CashFlowRE
Sign in Sign up
4413 19th Ave Multi-family
B Composite 70.05
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 +29.4/30.0
  • DSCR +10.0/10.0
  • ARV discount +9.5/15.0
  • 1% rule +8.0/10.0
  • 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

$200,000

4413 19th Ave · Kenosha, WI 53140
3 bd · 2.0 ba · 1,628 sqft · MultiFamily public records · 73 Days on market
Built 1929 6,969 sqft lot $123/sqft · at area comps Est $209k · 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: 1 unit. estimate disagrees with records

Listing remarks MLS

Opportunity to ''House hack'' as an owner-occupant, or for investors to add to their portfolio. The lower unit includes two bedrooms and one full bathroom. The upper unit offers one bedroom and one full bathroom, and is currently occupied (M2M - prefers to stay long-term). All utilities are separate (gas, electric, HVAC, water heaters). Shared laundry in the basement. Outside is a patio, shed, access to the basement, a nice-sized partially fenced yard, and a 2.5-car detached garage. Located near public transportation, Washington Middle and All Saints Catholic Schools, Nedweski Park, Washington Park Municipal Golf Course, and just minutes (1.6 miles) from Fire House Square Park, Simmons Island Park & Beach, and the Kenosha train station. Don't wait, schedule your showing today!

Key facts

  • Separate utilities
  • Shared laundry
  • Shed

Tags

SEPARATE UTILITIESSHARED LAUNDRYPATIOSHEDPARTIALLY FENCED YARDDETACHED GARAGE

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 3-bed/2.0-bath multifamily listed at $200k.

Deal economics

  • At list price, monthly cash flow is $710 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $200k).
  • Recommended offer: $188k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.6% 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: Rents rising fast (+6.0%/yr); 43 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 259 units permitted in Kenosha County in 2024 (8 in 5+ unit buildings).
  • At $2,595/mo this rent would consume 54% of the median local household income ($58k/yr) (locally 1576% 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.
  • At projected returns (-3.0% appreciation + 6.0% rent growth), your $56k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 73 days — a 6% lower offer ($188k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $45k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $40k; list at $200k implies a 400% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $188,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 73 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 1929 — 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. 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
1.30%
Cap rate
10.55%
Cash-on-cash
15.21%
DSCR
1.68
GRM
6.4

CMA / ARV

ARV (median comp)
$209,090
List price
$200,000
Delta
-4.35%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4413 19th Ave 0.00mi 3/2.0 1,628 (0%) 0mo $178,000 $109 100
1828 45th St 0.04mi 4/2.0 (+1) 1,728 (+6%) 7mo $250,000 $145 77
4826 20th Ave 0.26mi 4/2.0 (+1) 1,610 (-1%) 8mo $205,000 $127 74
4202 21st Ave 0.20mi 3/2.0 1,412 (-13%) 1mo $219,900 $156 68
5007 25th Ave 0.48mi 4/2.0 (+1) 1,539 (-6%) 2mo $217,500 $141 62
5011 22nd Ave 0.39mi 4/2.0 (+1) 1,680 (+3%) 12mo $177,777 $106 61
4615 10th Ave 0.44mi 4/2.0 (+1) 1,806 (+11%) 0mo $257,500 $143 56
3920 14th Ave 0.44mi 4/2.0 (+1) 1,476 (-9%) 8mo $200,000 $136 52
4508 25th Ave 0.37mi 4/2.0 (+1) 1,459 (-10%) 14mo $175,000 $120 49
5003 26th Ave #5005 0.53mi 4/4.0 (+1) 1,696 (+4%) 8mo $338,000 $199 48
4013 14th Ave 0.42mi 4/2.0 (+1) 1,872 (+15%) 3mo $212,000 $113 48
4409 8th Ave 0.56mi 4/2.5 (+1) 1,764 (+8%) 12mo $312,000 $177 43

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
9.1%
Equity multiple
1.37×
Total profit
$20,821
Equity at exit
$29,821
10-year hold
IRR
20.7%
Equity multiple
2.99×
Total profit
$111,348
Equity at exit
$17,292

Cash invested: $56,000 (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 53140

Rents YoY
6.0%
Active inventory
43
Price-to-rent
12.4×

Monthly cashflow live

Estimated rent
$2,595 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$208 /mo · $2,498/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$545
Net cashflow
$710

Break-even live

Break-even rent $1,697
Max offer price $200,000
Occupancy floor 68%

Sensitivity live

Price -10% $823 -5% $766 +0% $710 +5% $653 +10% $597
Rent -10% $505 -5% $607 +0% $710 +5% $812 +10% $915
Rate -1.0pp $810 -0.5pp $761 base $710 +0.5pp $658 +1.0pp $605

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

UnitsBedsBathsEst. rent
1× unit 2 1 $1,346
1× unit 1 1 $1,250
Total (2 units) $2,595

