CashFlowRE
Sign in Sign up
1613 Taylor Ave Duplex
B- Composite 68.74
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 +29.8/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • ARV discount +8.4/15.0
  • 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

$189,900

1613 Taylor Ave · Racine, WI 53403
4 bd · 2.0 ba · 2,336 sqft · MultiFamily public records · 8 Days on market
Built 1907 4,791 sqft lot Est $194k · at est.

🖨 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

Move in ready duplex to either owner occupy or add to your portfolio! Two nice sized units both featuring 2 bedrooms centrally located in Racine and very convenient on a main street.

Key facts

  • 4,791 sq ft lot
  • Built 1907
  • Listed 8 days

Property features AI

Finance

  • Financial info: Less than 1/2 acre lot (approx. 0.11 acre)

Exterior

  • Utilities: Municipal water; Municipal sewer; 2 electric meters; 2 gas meters
  • Home design: 2-story duplex; Multi-family property; Zoned RES
  • Construction: Property age/year built from assessor/public record
  • Exterior features: Brick/stone and vinyl exterior

Interior

  • Kitchen: Unit 2 kitchen on upper level
  • Bedrooms: Unit 1: 2 bedrooms; Unit 2: 2 bedrooms (both 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 $190k.

Deal economics

  • At list price, monthly cash flow is $698 ($8k/yr) — positive. Per door: $349/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $190k).
  • Cap rate 10.7% 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; 1 comparable units currently listed for rent nearby; 505 units permitted in Racine County in 2024 (287 in 5+ unit buildings).
  • At $2,578/mo this rent would consume 52% 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 $6k 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 $53k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 2y 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 $138k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1907 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $189,900

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 1907 — 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
1.36%
Cap rate
10.70%
Cash-on-cash
15.76%
DSCR
1.70
GRM
6.1

CMA / ARV

ARV (on-the-fly)
$193,888
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1613 Taylor Ave 0.00mi 4/2.0 2,336 (0%) 0mo $180,000 $77 100
1653 Holmes Ave 0.17mi 4/2.0 2,268 (-3%) 15mo $150,000 $66 75
1528 Flett Ave 0.25mi 4/2.0 2,226 (-5%) 10mo $162,000 $73 72
2606 Olive St 0.68mi 4/2.0 2,342 (+0%) 4mo $195,000 $83 64
1636 S Memorial Dr 0.28mi 5/2.0 (+1) 2,532 (+8%) 4mo $85,000 $34 64
2912 Wright Ave 0.51mi 5/2.0 (+1) 2,425 (+4%) 5mo $274,500 $113 61
2501 17th St 0.20mi 5/2.0 (+1) 2,100 (-10%) 14mo $160,000 $76 57
1817 Grange Ave 0.36mi 4/2.0 2,040 (-13%) 8mo $170,000 $83 56
1634 Washington Ave 0.34mi 5/2.0 (+1) 2,116 (-9%) 11mo $90,000 $43 54
1641 Quincy Ave 0.40mi 4/2.0 2,120 (-9%) 17mo $210,000 $99 51
1500 Quincy Ave 0.44mi 4/2.0 2,195 (-6%) 22mo $200,000 $91 51
1909 Thurston Ave Unit 1909 1/2 0.45mi 3/2.0 (-1) 2,100 (-10%) 16mo $237,000 $113 44

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
9.8%
Equity multiple
1.40×
Total profit
$21,327
Equity at exit
$28,315
10-year hold
IRR
21.2%
Equity multiple
3.05×
Total profit
$109,007
Equity at exit
$16,419

Cash invested: $53,172 (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
12.3×

Monthly cashflow live

Estimated rent
$2,578 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$263 /mo · $3,161/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$541
Net cashflow
$698

Break-even live

Break-even rent $1,694
Max offer price $189,900
Occupancy floor 68%

Sensitivity live

Price -10% $806 -5% $752 +0% $698 +5% $644 +10% $591
Rent -10% $495 -5% $596 +0% $698 +5% $800 +10% $902
Rate -1.0pp $794 -0.5pp $746 base $698 +0.5pp $649 +1.0pp $599

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

UnitsBedsBathsEst. rent
Total (2 units) $2,578

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
$47,475
Closing costs
$5,697
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3224 Osborne Blvd Racine, WI 3.0 2.0 1696 $2,200 $1.30 21d 1 1.09mi

Listing history 14 events

  1. 2026-06-05
    statusdays on market $189,900 Pending 8 DOM
  2. 2026-06-03
    days on market $189,900 Active 7 DOM
  3. 2026-06-02
    days on market $189,900 Active 6 DOM
  4. 2026-06-01
    days on market $189,900 Active 5 DOM
  5. 2026-05-31
    days on market $189,900 Active 4 DOM
  6. 2026-05-30
    days on market $189,900 Active 3 DOM
  7. 2026-05-27
    listed $189,900 Active
  8. 2024-05-03
    historical $1,400
  9. 2024-04-10
    listed $1,400
  10. 2024-04-10
    historical $1,400
  11. 2024-04-03
    price $1,400
  12. 2024-04-02
    price $1,295
  13. 2024-03-29
    listed $1,400
  14. 2023-04-27
    soldstatus $138,000

ⓘ 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
$3,161 · $263/mo
Projected year-2 tax
$3,337 · $278/mo
Expected delta
+$176/yr (+$15/mo · 5.6%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% 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
$30,936
− Mortgage interest
−$10,637
− Property taxes
−$3,161
− Insurance
−$950
− Repairs & maintenance
−$2,475
− Management
−$2,475
− Depreciation
−$5,524
Taxable income
$5,714
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,371
After-tax cash flow
$7,007/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

+37.6% since first listed
8 events — show timeline
  • 2026-05-27 Listed $189,900 METROMLS
  • 2024-05-03 Rental Removed $1,400 APPFOLIO
  • 2024-04-10 Listed for Rent $1,400 APPFOLIO
  • 2024-04-10 Rental Removed $1,400 APPFOLIO
  • 2024-04-03 Price Changed $1,400 APPFOLIO
  • 2024-04-02 Price Changed $1,295 APPFOLIO
  • 2024-03-29 Listed for Rent $1,400 APPFOLIO
  • 2023-04-27 Sold (Public Records) $138,000 Public Records

Property tax history

+2.4%/yr

Latest (2025): $3,161 · +19.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…