CashFlowRE
Sign in Sign up
1839 Mead St Multi-family
B- Composite 69.42
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 +7.5/15.0
  • Rent growth +4.0/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$170,000

1839 Mead St · Racine, WI 53403
6 bd · 2.0 ba · 2,238 sqft · MultiFamily public records · 25 Days on market
Built 1913 4,356 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Terrific investor opportunity for this 3BR/3BR duplex with 1100 sf in each unit. Tenants have been in place for >2 years, at $900/mo. New furnaces in 2021, newer roof, vinyl windows. Upper unit has washer/dryer hookup capability in basement. Off street parking for two vehicles, and ample on-street parking. Seller is offering a home duplex warranty for 13 months. Refrigerators and oven/stoves included.

Key facts

  • Off street parking
  • Ample backyard
  • Front porch

Tags

OFF STREET PARKINGFRONT PORCHAMPLE BACKYARD

Property features AI

Finance

  • Other: Property includes 2 units

Exterior

  • Parking: Attached garage
  • Utilities: Municipal water; Separate meters: 2 electric meters, 2 gas meters
  • Home design: 2-story duplex; Multi-family property; Zoning: R-3
  • Construction: Year built: Other - see remarks
  • Exterior features: Vinyl exterior; Lot less than 1/2 acre

Interior

  • Kitchen: Unit 2 kitchen on upper level; Two refrigerators included
  • Bedrooms: Unit 1: 3 bedrooms; Unit 2: 3 bedrooms (master and other bedrooms on upper level)
  • Bathrooms: Unit 1: 1 full bath; Unit 2: 1 full bath
  • 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 6-bed/2.0-bath multifamily listed at $170k.

Deal economics

  • At list price, monthly cash flow is $783 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $170k).
  • Recommended offer: $167k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.8% 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: Rents rising fast (+5.8%/yr); 91 active listings in the ZIP; 505 units permitted in Racine County in 2024 (287 in 5+ unit buildings).
  • At $2,701/mo this rent would consume 54% of the median local household income ($60k/yr) (locally 1164% 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 + 5.8% rent growth), your $48k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • 11 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 $125k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1913 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $167,450 (1.5% below list)

Questions for the listing agent

  1. Built in 1913 — 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
1.59%
Cap rate
11.82%
Cash-on-cash
19.73%
DSCR
1.88
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$98,472
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1814 Center St 0.15mi 6/2.5 2,500 (+12%) 1mo $110,000 $44 70
1801 Center St 0.18mi 5/2.0 (-1) 2,432 (+9%) 5mo $135,000 $56 68
1808 Howe St 0.06mi 5/2.0 (-1) 2,030 (-9%) 23mo $65,000 $32 57
1422 Racine St 0.47mi 6/2.0 2,182 (-2%) 22mo $125,000 $57 55
1510 S Memorial Dr 0.55mi 7/2.0 (+1) 2,143 (-4%) 12mo $38,000 $18 52
1636 S Memorial Dr 0.46mi 5/2.0 (-1) 2,532 (+13%) 4mo $85,000 $34 48
1634 Washington Ave 0.64mi 5/2.0 (-1) 2,116 (-6%) 11mo $90,000 $43 47
1504 Owen Ave 0.52mi 5/2.0 (-1) 1,909 (-15%) 2mo $129,900 $68 45
1437 Wisconsin Ave 0.63mi 6/2.0 2,460 (+10%) 21mo $190,000 $77 36

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 · 5.84% rent growth · sell at horizon

5-year hold
IRR
15.3%
Equity multiple
1.64×
Total profit
$30,394
Equity at exit
$25,348
10-year hold
IRR
26.2%
Equity multiple
3.64×
Total profit
$125,793
Equity at exit
$14,698

Cash invested: $47,600 (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 53403

Rents YoY
5.8%
Active inventory
91
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$2,701 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$389 /mo · $4,664/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$567
Net cashflow
$783

Break-even live

Break-even rent $1,710
Max offer price $170,000
Occupancy floor 66%

Sensitivity live

Price -10% $879 -5% $831 +0% $783 +5% $735 +10% $687
Rent -10% $569 -5% $676 +0% $783 +5% $889 +10% $996
Rate -1.0pp $868 -0.5pp $826 base $783 +0.5pp $739 +1.0pp $694

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

UnitsBedsBathsEst. rent
Total (2 units) $2,701

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
$42,500
Closing costs
$5,100
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 50 events

