CashFlowRE
Sign in Sign up
1840 N Wisconsin St Multi-family
C+ Composite 62.68
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 +27.9/30.0
  • DSCR +9.9/10.0
  • 1% rule +8.9/10.0
  • ARV discount +5.6/15.0
  • 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

$200,000

1840 N Wisconsin St · Racine, WI 53402
8 bd · 4.0 ba · 3,406 sqft · MultiFamily public records · 4 Days on market
Built 1900 5,662 sqft lot $59/sqft · at area comps Est $192k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Back on Market due to buyer financing! This 4-family property could be an investor's dream! With a little TLC and your vision, this property could be your money-maker. Current rents are $575/mo each for the 2 occupied lower units and $680/mo for the upper south unit. Upper north 4th unit is also vacant, gutted and ready to be made rent-ready.

Key facts

  • 5,662 sq ft lot
  • Built 1900
  • Listed 4 days

Property features AI

Finance

  • Other: Everything on the property that does not belong to tenants is included; tenants' personal property excluded
  • Financial info: 4-unit building

Exterior

  • Parking: Outdoor and indoor parking available
  • Utilities: Municipal water; Municipal sewer
  • Home design: Multi-family apartment building; 1-2 stories
  • Construction: Less than 1/2 acre lot (approximately 0.13 acre); Zoned R3
  • Exterior features: Brick, stone, and wood exterior

Interior

  • Heating & cooling: Natural gas heating
  • Interior features: Basement is full and finished with brick

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 8-bed/4.0-bath multifamily listed at $200k.

Deal economics

  • At list price, monthly cash flow is $615 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $200k).
  • Cap rate 10.0% 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: 106 active listings in the ZIP; solid renter incomes; 505 units permitted in Racine County in 2024 (287 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($76k/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.
  • 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 $56k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 14y 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 $126k; list at $200k implies a 59% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $200,000

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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 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
1.39%
Cap rate
9.98%
Cash-on-cash
13.17%
DSCR
1.59
GRM
6.0

CMA / ARV

ARV (median comp)
$191,707
List price
$200,000
Delta
4.33%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1027 Albert St 0.57mi 8/3.0 2,945 (-14%) 23mo $230,000 $78 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
3.2%
Equity multiple
1.12×
Total profit
$6,896
Equity at exit
$29,821
10-year hold
IRR
12.8%
Equity multiple
2.02×
Total profit
$57,080
Equity at exit
$17,292

Cash invested: $56,000 (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 53402

Active inventory
106
Price-to-rent
12.0×

Monthly cashflow live

Estimated rent
$2,785 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$453 /mo · $5,442/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$585
Net cashflow
$615

Break-even live

Break-even rent $2,007
Max offer price $200,000
Occupancy floor 73%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,785

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
$50,000
Closing costs
$6,000
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 18 events

  1. 2026-05-17
    status Pending 513-char remark
  2. 2026-05-12
    listed $200,000 Active 513-char remark
  3. 2022-07-07
    historical 344-char remark
    Show marketing remark (344 chars)

    Back on Market due to buyer financing! This 4-family property could be an investor's dream! With a little TLC and your vision, this property could be your money-maker. Current rents are $575/mo each for the 2 occupied lower units and $680/mo for the upper south unit. Upper north 4th unit is also vacant, gutted and ready to be made rent-ready.

  4. 2022-06-01
    status Active 344-char remark
    Show marketing remark (344 chars)

    Back on Market due to buyer financing! This 4-family property could be an investor's dream! With a little TLC and your vision, this property could be your money-maker. Current rents are $575/mo each for the 2 occupied lower units and $680/mo for the upper south unit. Upper north 4th unit is also vacant, gutted and ready to be made rent-ready.

  5. 2022-03-30
    historical Contingent 344-char remark
    Show marketing remark (344 chars)

    Back on Market due to buyer financing! This 4-family property could be an investor's dream! With a little TLC and your vision, this property could be your money-maker. Current rents are $575/mo each for the 2 occupied lower units and $680/mo for the upper south unit. Upper north 4th unit is also vacant, gutted and ready to be made rent-ready.

