CashFlowRE
Sign in Sign up
6810 23rd Ave Multi-family
C- Composite 51.11
Why this score? — see what drove the C- 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 +25.0/30.0
  • DSCR +8.1/10.0
  • 1% rule +6.3/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$225,000

6810 23rd Ave · Kenosha, WI 53143
4 bd · 2.0 ba · 1,350 sqft · MultiFamily public records · 109 Days on market
Built 1895 6,098 sqft lot $167/sqft · 26% above area Est $179k · 26% over

🖨 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

Great for owner occupied or investor. This property offers a solid investment opportunity with consistent rental income and long-term upside. Upper rent is $1100 MTM, Lower rent is $1100 MTM. Half of garage is rented for $100 for long term

Key facts

  • 6,098 sq ft lot
  • 2 garage spots
  • Built 1895

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/2.0-bath multifamily listed at $225k.

Deal economics

  • At list price, monthly cash flow is $488 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $225k).
  • Recommended offer: $205k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% 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; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 259 units permitted in Kenosha County in 2024 (8 in 5+ unit buildings).
  • This rent runs 45% 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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 109 days — a 9% lower offer ($205k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 14y 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 $135k; list at $225k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1895 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $204,750 (9.0% below list)

Questions for the listing agent

  1. It's been on market 109 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1895 — 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
1.13%
Cap rate
8.90%
Cash-on-cash
9.30%
DSCR
1.41
GRM
7.4

CMA / ARV

ARV (median comp)
$179,246
List price
$225,000
Delta
25.53%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2428 71st St 0.19mi 4/2.0 1,344 (-0%) 20mo $190,000 $141 74
6617 18th Ave 0.36mi 4/2.0 1,408 (+4%) 20mo $160,000 $114 59
6218 32nd Ave 0.73mi 4/2.0 1,304 (-3%) 21mo $205,000 $157 43
6046 31st Ave 0.74mi 3/2.0 (-1) 1,477 (+9%) 3mo $212,000 $144 42
1610 76th St 0.65mi 4/2.0 1,532 (+14%) 9mo $250,000 $163 40

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
-2.2%
Equity multiple
0.92×
Total profit
$-5,339
Equity at exit
$33,548
10-year hold
IRR
7.5%
Equity multiple
1.56×
Total profit
$35,462
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 53143

Active inventory
35
Price-to-rent
14.8×

Monthly cashflow live

Estimated rent
$2,537 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$242 /mo · $2,906/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$533
Net cashflow
$488

Break-even live

Break-even rent $1,919
Max offer price $225,000
Occupancy floor 76%

Sensitivity live

Price -10% $616 -5% $552 +0% $488 +5% $425 +10% $361
Rent -10% $288 -5% $388 +0% $488 +5% $589 +10% $689
Rate -1.0pp $602 -0.5pp $546 base $488 +0.5pp $430 +1.0pp $371

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

UnitsBedsBathsEst. rent
Total (2 units) $2,537

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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1809 60th St Kenosha, WI 3.0 1.0 1100 $1,500 $1.36 44d 1 0.65mi
5807 20th Ave Unit 2 Kenosha, WI 3.0 1.0 1064 $2,400 $2.26 19d 1 0.70mi
1510 57th St Unit 2 Kenosha, WI 4.0 2.0 1700 $1,800 $1.06 44d 1 0.87mi
5432 23rd Ave Kenosha, WI 4.0 2.0 1400 $1,695 $1.21 4d 1 0.91mi
2708 48th St Kenosha, WI 4.0 2.0 1200 $2,500 $2.08 22d 1 1.47mi

Listing history 36 events

  1. 2026-06-18
    days on market $225,000 Active 109 DOM
  2. 2026-06-17
    days on market $225,000 Active 108 DOM
  3. 2026-06-16
    days on market $225,000 Active 107 DOM
  4. 2026-06-15
    days on market $225,000 Active 106 DOM
  5. 2026-06-13
    days on market $225,000 Active 104 DOM
  6. 2026-06-09
    days on market $225,000 Active 100 DOM
  7. 2026-06-08
    days on market $225,000 Active 99 DOM
  8. 2026-06-07
    days on market $225,000 Active 98 DOM
  9. 2026-06-04
    days on market $225,000 Active 95 DOM
  10. 2026-06-03
    days on market $225,000 Active 94 DOM
  11. 2026-06-02
    days on market $225,000 Active 93 DOM
  12. 2026-06-01
    days on market $225,000 Active 92 DOM
  13. 2026-05-31
    days on market $225,000 Active 91 DOM
  14. 2026-03-07
    price $225,000 239-char remark
    Show marketing remark (239 chars)

    Great for owner occupied or investor. This property offers a solid investment opportunity with consistent rental income and long-term upside. Upper rent is $1100 MTM, Lower rent is $1100 MTM. Half of garage is rented for $100 for long term