  1. 2026-06-13
    status $170,000 Pending 25 DOM
  2. 2026-06-10
    days on market $170,000 Active 25 DOM
  3. 2026-06-09
    days on market $170,000 Active 24 DOM
  4. 2026-06-08
    days on market $170,000 Active 23 DOM
  5. 2026-06-07
    days on market $170,000 Active 22 DOM
  6. 2026-06-05
    days on market $170,000 Active 19 DOM
  7. 2026-06-03
    days on market $170,000 Active 18 DOM
  8. 2026-06-02
    days on market $170,000 Active 17 DOM
  9. 2026-06-01
    days on market $170,000 Active 16 DOM
  10. 2026-05-31
    days on market $170,000 Active 15 DOM
  11. 2026-05-30
    days on market $170,000 Active 14 DOM
  12. 2026-05-19
    status Active
  13. 2026-03-25
    status Pending
  14. 2026-03-21
    listed $170,000 Active
  15. 2022-08-24
    soldstatus $124,765 Sold 407-char remark
    Show marketing remark (407 chars)

    Terrific investor opportunity for this 3BR/3BR duplex with 1100 sf in each unit. Tenants have been in place for >2 years, at $900/mo. New furnaces in 2021, newer roof, vinyl windows. Upper unit has washer/dryer hookup capability in basement. Off street parking for two vehicles, and ample on-street parking. Seller is offering a home duplex warranty for 13 months. Refrigerators and oven/stoves included.

  16. 2022-08-22
    soldstatus $124,800
  17. 2022-08-04
    historical Contingent 407-char remark
    Show marketing remark (407 chars)

    Terrific investor opportunity for this 3BR/3BR duplex with 1100 sf in each unit. Tenants have been in place for >2 years, at $900/mo. New furnaces in 2021, newer roof, vinyl windows. Upper unit has washer/dryer hookup capability in basement. Off street parking for two vehicles, and ample on-street parking. Seller is offering a home duplex warranty for 13 months. Refrigerators and oven/stoves included.

  18. 2022-08-02
    price $129,900 407-char remark
    Show marketing remark (407 chars)

    Terrific investor opportunity for this 3BR/3BR duplex with 1100 sf in each unit. Tenants have been in place for >2 years, at $900/mo. New furnaces in 2021, newer roof, vinyl windows. Upper unit has washer/dryer hookup capability in basement. Off street parking for two vehicles, and ample on-street parking. Seller is offering a home duplex warranty for 13 months. Refrigerators and oven/stoves included.

  19. 2022-07-06
    listed $135,900 Active 407-char remark
    Show marketing remark (407 chars)

    Terrific investor opportunity for this 3BR/3BR duplex with 1100 sf in each unit. Tenants have been in place for >2 years, at $900/mo. New furnaces in 2021, newer roof, vinyl windows. Upper unit has washer/dryer hookup capability in basement. Off street parking for two vehicles, and ample on-street parking. Seller is offering a home duplex warranty for 13 months. Refrigerators and oven/stoves included.

  20. 2021-01-15
    soldstatus $107,000 Sold 489-char remark
    Show marketing remark (489 chars)

    Spacious two-family unit now available - a great cash flow opportunity! Both units are currently under lease at $900 per month. Lower unit occupants can relax on the ample front porch, and upper unit occupants will enjoy the balcony off the living room. Three bedrooms in each unit and full basement. Newer windows, separate utilities, with refrigerators and stoves included in each unit. Access to attic area could offer potential to construct additional rental space. Off street parking.

  21. 2020-12-18
    historical Contingent 489-char remark
    Show marketing remark (489 chars)

    Spacious two-family unit now available - a great cash flow opportunity! Both units are currently under lease at $900 per month. Lower unit occupants can relax on the ample front porch, and upper unit occupants will enjoy the balcony off the living room. Three bedrooms in each unit and full basement. Newer windows, separate utilities, with refrigerators and stoves included in each unit. Access to attic area could offer potential to construct additional rental space. Off street parking.

  22. 2020-11-18
    price $107,500 489-char remark
    Show marketing remark (489 chars)

    Spacious two-family unit now available - a great cash flow opportunity! Both units are currently under lease at $900 per month. Lower unit occupants can relax on the ample front porch, and upper unit occupants will enjoy the balcony off the living room. Three bedrooms in each unit and full basement. Newer windows, separate utilities, with refrigerators and stoves included in each unit. Access to attic area could offer potential to construct additional rental space. Off street parking.

  23. 2020-10-30
    price $112,500 489-char remark
    Show marketing remark (489 chars)

    Spacious two-family unit now available - a great cash flow opportunity! Both units are currently under lease at $900 per month. Lower unit occupants can relax on the ample front porch, and upper unit occupants will enjoy the balcony off the living room. Three bedrooms in each unit and full basement. Newer windows, separate utilities, with refrigerators and stoves included in each unit. Access to attic area could offer potential to construct additional rental space. Off street parking.

  24. 2020-10-01
    listed $120,000 Active 489-char remark
    Show marketing remark (489 chars)

    Spacious two-family unit now available - a great cash flow opportunity! Both units are currently under lease at $900 per month. Lower unit occupants can relax on the ample front porch, and upper unit occupants will enjoy the balcony off the living room. Three bedrooms in each unit and full basement. Newer windows, separate utilities, with refrigerators and stoves included in each unit. Access to attic area could offer potential to construct additional rental space. Off street parking.