  6. 2022-03-08
    price $149,900 344-char remark
    Show marketing remark (344 chars)

    Back on Market due to buyer financing! This 4-family property could be an investor's dream! With a little TLC and your vision, this property could be your money-maker. Current rents are $575/mo each for the 2 occupied lower units and $680/mo for the upper south unit. Upper north 4th unit is also vacant, gutted and ready to be made rent-ready.

  7. 2022-02-08
    listed $159,000 Active 344-char remark
    Show marketing remark (344 chars)

    Back on Market due to buyer financing! This 4-family property could be an investor's dream! With a little TLC and your vision, this property could be your money-maker. Current rents are $575/mo each for the 2 occupied lower units and $680/mo for the upper south unit. Upper north 4th unit is also vacant, gutted and ready to be made rent-ready.

  8. 2021-11-22
    historical
    Show marketing remark (99 chars)

    Your chance to own a 4 family. One unit is vacant. Others are rented. Some TLC will make you money.

  9. 2021-08-10
    listed $169,900 Active
    Show marketing remark (99 chars)

    Your chance to own a 4 family. One unit is vacant. Others are rented. Some TLC will make you money.

  10. 2020-04-09
    historical
  11. 2020-03-18
    listed $99,900 Active
  12. 2016-11-25
    historical
  13. 2016-06-14
    price $74,900
  14. 2016-05-25
    listed $84,900 Active
  15. 2012-10-03
    historical
  16. 2012-10-03
    listed $129,900
  17. 2012-10-03
    listed $68,900
  18. 2012-10-03
    historical

ⓘ 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
$5,442 · $453/mo
Projected year-2 tax
$5,442 · $453/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 3/10 Moderate FEMA zone X (unshaded) · 20% 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
$33,420
− Mortgage interest
−$11,203
− Property taxes
−$5,442
− Insurance
−$1,000
− Repairs & maintenance
−$2,674
− Management
−$2,674
− Depreciation
−$5,818
Taxable income
$4,610
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,106
After-tax cash flow
$6,268/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)
34,850
Household income
$75,751
Rent vs Own
28.1% rent · 71.9% own
Severe rent burden
820.0

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
Predominantly White (71%)
Race & ethnicity
White 71% Hispanic / Latino 14% Two or more races 10% Black 9% Asian 2%
Hispanic origin (detail)
Mexican 12% Puerto Rican 1%
Common ancestry
Romanian 7% Portuguese 5% Lithuanian 2%
Foreign-born
5% · Canada
Languages at home
91% English-only · Spanish 6% Other Indo-European 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
▼ -128.62%
Current HPI
182.6117
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

+82.9% since first listed
19 events — show timeline
  • 2026-05-27 Sold (MLS) $126,000 METROMLS
  • 2026-05-17 Pending METROMLS
  • 2026-05-12 Listed $200,000 METROMLS
  • 2022-07-07 Listing Removed METROMLS
  • 2022-06-01 Relisted METROMLS
  • 2022-03-30 Contingent METROMLS
  • 2022-03-08 Price Changed $149,900 METROMLS
  • 2022-02-08 Listed $159,000 METROMLS
  • 2021-11-22 Listing Removed METROMLS
  • 2021-08-10 Listed $169,900 METROMLS
  • 2020-04-09 Listing Removed METROMLS
  • 2020-03-18 Listed $99,900 METROMLS
  • 2016-11-25 Listing Removed METROMLS
  • 2016-06-14 Price Changed $74,900 METROMLS
  • 2016-05-25 Listed $84,900 METROMLS
  • 2012-10-03 Listed $129,900 METROMLS
  • 2012-10-03 Listing Removed METROMLS
  • 2012-10-03 Listing Removed METROMLS
  • 2012-10-03 Listed $68,900 METROMLS

Property tax history

+5.5%/yr

Latest (2025): $5,442 · +7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…