CashFlowRE
Sign in Sign up
1608 9th St Unit house 🏷️ Likely Rental
C+ Composite 63.42
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 +22.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.1/10.0
  • 1% rule +5.8/10.0
  • Livability +4.1/5.0
  • Schools +3.4/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$185,000

1608 9th St Unit house · Menomonie, WI 54751
7 bd · 1.5 ba · 1,846 sqft · Other · 38 Days on market
Built 1900 $100/sqft · 36% below area Est $287k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 7-bedroom income-producing property boasts a strong rental history and is fully leased for the 2025?2026 school year at $1,590/month, with interest already building for 2026?2027. Fully leased for the year June 2026-May 2027 at $1800 a month, w/ tenants paying utilities. The main level features a spacious living room, two full bathrms, a large eat-in kitchen, and a convenient stackable washer and dryer. The interior is freshly painted in neutral tones, with well-maintained flooring throughout. Numerous windows have been updated for improved efficiency. A large, level parking area behind the home provides ample space for all tenants. Prime location near UW-Stout, Dick's Fresh Market, downtown Menomonie, and local parks.

Key facts

  • Investment potential
  • New windows
  • Built 1900

Tags

INVESTMENT POTENTIALNEW WINDOWSFRESHLY PAINTED EXTERIOR

Property features AI

Finance

  • Other: Basement described as silo/other (see remarks)

Exterior

  • Utilities: Municipal water; Municipal sewer; Natural gas
  • Home design: Single-family, multi-level home; Estimated finished above-grade area about 1,846
  • Construction: Finished above grade approximately 1,846
  • Exterior features: Wood exterior; Less than 1/2 acre lot

Interior

  • Kitchen: 13 x 13 kitchen; Range/Oven; Refrigerator; Dishwasher
  • Bedrooms: Master bedroom on main level, about 13 x 10; Second bedroom on main level, about 13 x 14; Third bedroom on main level, about 13 x 7; Fourth bedroom on upper level, about 9 x 13
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating (natural gas)
  • Interior features: Circuit breakers
  • Laundry & utility: Washer; Dryer

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 $185,000 price doesn't fit this home's estimated sale value (~$287,486) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 7-bed/1.5-bath other listed at $185k.

Deal economics

  • At list price, monthly cash flow is $305 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Recommended offer: $179k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 3.7% in Menomonie — 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 82/100 on livability (#50 in WI, #1,248 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, employment D+, amenities F.
  • Menomonie Area School District (town): math 40% / reading 40% proficiency, ranked #157 of 342 in WI (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.6%/yr); 105 active listings in the ZIP; 151 units permitted in Dunn County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($72k/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 $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 20y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $95k; list at $185k implies a 95% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $179,450 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.08%
Cap rate
8.27%
Cash-on-cash
7.07%
DSCR
1.31
GRM
7.7

CMA / ARV

ARV (median comp)
$287,486
List price
$185,000
Delta
-35.65%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.59% rent growth · sell at horizon

5-year hold
IRR
-5.9%
Equity multiple
0.78×
Total profit
$-11,325
Equity at exit
$27,584
10-year hold
IRR
3.3%
Equity multiple
1.23×
Total profit
$11,947
Equity at exit
$15,995

Cash invested: $51,800 (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 54751

Rents YoY
2.6%
Active inventory
105
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,995 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$223 /mo · $2,678/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$419
Net cashflow
$305

Break-even live

Break-even rent $1,608
Max offer price $185,000
Occupancy floor 80%

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
$46,250
Closing costs
$5,550
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 27 events

  1. 2026-06-19
    days on market $185,000 Active 38 DOM
  2. 2026-06-18
    days on market $185,000 Active 37 DOM
  3. 2026-06-17
    days on market $185,000 Active 36 DOM
  4. 2026-06-16
    days on market $185,000 Active 35 DOM
  5. 2026-06-15
    days on market $185,000 Active 34 DOM
  6. 2026-06-14
    days on market $185,000 Active 32 DOM
  7. 2026-06-12
    days on market $185,000 Active 31 DOM
  8. 2026-06-09
    days on market $185,000 Active 28 DOM
  9. 2026-06-08
    days on market $185,000 Active 27 DOM
  10. 2026-06-07
    days on market $185,000 Active 26 DOM
  11. 2026-06-05
    pricedays on market $185,000 Active 24 DOM
  12. 2026-06-03
    days on market $195,000 Active 22 DOM
  13. 2026-06-02
    days on market $195,000 Active 21 DOM
  14. 2026-06-01
    days on market $195,000 Active 20 DOM
  15. 2026-05-31
    days on market $195,000 Active 19 DOM
  16. 2026-05-30
    days on market $195,000 Active 18 DOM
  17. 2026-05-12
    listed $195,000 Active 269-char remark
  18. 2025-09-26
    historical 733-char remark
    Show marketing remark (733 chars)