  25. 2019-10-28
    soldstatus $74,000
  26. 2019-10-15
    soldstatus $74,000 Sold
  27. 2019-10-09
    status Pending
  28. 2019-10-01
    price $74,900
  29. 2019-09-20
    status Active
  30. 2019-07-16
    historical Contingent
  31. 2019-06-29
    status Active
  32. 2019-06-21
    historical Contingent
  33. 2019-06-17
    price $79,900
  34. 2019-06-08
    listed $84,900 Active
  35. 2019-04-05
    soldstatus $37,000 Sold
  36. 2019-03-25
    status Pending
  37. 2019-03-20
    price $44,900
  38. 2019-02-28
    price $49,900
  39. 2019-01-10
    price $59,900
  40. 2018-12-16
    price $62,900
  41. 2018-10-30
    listed $67,900 Active
  42. 2016-11-07
    historical
  43. 2016-07-25
    listed $63,900 Active
  44. 2015-12-15
    soldstatus $105,000
  45. 2015-11-16
    soldstatus $20,000 Sold
  46. 2015-11-12
    status Pending
  47. 2015-11-01
    status Active
  48. 2015-11-01
    historical
  49. 2015-08-27
    historical Contingent
  50. 2015-07-01
    price $34,900

ⓘ 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
$4,664 · $389/mo
Projected year-2 tax
$4,664 · $389/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 4/10 Moderate FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥95°F today · 14 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
$32,412
− Mortgage interest
−$9,523
− Property taxes
−$4,664
− Insurance
−$850
− Repairs & maintenance
−$2,593
− Management
−$2,593
− Depreciation
−$4,945
Taxable income
$7,244
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,738
After-tax cash flow
$7,655/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)
27,009
Household income
$59,820
Rent vs Own
41.6% rent · 58.4% own
Severe rent burden
1164.0

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 0.69)
Race & ethnicity
White 42% Black 27% Hispanic / Latino 24% Two or more races 16%
Hispanic origin (detail)
Mexican 19% Puerto Rican 3%
Common ancestry
Romanian 3% Portuguese 2% Lithuanian 2%
Foreign-born
7% · Canada
Languages at home
84% English-only · Spanish 15%

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
▼ -147.08%
Current HPI
191.0012
Rent YoY
▲ 5.84%
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

+142.9% since first listed
42 events — show timeline
  • 2026-05-19 Relisted METROMLS
  • 2026-03-25 Pending METROMLS
  • 2026-03-21 Listed $170,000 METROMLS
  • 2022-08-24 Sold (MLS) $124,765 METROMLS
  • 2022-08-22 Sold (Public Records) $124,800 Public Records
  • 2022-08-04 Contingent METROMLS
  • 2022-08-02 Price Changed $129,900 METROMLS
  • 2022-07-06 Listed $135,900 METROMLS
  • 2021-01-15 Sold (MLS) $107,000 METROMLS
  • 2020-12-18 Contingent METROMLS
  • 2020-11-18 Price Changed $107,500 METROMLS
  • 2020-10-30 Price Changed $112,500 METROMLS
  • 2020-10-01 Listed $120,000 METROMLS
  • 2019-10-28 Sold (Public Records) $74,000 Public Records
  • 2019-10-15 Sold (MLS) $74,000 METROMLS
  • 2019-10-09 Pending METROMLS
  • 2019-10-01 Price Changed $74,900 METROMLS
  • 2019-09-20 Relisted METROMLS
  • 2019-07-16 Contingent METROMLS
  • 2019-06-29 Relisted METROMLS
  • 2019-06-21 Contingent METROMLS
  • 2019-06-17 Price Changed $79,900 METROMLS
  • 2019-06-08 Listed $84,900 METROMLS
  • 2019-04-05 Sold (MLS) $37,000 METROMLS
  • 2019-03-25 Pending METROMLS
  • 2019-03-20 Price Changed $44,900 METROMLS
  • 2019-02-28 Price Changed $49,900 METROMLS
  • 2019-01-10 Price Changed $59,900 METROMLS
  • 2018-12-16 Price Changed $62,900 METROMLS
  • 2018-10-30 Listed $67,900 METROMLS
  • 2016-11-07 Listing Removed METROMLS
  • 2016-07-25 Listed $63,900 METROMLS
  • 2015-12-15 Sold (Public Records) $105,000 Public Records
  • 2015-11-16 Sold (MLS) $20,000 METROMLS
  • 2015-11-12 Pending METROMLS
  • 2015-11-01 Relisted METROMLS
  • 2015-11-01 Listing Removed METROMLS
  • 2015-08-27 Contingent METROMLS
  • 2015-07-01 Price Changed $34,900 METROMLS
  • 2015-05-05 Listed $39,900 METROMLS
  • 2007-06-26 Sold (Public Records) $70,000 Public Records
  • 2007-06-22 Sold (MLS) $70,000 METROMLS

Property tax history

+1.3%/yr

Latest (2025): $4,664 · +55.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…