract long term tenants. Both units are currently occupied, providing immediate rental income. Upper unit on a month-to-month lease for added flexibility. This property also includes a detached two car garage, enhancing convenience and rental value. This property is a solid addition to any investment portfolio. Don't miss your chance to secure a cash flowing property in a desirable Oshkosh location.

  13. 2025-12-09
    historical 423-char remark
    Show marketing remark (423 chars)

    Great investment opportunity on the north side of Oshkosh! This duplex features two spacious units, each offering 2 bedrooms and 1 full bath. Both units are currently rented, with the upper unit on a month-to-month lease. The property includes a detached two-car garage. Located near amenities including grocery stores, convenience shops, and local schools. Don?t miss your chance to own a cash-flowing property in Oshkosh!

  14. 2025-08-05
    price $179,900 423-char remark
    Show marketing remark (423 chars)

    Great investment opportunity on the north side of Oshkosh! This duplex features two spacious units, each offering 2 bedrooms and 1 full bath. Both units are currently rented, with the upper unit on a month-to-month lease. The property includes a detached two-car garage. Located near amenities including grocery stores, convenience shops, and local schools. Don?t miss your chance to own a cash-flowing property in Oshkosh!

  15. 2025-07-07
    listed $184,900 Active 423-char remark
    Show marketing remark (423 chars)

    Great investment opportunity on the north side of Oshkosh! This duplex features two spacious units, each offering 2 bedrooms and 1 full bath. Both units are currently rented, with the upper unit on a month-to-month lease. The property includes a detached two-car garage. Located near amenities including grocery stores, convenience shops, and local schools. Don?t miss your chance to own a cash-flowing property in Oshkosh!

ⓘ 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
$3,159 · $263/mo
Projected year-2 tax
$3,159 · $263/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 71% 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 · 2 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
$27,504
− Mortgage interest
−$9,517
− Property taxes
−$3,159
− Insurance
−$850
− Repairs & maintenance
−$2,200
− Management
−$2,200
− Depreciation
−$4,943
Taxable income
$4,635
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,112
After-tax cash flow
$5,915/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)
37,294
Household income
$61,794
Rent vs Own
50.4% rent · 49.6% own
Severe rent burden
1484.0

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 (80%)
Race & ethnicity
White 80% Black 6% Hispanic / Latino 6% Two or more races 5% Asian 4%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Romanian 6% Portuguese 4% Lithuanian 2%
Foreign-born
4% · Canada
Languages at home
93% English-only · Other Asian/Pacific 2% Spanish 2% Arabic 1%

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
▼ -128.12%
Current HPI
187.7253
Rent YoY
▲ 4.97%
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

-8.1% since first listed
6 events — show timeline
  • 2026-04-08 Price Changed $169,900 RANW
  • 2026-02-17 Price Changed $174,900 RANW
  • 2025-12-23 Listed $179,000 RANW
  • 2025-12-09 Listing Removed RANW
  • 2025-08-05 Price Changed $179,900 RANW
  • 2025-07-07 Listed $184,900 RANW

Property tax history

+0.8%/yr

Latest (2024): $3,159 · -5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…