    This 7-bedroom income-producing property boasts a strong rental history and is fully leased for the 2025?2026 school year at $1,590/month, with interest already building for 2026?2027. Fully leased for the year June 2026-May 2027 at $1800 a month, w/ tenants paying utilities. The main level features a spacious living room, two full bathrms, a large eat-in kitchen, and a convenient stackable washer and dryer. The interior is freshly painted in neutral tones, with well-maintained flooring throughout. Numerous windows have been updated for improved efficiency. A large, level parking area behind the home provides ample space for all tenants. Prime location near UW-Stout, Dick's Fresh Market, downtown Menomonie, and local parks.

  19. 2025-03-25
    listed $185,000 Active 733-char remark
    Show marketing remark (733 chars)

    This 7-bedroom income-producing property boasts a strong rental history and is fully leased for the 2025?2026 school year at $1,590/month, with interest already building for 2026?2027. Fully leased for the year June 2026-May 2027 at $1800 a month, w/ tenants paying utilities. The main level features a spacious living room, two full bathrms, a large eat-in kitchen, and a convenient stackable washer and dryer. The interior is freshly painted in neutral tones, with well-maintained flooring throughout. Numerous windows have been updated for improved efficiency. A large, level parking area behind the home provides ample space for all tenants. Prime location near UW-Stout, Dick's Fresh Market, downtown Menomonie, and local parks.

  20. 2019-10-08
    soldstatus $95,000
  21. 2012-12-13
    historical
  22. 2012-07-13
    listed $109,000
  23. 2008-11-10
    historical
  24. 2008-06-09
    listed $115,000
  25. 2006-09-30
    historical
  26. 2006-04-01
    listed $119,900
  27. 2000-05-04
    soldstatus $70,000

ⓘ 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
$2,678 · $223/mo
Projected year-2 tax
$3,050 · $254/mo
Expected delta
+$372/yr (+$31/mo · 13.9%)

ⓘ 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 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥99°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$23,935
− Mortgage interest
−$10,363
− Property taxes
−$2,678
− Insurance
−$925
− Repairs & maintenance
−$1,915
− Management
−$1,915
− Depreciation
−$5,382
Taxable income
$758
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$182
After-tax cash flow
$3,482/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
Menomonie Area School District
NCES district ID
5509090
Math proficiency
40% ▼ -1.00%
Reading proficiency
40% ▲ 2.00%
Median HH income
$47,172
Composite
34.23/100
National rank
#5262
State rank
#157 of 342 in WI

Livability — Menomonie

Score
82/100
State rank
#50
US rank
#1248

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Menomonie, WI
County
Dunn County · 26,193 people
City population
26,193
Metro
Menomonie, WI
Population (ZIP)
26,193
Household income
$72,028
Rent vs Own
42.5% rent · 57.5% own
Severe rent burden
821.0

Population outlook (Dunn County) Hauer SSP2

Today (2025)
45,435 people
By 2030
45,694 · +0.6%
By 2040
45,329 · -0.2%
By 2050
44,343 · -2.4%
By 2075
42,497 · -6.5%
By 2100
40,616 · -10.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Asian 5% Two or more races 3% Hispanic / Latino 2% Black 1%
Common ancestry
Portuguese 15% Romanian 6% Lithuanian 3%
Foreign-born
3% · China, Canada
Languages at home
94% English-only · Other Asian/Pacific 3% Spanish 1% Chinese 1%

Political lean MEDSL · Dunn

2024 margin
R (+15.9) · D 41.5% · R 57.4% · Other 1.2%
2008→2024 swing
-30.9pp toward R · 2008: 14.9pp · 2024: -15.9pp
All cycles
2024: R+15.9 2020: R+13.9 2016: R+11.2 2012: D+5.0 2008: D+14.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -134.07%
Current HPI
214.7943
Rent YoY
▲ 2.59%
Metro
Menomonie, WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+164.3% since first listed
12 events — show timeline
  • 2026-06-05 Price Changed $185,000 RANWW
  • 2026-05-12 Listed $195,000 RANWW
  • 2025-09-26 Listing Removed RANWW
  • 2025-03-25 Listed $185,000 RANWW
  • 2019-10-08 Sold (Public Records) $95,000 Public Records
  • 2012-12-13 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2012-07-13 Listed $109,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-11-10 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2008-06-09 Listed $115,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2006-09-30 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2006-04-01 Listed $119,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2000-05-04 Sold (Public Records) $70,000 Public Records

Property tax history

+1.2%/yr

Latest (2025): $2,678 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…