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
$50,000
Closing costs
$6,000
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2708 48th St Kenosha, WI 4.0 2.0 1200 $2,500 $2.08 22d 1 0.58mi
2114 36th St Kenosha, WI 3.0 2.0 1889 $3,200 $1.69 44d 1 0.61mi
3905 29th Ave Kenosha, WI 3.0 2.0 1550 $1,600 $1.03 19d 1 0.74mi
5432 23rd Ave Kenosha, WI 4.0 2.0 1400 $1,695 $1.21 4d 1 0.80mi
1510 57th St Unit 2 Kenosha, WI 4.0 2.0 1700 $1,800 $1.06 44d 1 0.91mi
5522 7th Ave Kenosha, WI 2.0 1.0–2.0 858 $2,660 $3.10 3d 60 0.93mi
5807 20th Ave Unit 1 Kenosha, WI 2.0 1.0 1064 $2,000 $1.88 19d 1 0.98mi
5807 20th Ave Unit 2 Kenosha, WI 3.0 1.0 1064 $2,400 $2.26 19d 1 0.98mi
1809 60th St Kenosha, WI 3.0 1.0 1100 $1,500 $1.36 44d 1 1.07mi
5900 4th Ave Unit 309 Kenosha, WI 2.0 2.0 1083 $1,895 $1.75 20d 1 1.23mi
5945 6th Ave Kenosha, WI 2.0 1.0–2.0 800 $2,575 $3.22 2d 13 1.23mi
5900 4th Ave Unit 212 Kenosha, WI 2.0 2.0 1224 $1,999 $1.63 44d 1 1.24mi
5900 4th Ave Apt 414 Kenosha, WI 2.0 2.0 1160 $2,675 $2.31 13d 1 1.24mi
5900 4th Ave Unit 509 Kenosha, WI 2.0 2.0 1083 $2,035 $1.88 25d 1 1.24mi
5900 4th Ave Unit 217 Kenosha, WI 2.0 2.0 1083 $2,195 $2.03 19d 1 1.24mi
5900 4th Ave Unit 512 Kenosha, WI 2.0 2.0 1224 $2,495 $2.04 20d 1 1.24mi

Listing history 5 events

  1. 2026-05-02
    price $237,900 793-char remark
    Show marketing remark (793 chars)

    Opportunity to ''House hack'' as an owner-occupant, or for investors to add to their portfolio. The lower unit includes two bedrooms and one full bathroom. The upper unit offers one bedroom and one full bathroom, and is currently occupied (M2M - prefers to stay long-term). All utilities are separate (gas, electric, HVAC, water heaters). Shared laundry in the basement. Outside is a patio, shed, access to the basement, a nice-sized partially fenced yard, and a 2.5-car detached garage. Located near public transportation, Washington Middle and All Saints Catholic Schools, Nedweski Park, Washington Park Municipal Golf Course, and just minutes (1.6 miles) from Fire House Square Park, Simmons Island Park & Beach, and the Kenosha train station. Don't wait, schedule your showing today!

  2. 2026-04-10
    status Active 793-char remark
    Show marketing remark (793 chars)

    Opportunity to ''House hack'' as an owner-occupant, or for investors to add to their portfolio. The lower unit includes two bedrooms and one full bathroom. The upper unit offers one bedroom and one full bathroom, and is currently occupied (M2M - prefers to stay long-term). All utilities are separate (gas, electric, HVAC, water heaters). Shared laundry in the basement. Outside is a patio, shed, access to the basement, a nice-sized partially fenced yard, and a 2.5-car detached garage. Located near public transportation, Washington Middle and All Saints Catholic Schools, Nedweski Park, Washington Park Municipal Golf Course, and just minutes (1.6 miles) from Fire House Square Park, Simmons Island Park & Beach, and the Kenosha train station. Don't wait, schedule your showing today!

  3. 2026-03-22
    historical Contingent 793-char remark
    Show marketing remark (793 chars)

    Opportunity to ''House hack'' as an owner-occupant, or for investors to add to their portfolio. The lower unit includes two bedrooms and one full bathroom. The upper unit offers one bedroom and one full bathroom, and is currently occupied (M2M - prefers to stay long-term). All utilities are separate (gas, electric, HVAC, water heaters). Shared laundry in the basement. Outside is a patio, shed, access to the basement, a nice-sized partially fenced yard, and a 2.5-car detached garage. Located near public transportation, Washington Middle and All Saints Catholic Schools, Nedweski Park, Washington Park Municipal Golf Course, and just minutes (1.6 miles) from Fire House Square Park, Simmons Island Park & Beach, and the Kenosha train station. Don't wait, schedule your showing today!

  4. 2026-03-17
    listed $244,900 Active 793-char remark
    Show marketing remark (793 chars)

    Opportunity to ''House hack'' as an owner-occupant, or for investors to add to their portfolio. The lower unit includes two bedrooms and one full bathroom. The upper unit offers one bedroom and one full bathroom, and is currently occupied (M2M - prefers to stay long-term). All utilities are separate (gas, electric, HVAC, water heaters). Shared laundry in the basement. Outside is a patio, shed, access to the basement, a nice-sized partially fenced yard, and a 2.5-car detached garage. Located near public transportation, Washington Middle and All Saints Catholic Schools, Nedweski Park, Washington Park Municipal Golf Course, and just minutes (1.6 miles) from Fire House Square Park, Simmons Island Park & Beach, and the Kenosha train station. Don't wait, schedule your showing today!

  5. 1980-09-01
    soldstatus $40,000

ⓘ 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
$2,498 · $208/mo
Projected year-2 tax
$3,099 · $258/mo
Expected delta
+$601/yr (+$50/mo · 24.1%)

ⓘ 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 ≥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
$31,140
− Mortgage interest
−$11,203
− Property taxes
−$2,498
− Insurance
−$1,000
− Repairs & maintenance
−$2,491
− Management
−$2,491
− Depreciation
−$5,818
Taxable income
$5,638
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,353
After-tax cash flow
$7,164/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

+494.8% since first listed
5 events — show timeline
  • 2026-05-02 Price Changed $237,900 METROMLS
  • 2026-04-10 Relisted METROMLS
  • 2026-03-22 Contingent METROMLS
  • 2026-03-17 Listed $244,900 METROMLS
  • 1980-09-01 Sold (Public Records) $40,000 Public Records

Property tax history

+0.0%/yr

Latest (2025): $2,498 · +6.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…