CashFlowRE
Sign in Sign up
511 66th St 🏷️ Likely Rental
B Composite 70.03
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 +27.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.3/10.0
  • 1% rule +7.1/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$144,900

511 66th St · Kenosha, WI 53143
3 bd · 1.0 ba · 1,036 sqft · SingleFamily public records · 78 Days on market
Built 1914 2,613 sqft lot $140/sqft · 29% below area Est $205k · 29% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Very unique and affordable Kenosha home in great location off of 5th Ave near the lakefront! This property has no driveway/garage and is set off the road from 5th Ave & 66th St with walking access only to the property. This home is currently rented with tenants renting month-to-month. This single family home features a 1-story layout with small front porch, new carpet almost throughout living areas, large living room, formal dining room, large kitchen, 3 bedrooms, and 1 full bath on the main level. This property also features a partially fenced yard, small back porch, and full unfinished basement. Will not pass FHA/VA financing, but great opportunity to create some sweat equity. Ideal for another investor looking for a nice rental in a great location or owner occupant. Welcome Home!

Key facts

  • Great location
  • Walking access
  • Small back porch

Tags

GREAT LOCATIONWALKING ACCESSPARTIALLY FENCED YARDSMALL BACK PORCHFULL UNFINISHED BASEMENT

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 $144,900 price doesn't fit this home's estimated sale value (~$204,541) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $404 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Recommended offer: $136k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.6% vs local median 4.0% 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.

Location & tenants

  • 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.
  • Market conditions: 35 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 259 units permitted in Kenosha County in 2024 (8 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($68k/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 $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $41k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 18y ago; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $50k; list at $145k implies a 190% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1914 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $136,206 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1914 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  7. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  8. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  9. 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.
  10. 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.
  11. 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
1.21%
Cap rate
9.64%
Cash-on-cash
11.94%
DSCR
1.53
GRM
6.9

CMA / ARV

ARV (median comp)
$204,541
List price
$144,900
Delta
-29.16%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1308 69th St 0.49mi 4/1.0 (+1) 1,108 (+7%) 2mo $202,000 $182 60
6343 13th Ave 0.47mi 3/1.5 1,073 (+4%) 13mo $195,000 $182 60
1505 69th St 0.60mi 2/1.0 (-1) 978 (-6%) 4mo $174,900 $179 55
910 76th St 0.63mi 2/1.0 (-1) 1,068 (+3%) 9mo $288,500 $270 53
1613 69th St 0.66mi 2/1.0 (-1) 1,060 (+2%) 11mo $155,000 $146 52
914 69th St 0.33mi 2/1.0 (-1) 892 (-14%) 8mo $196,000 $220 50
7402 8th Ave 0.51mi 2/1.0 (-1) 917 (-12%) 6mo $200,000 $218 47
911 75th St 0.60mi 2/1.0 (-1) 1,152 (+11%) 3mo $215,000 $187 46
7002 16th Ave 0.66mi 2/1.0 (-1) 970 (-6%) 9mo $125,000 $129 46
6742 12th Ave 0.41mi 2/2.0 (-1) 923 (-11%) 16mo $145,000 $157 40
519 73rd St 0.44mi 2/1.0 (-1) 1,179 (+14%) 13mo $310,000 $263 40
1303 73rd St 0.59mi 4/2.0 (+1) 1,164 (+12%) 14mo $242,000 $208 31

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
1.4%
Equity multiple
1.06×
Total profit
$2,238
Equity at exit
$21,605
10-year hold
IRR
11.1%
Equity multiple
1.86×
Total profit
$35,094
Equity at exit
$12,528

Cash invested: $40,572 (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 53143

Active inventory
35
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,746 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$156 /mo · $1,870/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$404

