CashFlowRE
Sign in Sign up
4911 Sheridan Rd
B+ Composite 76.63
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 +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.4/10.0
  • Livability +4.2/5.0
  • Rent growth +4.0/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

4911 Sheridan Rd · Kenosha, WI 53140
4 bd · 1.0 ba · 1,135 sqft · SingleFamily public records · 26 Days on market
Built 1873 4,356 sqft lot $132/sqft · 34% below area Est $227k · 34% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this four-bedroom home offering a functional layout and plenty of potential. The property features a cozy living room, a spacious dining area, and a kitchen conveniently separated from the dining space. Four bedrooms provide privacy throughout the home, and a deep one-car garage offers ample storage or workspace. The home is in need of TLC and is being sold as-is, presenting an opportunity for buyers to update and customize.

Key facts

  • 4,356 sq ft lot
  • Garage
  • Built 1873

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 4-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $604 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.1% 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: Rents rising fast (+6.0%/yr); 43 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 42% of the median local income ($58k/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 + 6.0% rent growth), your $42k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 13y 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 $68k; list at $150k implies a 120% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1873 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $147,651 (1.5% below list)

Questions for the listing agent

  1. Built in 1873 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.34%
Cap rate
11.13%
Cash-on-cash
17.27%
DSCR
1.77
GRM
6.2

CMA / ARV

ARV (median comp)
$226,821
List price
$149,900
Delta
-33.91%
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
4911 Sheridan Rd 0.00mi 4/1.0 1,135 (0%) 0mo $120,000 $106 100
4810 16th Ave 0.34mi 3/2.0 (-1) 1,144 (+1%) 2mo $285,000 $249 72
923 47th St 0.15mi 3/1.5 (-1) 1,231 (+8%) 10mo $160,000 $130 64
4048 10th Ave 0.56mi 3/1.0 (-1) 1,183 (+4%) 8mo $215,000 $182 55
1005 44th St 0.33mi 4/2.0 1,272 (+12%) 12mo $220,000 $173 50
2000 42nd St 0.73mi 3/1.0 (-1) 1,100 (-3%) 9mo $215,000 $195 48
4517 18th Ave 0.47mi 3/1.5 (-1) 1,243 (+10%) 9mo $197,500 $159 48
711 40th St 0.64mi 3/1.0 (-1) 1,243 (+10%) 6mo $245,000 $197 44
4005 14th Ave 0.67mi 3/1.0 (-1) 1,254 (+10%) 3mo $200,000 $159 44
4813 23rd Ave 0.72mi 3/1.5 (-1) 1,078 (-5%) 10mo $239,000 $222 43
1922 45th St 0.59mi 3/1.0 (-1) 1,001 (-12%) 11mo $135,000 $135 38
3834 Sheridan Rd 0.70mi 4/1.0 1,303 (+15%) 10mo $240,000 $184 34

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 · 5.98% rent growth · sell at horizon

5-year hold
IRR
11.8%
Equity multiple
1.49×
Total profit
$20,395
Equity at exit
$22,351
10-year hold
IRR
23.0%
Equity multiple
3.25×
Total profit
$94,391
Equity at exit
$12,961

Cash invested: $41,972 (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 53140

Rents YoY
6.0%
Active inventory
43
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$2,011 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$136 /mo · $1,634/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$422
Net cashflow
$604

Break-even live

Break-even rent $1,247
Max offer price $149,900
Occupancy floor 65%

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
$37,475
Closing costs
$4,497
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1108 61st St Unit 1110 Upper Kenosha, WI 3.0 1.0 869 $1,345 $1.55 7d 1 0.78mi
5807 20th Ave Unit 2 Kenosha, WI 3.0 1.0 1064 $2,400 $2.26 18d 1 0.82mi
5432 23rd Ave Kenosha, WI 4.0 2.0 1400 $1,695 $1.21 3d 1 0.83mi
1809 60th St Kenosha, WI 3.0 1.0 1100 $1,500 $1.36 43d 1 0.85mi
2708 48th St Kenosha, WI 4.0 2.0 1200 $2,500 $2.08 22d 1 1.01mi
3323 14th Ave Kenosha, WI 3.0 1.0 1008 $1,395 $1.38 24d 1 1.14mi
4048 29th Ave Kenosha, WI 3.0 1.0 980 $2,375 $2.42 43d 1 1.25mi
6703 16th Ave Kenosha, WI 3.0 1.0 864 $1,675 $1.94 18d 1 1.27mi
4802 34th Ave Kenosha, WI 3.0 1.0 905 $1,750 $1.93 43d 1 1.41mi

