CashFlowRE
Sign in Sign up
2619 W High St Duplex
B- Composite 67.73
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.3/15.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$175,000

2619 W High St · Racine, WI 53404
4 bd · 2.0 ba · 1,872 sqft · MultiFamily public records · 29 Days on market
Built 1914 3,484 sqft lot Est $174k · at est.

🖨 Deal sheet (PDF) 📄 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

Spacious with separate utilities close to schools and shopping.

Key facts

  • 3,484 sq ft lot
  • Built 1914
  • Listed 29 days

Property features AI

Exterior

  • Utilities: Municipal water; Municipal sewer
  • Home design: 2-story duplex; Multi-family property
  • Construction: Year built: Assessor/Public Record
  • Exterior features: Other exterior; Lot size approximately 0.08 acres; Zoned R3

Interior

  • Kitchen: Unit 2 kitchen on upper level; Lower unit includes stove and refrigerator; upper unit includes seller's appliances
  • Bedrooms: Unit 1: 2 bedrooms; Unit 2: 2 bedrooms (master and second bedroom on upper level)
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Interior features: Full basement

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 $175k.

Deal economics

  • At list price, monthly cash flow is $848 ($10k/yr) — positive. Per door: $424/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $175k).
  • Recommended offer: $172k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.1% vs local median 4.0% in Racine — 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 80/100 on livability (#58 in WI, #1,622 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D, schools D-.
  • Racine Unified School District (urban): math 12% / reading 20% proficiency, ranked #335 of 342 in WI (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 24 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 505 units permitted in Racine County in 2024 (287 in 5+ unit buildings).
  • At $2,755/mo this rent would consume 66% of the median local household income ($50k/yr) (locally 746% 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Racine County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $49k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y ago 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 $84k; list at $175k implies a 108% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1914 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $172,375 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1914 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.57%
Cap rate
12.11%
Cash-on-cash
20.77%
DSCR
1.92
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$174,096
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2619 W High St 0.00mi 4/2.0 1,872 (0%) 1mo $170,000 $91 99
1927 Harriet St 0.38mi 4/2.0 1,920 (+3%) 8mo $170,000 $89 71
2301 W High St 0.18mi 4/2.0 1,699 (-9%) 12mo $180,000 $106 66
332 Luedtke Ave 0.66mi 4/2.0 1,760 (-6%) 6mo $175,000 $99 54
1108 Reschke Ave 0.27mi 4/2.0 1,616 (-14%) 15mo $160,000 $99 52
431 West Blvd 0.68mi 4/2.0 2,050 (+10%) 2mo $228,000 $111 51
218 Island Ave 0.49mi 3/2.0 (-1) 1,616 (-14%) 2mo $232,000 $144 48
1100 Howard St 0.20mi 5/2.0 (+1) 1,642 (-12%) 21mo $142,000 $86 48
1234 Blake Ave 0.55mi 5/2.0 (+1) 2,094 (+12%) 4mo $185,000 $88 46
1312 Carlisle Ave 0.48mi 5/2.0 (+1) 2,080 (+11%) 10mo $181,000 $87 46
1627 Liberty St 0.74mi 5/2.0 (+1) 1,762 (-6%) 14mo $164,000 $93 39
1601 State St 0.73mi 4/3.5 2,067 (+10%) 18mo $134,900 $65 28

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.2%
Equity multiple
1.53×
Total profit
$25,785
Equity at exit
$26,093
10-year hold
IRR
22.1%
Equity multiple
2.89×
Total profit
$92,489
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 53404

Home prices YoY
-33.1%
Active inventory
24
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$2,755 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$338 /mo · $4,050/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$579
Net cashflow
$848

Break-even live

Break-even rent $1,681
Max offer price $175,000
Occupancy floor 64%

Sensitivity live

Price -10% $947 -5% $898 +0% $848 +5% $799 +10% $749
Rent -10% $631 -5% $739 +0% $848 +5% $957 +10% $1,066
Rate -1.0pp $936 -0.5pp $893 base $848 +0.5pp $803 +1.0pp $757