Break-even live

Break-even rent $1,236
Max offer price $144,900
Occupancy floor 72%

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
$36,225
Closing costs
$4,347
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6516 5th Ave Apt 3 Kenosha, WI 2.0 1.0 725 $1,110 $1.53 5d 1 0.09mi
6018 8th Ave Apt 33 Kenosha, WI 2.0 1.5 975 $1,425 $1.46 7d 1 0.47mi
5945 6th Ave Kenosha, WI 2.0 1.0–2.0 800 $2,575 $3.22 1d 13 0.53mi
1108 61st St Unit 1110 Upper Kenosha, WI 3.0 1.0 869 $1,345 $1.55 7d 1 0.54mi
5900 4th Ave Unit 212 Kenosha, WI 2.0 2.0 1224 $1,999 $1.63 44d 1 0.57mi
5900 4th Ave Unit 217 Kenosha, WI 2.0 2.0 1083 $2,195 $2.03 19d 1 0.57mi
5900 4th Ave Apt 414 Kenosha, WI 2.0 2.0 1160 $2,675 $2.31 13d 1 0.57mi
5900 4th Ave Unit 512 Kenosha, WI 2.0 2.0 1224 $2,495 $2.04 20d 1 0.57mi
5900 4th Ave Unit 509 Kenosha, WI 2.0 2.0 1083 $2,035 $1.88 25d 1 0.57mi
5900 4th Ave Unit 309 Kenosha, WI 2.0 2.0 1083 $1,895 $1.75 20d 1 0.58mi
6703 16th Ave Kenosha, WI 3.0 1.0 864 $1,675 $1.94 19d 1 0.59mi
5522 7th Ave Kenosha, WI 2.0 1.0–2.0 858 $2,660 $3.10 3d 60 0.81mi
1809 60th St Kenosha, WI 3.0 1.0 1100 $1,500 $1.36 44d 1 0.87mi
1917 61st St Unit 1 Kenosha, WI 2.0 1.0 800 $1,250 $1.56 44d 1 0.89mi
5807 20th Ave Unit 1 Kenosha, WI 2.0 1.0 1064 $2,000 $1.88 19d 1 0.99mi
5807 20th Ave Unit 2 Kenosha, WI 3.0 1.0 1064 $2,400 $2.26 19d 1 0.99mi
716 51st Pl Kenosha, WI 2.0 1.0 900 $1,349 $1.50 21d 1 1.08mi
2614 63rd St #2 Kenosha, WI 2.0 1.0 900 $1,295 $1.44 25d 1 1.26mi
5432 23rd Ave Kenosha, WI 4.0 2.0 1400 $1,695 $1.21 4d 1 1.29mi
910 85th St Unit 920-306 Kenosha, WI 2.0 2.0 886 $1,200 $1.35 44d 1 1.47mi

Listing history 30 events

  1. 2026-06-18
    days on market $144,900 Active 78 DOM
  2. 2026-06-17
    days on market $144,900 Active 77 DOM
  3. 2026-06-16
    days on market $144,900 Active 76 DOM
  4. 2026-06-15
    days on market $144,900 Active 75 DOM
  5. 2026-06-13
    days on market $144,900 Active 73 DOM
  6. 2026-06-09
    days on market $144,900 Active 69 DOM
  7. 2026-06-08
    days on market $144,900 Active 68 DOM
  8. 2026-06-07
    days on market $144,900 Active 67 DOM
  9. 2026-06-04
    days on market $144,900 Active 64 DOM
  10. 2026-06-03
    days on market $144,900 Active 63 DOM
  11. 2026-06-02
    days on market $144,900 Active 62 DOM
  12. 2026-06-01
    days on market $144,900 Active 61 DOM
  13. 2026-05-31
    days on market $144,900 Active 60 DOM
  14. 2026-05-11
    price $144,900 800-char remark
    Show marketing remark (800 chars)

    Very unique and affordable Kenosha home in great location off of 5th Ave near the lakefront! This property has no driveway/garage and is set off the road from 5th Ave & 66th St with walking access only to the property. This home is currently rented with tenants renting month-to-month. This single family home features a 1-story layout with small front porch, new carpet almost throughout living areas, large living room, formal dining room, large kitchen, 3 bedrooms, and 1 full bath on the main level. This property also features a partially fenced yard, small back porch, and full unfinished basement. Will not pass FHA/VA financing, but great opportunity to create some sweat equity. Ideal for another investor looking for a nice rental in a great location or owner occupant. Welcome Home!

  15. 2026-04-16
    price $155,000 800-char remark
    Show marketing remark (800 chars)

    Very unique and affordable Kenosha home in great location off of 5th Ave near the lakefront! This property has no driveway/garage and is set off the road from 5th Ave & 66th St with walking access only to the property. This home is currently rented with tenants renting month-to-month. This single family home features a 1-story layout with small front porch, new carpet almost throughout living areas, large living room, formal dining room, large kitchen, 3 bedrooms, and 1 full bath on the main level. This property also features a partially fenced yard, small back porch, and full unfinished basement. Will not pass FHA/VA financing, but great opportunity to create some sweat equity. Ideal for another investor looking for a nice rental in a great location or owner occupant. Welcome Home!

  16. 2026-04-01
    listed $159,900 Active 800-char remark
    Show marketing remark (800 chars)

    Very unique and affordable Kenosha home in great location off of 5th Ave near the lakefront! This property has no driveway/garage and is set off the road from 5th Ave & 66th St with walking access only to the property. This home is currently rented with tenants renting month-to-month. This single family home features a 1-story layout with small front porch, new carpet almost throughout living areas, large living room, formal dining room, large kitchen, 3 bedrooms, and 1 full bath on the main level. This property also features a partially fenced yard, small back porch, and full unfinished basement. Will not pass FHA/VA financing, but great opportunity to create some sweat equity. Ideal for another investor looking for a nice rental in a great location or owner occupant. Welcome Home!

