CashFlowRE
Sign in Sign up
6926 30th Ave Duplex
B+ Composite 75.45
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
  • ARV discount +13.8/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.9/10.0
  • Livability +4.2/5.0
  • Rent growth +3.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$225,000

6926 30th Ave · Kenosha, WI 53142
4 bd · 2.0 ba · 2,042 sqft · MultiFamily public records · 17 Days on market
Built 1939 4,356 sqft lot Est $261k · 14% under

🖨 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

Spacious duplex, perfect for owner occupied or investor. Great location with off street parking & garage. With a little TLC this property is sure to be a solid investment.

Key facts

  • Off street parking
  • Garage
  • 4,356 sq ft lot

Tags

OFF STREET PARKINGGARAGE

Property features AI

Exterior

  • Parking: Detached 2-car garage; 1 additional parking space
  • Utilities: Municipal water; Municipal sewer; 2 electric meters; 2 gas meters
  • Home design: 2-story duplex; Multi-family property; Zoning: RG1
  • Construction: Less than 1/2 acre lot (approximately 0.1 acre); Year built information from assessor/public record
  • Exterior features: Aluminum/steel siding

Interior

  • Kitchen: Unit 2 kitchen located on upper level
  • 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 $225k.

Deal economics

  • At list price, monthly cash flow is $954 ($11k/yr) — positive. Per door: $477/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $225k).
  • Recommended offer: $222k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.4% 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.

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: Rents rising fast (+4.1%/yr); 69 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 259 units permitted in Kenosha County in 2024 (8 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($89k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.1% rent growth), your $63k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($222k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $175k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $221,625 (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 1939 — 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
1.39%
Cap rate
11.38%
Cash-on-cash
18.16%
DSCR
1.81
GRM
6.0

CMA / ARV

ARV (on-the-fly)
$261,376
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6517 27th Ave 0.36mi 4/2.0 2,016 (-1%) 11mo $274,000 $136 72
2400 71st St 0.40mi 3/2.0 (-1) 2,011 (-2%) 8mo $285,000 $142 67
6615 24th Ave 0.47mi 4/2.0 2,040 (-0%) 15mo $262,000 $128 66
6801 36th Ave 0.34mi 3/2.0 (-1) 1,948 (-5%) 11mo $220,000 $113 63
7516 37th Ave #7518 0.50mi 3/2.0 (-1) 2,200 (+8%) 1mo $335,000 $152 58
6716 36th Ave 0.38mi 4/2.0 1,804 (-12%) 7mo $154,900 $86 57
6827 25th Ave 0.35mi 4/2.0 1,764 (-14%) 9mo $226,500 $128 54
6431 22nd Ave 0.64mi 4/2.0 2,040 (-0%) 20mo $160,000 $78 53
7122 23rd Ave 0.46mi 4/2.0 2,124 (+4%) 23mo $245,500 $116 53
6826 22nd Ave 0.50mi 4/2.0 1,760 (-14%) 2mo $270,000 $153 51

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 · 4.12% rent growth · sell at horizon

5-year hold
IRR
11.0%
Equity multiple
1.44×
Total profit
$27,880
Equity at exit
$33,548
10-year hold
IRR
20.9%
Equity multiple
2.87×
Total profit
$117,609
Equity at exit
$19,454

Cash invested: $63,000 (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 53142

Rents YoY
4.1%
Active inventory
69
Price-to-rent
12.0×

Monthly cashflow live

Estimated rent
$3,137 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$251 /mo · $3,011/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$659
Net cashflow
$954

Break-even live

Break-even rent $1,930
Max offer price $225,000
Occupancy floor 65%

Sensitivity live

Price -10% $1,081 -5% $1,017 +0% $954 +5% $890 +10% $826
Rent -10% $706 -5% $830 +0% $954 +5% $1,078 +10% $1,201
Rate -1.0pp $1,067 -0.5pp $1,011 base $954 +0.5pp $895 +1.0pp $836

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

UnitsBedsBathsEst. rent
Total (2 units) $3,137

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
$56,250
Closing costs
$6,750
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7719 15th Ave Kenosha, WI 4.0 2.0 1898 $2,599 $1.37 19d 1 1.07mi
5432 23rd Ave Kenosha, WI 4.0 2.0 1400 $1,695 $1.21 4d 1 1.14mi
1510 57th St Unit 2 Kenosha, WI 4.0 2.0 1700 $1,800 $1.06 44d 1 1.26mi

Listing history 10 events

  1. 2026-06-21
    days on market $225,000 Active 17 DOM
  2. 2026-06-18
    days on market $225,000 Active 14 DOM
  3. 2026-06-17
    days on market $225,000 Active 13 DOM
  4. 2026-06-16
    days on market $225,000 Active 12 DOM
  5. 2026-06-15
    days on market $225,000 Active 11 DOM
  6. 2026-06-13
    days on market $225,000 Active 9 DOM
  7. 2026-06-09
    days on market $225,000 Active 5 DOM
  8. 2026-06-08
    days on market $225,000 Active 4 DOM
  9. 2026-06-07
    remarks 173-char remark
  10. 2026-06-07
    listed $225,000 Active 3 DOM

ⓘ 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
$3,011 · $251/mo
Projected year-2 tax
$3,587 · $299/mo
Expected delta
+$576/yr (+$48/mo · 19.1%)

ⓘ 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) · 22% 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
  • 🫁 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
$37,644
− Mortgage interest
−$12,603
− Property taxes
−$3,011
− Insurance
−$1,125
− Repairs & maintenance
−$3,012
− Management
−$3,012
− Depreciation
−$6,545
Taxable income
$8,336
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,001
After-tax cash flow
$9,443/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)
34,144
Household income
$88,960
Rent vs Own
28.3% rent · 71.7% own
Severe rent burden
725.0

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
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 16% Two or more races 14% Black 6% Asian 3%
Hispanic origin (detail)
Mexican 12% Puerto Rican 2%
Common ancestry
Romanian 7% Portuguese 2% Lithuanian 2%
Foreign-born
10% · Canada, China
Languages at home
83% English-only · Spanish 12% Other Indo-European 1% Other Asian/Pacific 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
▼ -224.61%
Current HPI
238.3837
Rent YoY
▲ 4.12%
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

+139.4% since first listed
3 events — show timeline
  • 2026-06-04 Listed $225,000 METROMLS
  • 2026-04-28 Sold (Public Records) $175,000 Public Records
  • 1999-09-01 Sold (Public Records) $94,000 Public Records

Property tax history

+0.4%/yr

Latest (2025): $3,011 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…