  15. 2026-03-06
    status Active 239-char remark
    Show marketing remark (239 chars)

    Great for owner occupied or investor. This property offers a solid investment opportunity with consistent rental income and long-term upside. Upper rent is $1100 MTM, Lower rent is $1100 MTM. Half of garage is rented for $100 for long term

  16. 2026-02-18
    status Pending 239-char remark
    Show marketing remark (239 chars)

    Great for owner occupied or investor. This property offers a solid investment opportunity with consistent rental income and long-term upside. Upper rent is $1100 MTM, Lower rent is $1100 MTM. Half of garage is rented for $100 for long term

  17. 2026-02-13
    listed $235,000 Active 239-char remark
    Show marketing remark (239 chars)

    Great for owner occupied or investor. This property offers a solid investment opportunity with consistent rental income and long-term upside. Upper rent is $1100 MTM, Lower rent is $1100 MTM. Half of garage is rented for $100 for long term

  18. 2021-01-25
    soldstatus $135,000
  19. 2020-07-13
    soldstatus $135,000 Sold 238-char remark
    Show marketing remark (238 chars)

    Great investment property or owner occupied 2 unit!! Both units in good condition. Tenants have all been there at least 4 years and would love to stay longer. Half the garage is also rented out for $50 per month extra. Great money maker!!

  20. 2020-06-05
    historical Contingent 238-char remark
    Show marketing remark (238 chars)

    Great investment property or owner occupied 2 unit!! Both units in good condition. Tenants have all been there at least 4 years and would love to stay longer. Half the garage is also rented out for $50 per month extra. Great money maker!!

  21. 2020-06-02
    price $134,900 238-char remark
    Show marketing remark (238 chars)

    Great investment property or owner occupied 2 unit!! Both units in good condition. Tenants have all been there at least 4 years and would love to stay longer. Half the garage is also rented out for $50 per month extra. Great money maker!!

  22. 2020-05-27
    listed $139,900 Active 238-char remark
    Show marketing remark (238 chars)

    Great investment property or owner occupied 2 unit!! Both units in good condition. Tenants have all been there at least 4 years and would love to stay longer. Half the garage is also rented out for $50 per month extra. Great money maker!!

  23. 2013-05-28
    soldstatus $66,500
  24. 2013-05-22
    listed $69,500
  25. 2013-05-22
    soldstatus $66,500
  26. 2013-03-06
    listed $74,900
  27. 2013-03-06
    historical
  28. 2012-10-09
    listed $89,000
  29. 2012-10-09
    historical
  30. 2012-10-09
    historical
  31. 2012-10-09
    listed $147,500
  32. 2012-10-09
    historical
  33. 2012-10-09
    listed $98,000
  34. 2012-10-09
    listed $124,900
  35. 2012-10-09
    historical
  36. 1990-11-01
    soldstatus $38,000

ⓘ 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
$2,906 · $242/mo
Projected year-2 tax
$3,534 · $295/mo
Expected delta
+$628/yr (+$52/mo · 21.6%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 10% 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
$30,444
− Mortgage interest
−$12,603
− Property taxes
−$2,906
− Insurance
−$1,125
− Repairs & maintenance
−$2,436
− Management
−$2,436
− Depreciation
−$6,545
Taxable income
$2,393
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$574
After-tax cash flow
$5,286/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

+492.1% since first listed
23 events — show timeline
  • 2026-03-07 Price Changed $225,000 METROMLS
  • 2026-03-06 Relisted METROMLS
  • 2026-02-18 Pending METROMLS
  • 2026-02-13 Listed $235,000 METROMLS
  • 2021-01-25 Sold (Public Records) $135,000 Public Records
  • 2020-07-13 Sold (MLS) $135,000 METROMLS
  • 2020-06-05 Contingent METROMLS
  • 2020-06-02 Price Changed $134,900 METROMLS
  • 2020-05-27 Listed $139,900 METROMLS
  • 2013-05-28 Sold (Public Records) $66,500 Public Records
  • 2013-05-22 Listed $69,500 METROMLS
  • 2013-05-22 Sold (MLS) $66,500 METROMLS
  • 2013-03-06 Listing Removed METROMLS
  • 2013-03-06 Listed $74,900 METROMLS
  • 2012-10-09 Listing Removed METROMLS
  • 2012-10-09 Listed $89,000 METROMLS
  • 2012-10-09 Listed $147,500 METROMLS
  • 2012-10-09 Listing Removed METROMLS
  • 2012-10-09 Listed $98,000 METROMLS
  • 2012-10-09 Listing Removed METROMLS
  • 2012-10-09 Listing Removed METROMLS
  • 2012-10-09 Listed $124,900 METROMLS
  • 1990-11-01 Sold (Public Records) $38,000 Public Records

Property tax history

+4.4%/yr

Latest (2025): $2,906 · +6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…