  17. 2013-02-05
    listed $95,000 130-char remark
    Show marketing remark (130 chars)

    Pre-Foreclosure. All offers subject to bank approval. Located in a very private secluded area, walking distance to Lake Michigan.

  18. 2013-02-05
    historical 130-char remark
    Show marketing remark (130 chars)

    Pre-Foreclosure. All offers subject to bank approval. Located in a very private secluded area, walking distance to Lake Michigan.

  19. 2013-02-05
    listed $123,000
    Show marketing remark (130 chars)

    Pre-Foreclosure. All offers subject to bank approval. Located in a very private secluded area, walking distance to Lake Michigan.

  20. 2013-02-05
    historical
    Show marketing remark (130 chars)

    Pre-Foreclosure. All offers subject to bank approval. Located in a very private secluded area, walking distance to Lake Michigan.

  21. 2013-01-13
    listed $49,900
  22. 2013-01-13
    historical
  23. 2008-09-15
    soldstatus $49,900
  24. 2008-09-15
    soldstatus $49,900
  25. 2008-08-15
    historical
  26. 2008-07-21
    listed $49,900
  27. 2008-07-18
    historical
  28. 2008-06-08
    listed
  29. 2006-09-18
    soldstatus $116,000
  30. 2004-04-23
    soldstatus $52,000

ⓘ 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
$1,870 · $156/mo
Projected year-2 tax
$2,275 · $190/mo
Expected delta
+$405/yr (+$34/mo · 21.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 47% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥96°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$20,957
− Mortgage interest
−$8,117
− Property taxes
−$1,870
− Insurance
−$724
− Repairs & maintenance
−$1,677
− Management
−$1,677
− Depreciation
−$4,215
Taxable income
$2,678
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$643
After-tax cash flow
$4,201/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
Kenosha School District
NCES district ID
5507320
Math proficiency
26% ▼ -9.00%
Reading proficiency
31% ▼ -6.00%
Median HH income
$52,407
Composite
25.17/100
National rank
#7516
State rank
#287 of 342 in WI

Livability — Kenosha

Score
84/100
State rank
#31
US rank
#680

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kenosha, WI
County
Kenosha County · 130,343 people
City population
85,271
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
20,889
Household income
$68,343
Rent vs Own
40.9% rent · 59.1% own
Severe rent burden
813.0

Population outlook (Kenosha County) Hauer SSP2

Today (2025)
174,032 people
By 2030
174,923 · +0.5%
By 2040
173,895 · -0.1%
By 2050
170,102 · -2.3%
By 2075
162,952 · -6.4%
By 2100
154,781 · -11.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 59% Hispanic / Latino 21% Two or more races 18% Black 11% Asian 1%
Hispanic origin (detail)
Mexican 16% Puerto Rican 2%
Common ancestry
Romanian 6% Portuguese 5% Lithuanian 2%
Foreign-born
6% · Canada, China
Languages at home
89% English-only · Spanish 10% Chinese 1%

Political lean MEDSL · Kenosha

2024 margin
Lean R (+6.2) · D 46.2% · R 52.5% · Other 1.3%
2008→2024 swing
-24.3pp toward R · 2008: 18.1pp · 2024: -6.2pp
All cycles
2024: R+6.2 2020: R+3.1 2016: R+0.3 2012: D+12.3 2008: D+18.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -220.75%
Current HPI
229.2067
Rent YoY
Metro
Chicago-Naperville-Elgin, IL-IN-WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+178.7% since first listed
17 events — show timeline
  • 2026-05-11 Price Changed $144,900 METROMLS
  • 2026-04-16 Price Changed $155,000 METROMLS
  • 2026-04-01 Listed $159,900 METROMLS
  • 2013-02-05 Listing Removed METROMLS
  • 2013-02-05 Listed $95,000 METROMLS
  • 2013-02-05 Listing Removed METROMLS
  • 2013-02-05 Listed $123,000 METROMLS
  • 2013-01-13 Listing Removed METROMLS
  • 2013-01-13 Listed $49,900 METROMLS
  • 2008-09-15 Sold (MLS) $49,900 MRED as Distributed by MLS Grid
  • 2008-09-15 Sold (MLS) $49,900 METROMLS
  • 2008-08-15 Listing Removed MRED as Distributed by MLS Grid
  • 2008-07-21 Listed $49,900 MRED as Distributed by MLS Grid
  • 2008-07-18 Listing Removed MRED as Distributed by MLS Grid
  • 2008-06-08 Listed MRED as Distributed by MLS Grid
  • 2006-09-18 Sold (Public Records) $116,000 Public Records
  • 2004-04-23 Sold (Public Records) $52,000 Public Records

Property tax history

+0.8%/yr

Latest (2025): $1,870 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…