6 bd · 4.0 ba ·
2,200 sqft ·
Built 1958
· MultiFamily
· Pending
· 3 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$3,615/mo
Mortgage (P&I)
−$1,782
Tax + insurance
−$566
HOA
−$0
Vac / Maint / Mgmt
−$759
Net cashflow
$507/mo
Annual
$6,083/yr
Cap rate
8.08%
Cash-on-cash
6.39%
DSCR
1.28
1% rule
1.06%
Cash to close
$95,172
Investor read
This is a 2 × 3-bed/2.0-bath units multifamily listed at $340k. Condition is rated fair.
At list price, monthly cash flow is $507 ($6k/yr) — positive. Per door: $253/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($4k rent vs $340k).
Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
Location reads 84/100 on livability (#31 in WI, #680 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-, schools D+.
Kenosha School District (suburban): math 26% / reading 31% proficiency, ranked #287 of 342 in WI (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents rising fast (+4.1%/yr); 69 active listings in the ZIP; solid renter incomes; 259 units permitted in Kenosha County in 2024 (8 in 5+ unit buildings).
2 sale attempts since 3y 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 $220k; list at $340k implies a 55% gain — meaningful room to come down on a strong offer.
Cap rate 8.1% vs local median 3.8% in Kenosha — 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.
At $3,615/mo this rent would consume 49% of the median local household income ($89k/yr) (locally 725% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Questions for listing agent
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
Repairs flagged (vision-AI assessment)
Major: exterior siding
— Significant wear and tear
Minor: landscaping
— Overgrown bushes and patches of snow
CashFlowRE · CFR-3Y524T8RRH0P3Y
· Data 3 weeks agocashflowre.app · 2026-05-29