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

UnitsBedsBathsEst. rent
Total (2 units) $2,755

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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2220 Northwestern Ave Racine, WI 1.0–3.0 1.0–2.0 899 $2,175 $2.42 14d 19 0.28mi
945 N Memorial Dr Unit 1-2-3 Racine, WI 3.0 1.0 1500 $1,450 $0.97 21d 1 0.72mi
3224 Osborne Blvd Racine, WI 3.0 2.0 1696 $2,200 $1.30 21d 1 0.91mi
1300 Buchanan St Racine, WI 5.0 1.5 2282 $1,850 $0.81 21d 1 1.26mi
1210 Erie St Racine, WI 3.0 1.0 1350 $1,150 $0.85 14d 1 1.31mi
1840 Saint Clair St Racine, WI 3.0 1.0 1250 $1,350 $1.08 21d 1 1.34mi

Listing history 8 events

  1. 2026-05-13
    status Pending
  2. 2026-04-13
    listed $175,000 Active
  3. 2016-08-02
    historical 63-char remark
    Show marketing remark (63 chars)

    Spacious with separate utilities close to schools and shopping.

  4. 2016-06-15
    price $59,000 63-char remark
    Show marketing remark (63 chars)

    Spacious with separate utilities close to schools and shopping.

  5. 2016-04-24
    status Active 63-char remark
    Show marketing remark (63 chars)

    Spacious with separate utilities close to schools and shopping.

  6. 2016-04-24
    historical 63-char remark
    Show marketing remark (63 chars)

    Spacious with separate utilities close to schools and shopping.

  7. 2015-10-27
    listed $69,000 Active 63-char remark
    Show marketing remark (63 chars)

    Spacious with separate utilities close to schools and shopping.

  8. 2001-01-09
    soldstatus $84,000

ⓘ 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
$4,050 · $338/mo
Projected year-2 tax
$4,050 · $338/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥95°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$33,060
− Mortgage interest
−$9,803
− Property taxes
−$4,050
− Insurance
−$875
− Repairs & maintenance
−$2,645
− Management
−$2,645
− Depreciation
−$5,091
Taxable income
$7,952
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,908
After-tax cash flow
$8,271/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
Racine Unified School District
NCES district ID
5512360
Math proficiency
12% ▼ -7.00%
Reading proficiency
20% ▬ 0.00%
Median HH income
$50,716
Composite
14.64/100
National rank
#9405
State rank
#335 of 342 in WI

Livability — Racine

Score
80/100
State rank
#58
US rank
#1622

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Racine, WI
County
Racine County · 146,693 people
City population
67,505
Metro
Racine, WI
Population (ZIP)
13,703
Household income
$50,428
Rent vs Own
50.3% rent · 49.7% own
Severe rent burden
746.0

Population outlook (Racine County) Hauer SSP2

Today (2025)
195,281 people
By 2030
193,725 · -0.8%
By 2040
188,159 · -3.6%
By 2050
181,323 · -7.1%
By 2075
174,342 · -10.7%
By 2100
166,870 · -14.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
Hispanic / Latino 40% White 35% Black 21% Two or more races 21%
Hispanic origin (detail)
Mexican 34% Puerto Rican 5%
Common ancestry
Romanian 4% Lithuanian 2% Iranian 2%
Foreign-born
7% · Canada, South Korea
Languages at home
83% English-only · Spanish 14% Other Indo-European 1% Tagalog/Filipino 1%

Political lean MEDSL · Racine

2024 margin
Lean R (+6.2) · D 46.3% · R 52.5% · Other 1.2%
2008→2024 swing
-13.6pp toward R · 2008: 7.4pp · 2024: -6.2pp
All cycles
2024: R+6.2 2020: R+4.1 2016: R+4.4 2012: D+3.6 2008: D+7.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -104.32%
Current HPI
210.906
Rent YoY
Metro
Racine, WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+108.3% since first listed
8 events — show timeline
  • 2026-05-13 Pending METROMLS
  • 2026-04-13 Listed $175,000 METROMLS
  • 2016-08-02 Listing Removed METROMLS
  • 2016-06-15 Price Changed $59,000 METROMLS
  • 2016-04-24 Relisted METROMLS
  • 2016-04-24 Listing Removed METROMLS
  • 2015-10-27 Listed $69,000 METROMLS
  • 2001-01-09 Sold (Public Records) $84,000 Public Records

Property tax history

+0.6%/yr

Latest (2025): $4,050 · +11.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…