Listing history 26 events

  1. 2026-05-05
    status Pending 439-char remark
    Show marketing remark (439 chars)

    Welcome to this four-bedroom home offering a functional layout and plenty of potential. The property features a cozy living room, a spacious dining area, and a kitchen conveniently separated from the dining space. Four bedrooms provide privacy throughout the home, and a deep one-car garage offers ample storage or workspace. The home is in need of TLC and is being sold as-is, presenting an opportunity for buyers to update and customize.

  2. 2026-04-08
    listed $149,900 Active 439-char remark
    Show marketing remark (439 chars)

    Welcome to this four-bedroom home offering a functional layout and plenty of potential. The property features a cozy living room, a spacious dining area, and a kitchen conveniently separated from the dining space. Four bedrooms provide privacy throughout the home, and a deep one-car garage offers ample storage or workspace. The home is in need of TLC and is being sold as-is, presenting an opportunity for buyers to update and customize.

  3. 2026-04-03
    historical 439-char remark
    Show marketing remark (439 chars)

    Welcome to this four-bedroom home offering a functional layout and plenty of potential. The property features a cozy living room, a spacious dining area, and a kitchen conveniently separated from the dining space. Four bedrooms provide privacy throughout the home, and a deep one-car garage offers ample storage or workspace. The home is in need of TLC and is being sold as-is, presenting an opportunity for buyers to update and customize.

  4. 2026-03-30
    historical Contingent 439-char remark
    Show marketing remark (439 chars)

    Welcome to this four-bedroom home offering a functional layout and plenty of potential. The property features a cozy living room, a spacious dining area, and a kitchen conveniently separated from the dining space. Four bedrooms provide privacy throughout the home, and a deep one-car garage offers ample storage or workspace. The home is in need of TLC and is being sold as-is, presenting an opportunity for buyers to update and customize.

  5. 2026-03-25
    price $149,900 439-char remark
    Show marketing remark (439 chars)

    Welcome to this four-bedroom home offering a functional layout and plenty of potential. The property features a cozy living room, a spacious dining area, and a kitchen conveniently separated from the dining space. Four bedrooms provide privacy throughout the home, and a deep one-car garage offers ample storage or workspace. The home is in need of TLC and is being sold as-is, presenting an opportunity for buyers to update and customize.

  6. 2026-02-21
    status Active 439-char remark
    Show marketing remark (439 chars)

    Welcome to this four-bedroom home offering a functional layout and plenty of potential. The property features a cozy living room, a spacious dining area, and a kitchen conveniently separated from the dining space. Four bedrooms provide privacy throughout the home, and a deep one-car garage offers ample storage or workspace. The home is in need of TLC and is being sold as-is, presenting an opportunity for buyers to update and customize.

  7. 2026-02-11
    status Pending 439-char remark
    Show marketing remark (439 chars)

    Welcome to this four-bedroom home offering a functional layout and plenty of potential. The property features a cozy living room, a spacious dining area, and a kitchen conveniently separated from the dining space. Four bedrooms provide privacy throughout the home, and a deep one-car garage offers ample storage or workspace. The home is in need of TLC and is being sold as-is, presenting an opportunity for buyers to update and customize.

  8. 2026-01-31
    price $159,900 439-char remark
    Show marketing remark (439 chars)

    Welcome to this four-bedroom home offering a functional layout and plenty of potential. The property features a cozy living room, a spacious dining area, and a kitchen conveniently separated from the dining space. Four bedrooms provide privacy throughout the home, and a deep one-car garage offers ample storage or workspace. The home is in need of TLC and is being sold as-is, presenting an opportunity for buyers to update and customize.

  9. 2026-01-02
    listed $169,900 Active 439-char remark
    Show marketing remark (439 chars)

    Welcome to this four-bedroom home offering a functional layout and plenty of potential. The property features a cozy living room, a spacious dining area, and a kitchen conveniently separated from the dining space. Four bedrooms provide privacy throughout the home, and a deep one-car garage offers ample storage or workspace. The home is in need of TLC and is being sold as-is, presenting an opportunity for buyers to update and customize.

  10. 2021-09-13
    soldstatus $68,000
  11. 2021-09-10
    soldstatus $68,000 Sold
  12. 2021-08-12
    status Pending
  13. 2021-07-30
    price $74,000
  14. 2021-07-16
    listed $79,000 Active
  15. 2013-09-20
    listed $24,900
  16. 2013-09-20
    historical
  17. 2013-06-25
    soldstatus $22,000
  18. 2013-02-15
    listed $85,900
  19. 2013-02-15
    historical
  20. 2013-02-09
    listed $39,900
  21. 2013-02-09
    historical
  22. 2013-01-13
    historical
  23. 2013-01-13
    listed $99,900
  24. 2008-05-22
    soldstatus $85,000
  25. 2008-05-19
    soldstatus $85,000
  26. 2008-01-29
    soldstatus $55,000

ⓘ 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
$1,634 · $136/mo
Projected year-2 tax
$2,204 · $184/mo
Expected delta
+$569/yr (+$47/mo · 34.8%)

ⓘ 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
$24,134
− Mortgage interest
−$8,397
− Property taxes
−$1,634
− Insurance
−$750
− Repairs & maintenance
−$1,931
− Management
−$1,931
− Depreciation
−$4,361
Taxable income
$5,132
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,232
After-tax cash flow
$6,018/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)
30,238
Household income
$58,006
Rent vs Own
47.7% rent · 52.3% own
Severe rent burden
1576.0

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 (66%)
Race & ethnicity
White 66% Hispanic / Latino 19% Two or more races 14% Black 9% Asian 2%
Hispanic origin (detail)
Mexican 14% Puerto Rican 2%
Common ancestry
Romanian 7% Lithuanian 3% Portuguese 3%
Foreign-born
10% · Canada
Languages at home
83% English-only · Spanish 12% Other Indo-European 3% 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
▼ -187.92%
Current HPI
235.0929
Rent YoY
▲ 5.98%
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

+172.5% since first listed
26 events — show timeline
  • 2026-05-05 Pending METROMLS
  • 2026-04-08 Listed $149,900 METROMLS
  • 2026-04-03 Listing Removed METROMLS
  • 2026-03-30 Contingent METROMLS
  • 2026-03-25 Price Changed $149,900 METROMLS
  • 2026-02-21 Relisted METROMLS
  • 2026-02-11 Pending METROMLS
  • 2026-01-31 Price Changed $159,900 METROMLS
  • 2026-01-02 Listed $169,900 METROMLS
  • 2021-09-13 Sold (Public Records) $68,000 Public Records
  • 2021-09-10 Sold (MLS) $68,000 METROMLS
  • 2021-08-12 Pending METROMLS
  • 2021-07-30 Price Changed $74,000 METROMLS
  • 2021-07-16 Listed $79,000 METROMLS
  • 2013-09-20 Listing Removed METROMLS
  • 2013-09-20 Listed $24,900 METROMLS
  • 2013-06-25 Sold (MLS) $22,000 METROMLS
  • 2013-02-15 Listing Removed METROMLS
  • 2013-02-15 Listed $85,900 METROMLS
  • 2013-02-09 Listing Removed METROMLS
  • 2013-02-09 Listed $39,900 METROMLS
  • 2013-01-13 Listed $99,900 METROMLS
  • 2013-01-13 Listing Removed METROMLS
  • 2008-05-22 Sold (Public Records) $85,000 Public Records
  • 2008-05-19 Sold (MLS) $85,000 METROMLS
  • 2008-01-29 Sold (MLS) $55,000 METROMLS

Property tax history

-1.9%/yr

Latest (2025): $1,634 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…