Multi-family
2016 Kinzie Ave · Racine, WI
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $636 – $1,182
Heat risk 2/10 · Minimal
- Hot days now (above 95°F)
- 7 days/yr
- Hot days in 30 yrs
- 13 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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 +26.0/30.0
- DSCR +8.7/10.0
- ARV discount +7.6/15.0
- 1% rule +7.4/10.0
- Livability +4.0/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Schools +1.5/10.0
- Appreciation +0.0/10.0
$335,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records
5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.
Listing remarks MLS
Hard to find, 5 unit investment building! All 5 units are 1 bedroom & 1 bath in rent ready condition. 4 units currently rented @ $2,771mo. #1 - $600/mo - MTM. #2 - $700/mo lease ends 6/30/23. #3 - $800/mo lease ends 12/2/23. #4 - $671/mo - MTM. #5-Vac. Market rents $4,000-$4,250/mo (800-850 per unit). Private entrances & storage locker for each tenant. 4-5 parking spaces in back of building. Boiler installed 2 years ago. Unit currently on fuses but will be upgraded to circuit breakers prior to closing. Tenants currently paying electric. Owner paying heat(boiler) & water.
Key facts
- Full baths
- Functional kitchens
- Original woodwork
Tags
Property features AI
Finance
- Other: Stoves included (see addendum); Seller and tenants retain personal property (excluded)
- Financial info: Five-unit building
Exterior
- Parking: Outdoor parking; Inside parking available
- Utilities: Municipal water; Municipal sewer
- Home design: Multi-family property; Apartment building; 3–4 stories
- Construction: Less than 1/2 acre lot; Zoning: R3
- Exterior features: Aluminum/steel exterior; Brick/stone exterior
Interior
- Kitchen: Refrigerators included (see addendum)
- Heating & cooling: Hot water/steam heating
- Interior features: Walk-out/outer door basement
- Laundry & utility: Water heater (seller owned); Boiler included (see addendum)
Neighborhood map
What this means for you Summary
Snapshot
- This is a ?-bed/5.0-bath multifamily listed at $335k.
Deal economics
- At list price, monthly cash flow is $834 ($10k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($4k rent vs $335k).
- Cap rate 9.3% 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: 45 active listings in the ZIP; 505 units permitted in Racine County in 2024 (287 in 5+ unit buildings).
- At $4,142/mo this rent would consume 72% of the median local household income ($69k/yr) (locally 430% 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 $2k of loan paydown is wiped out by about $10k 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.
Negotiation context
- Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
- 7 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 $245k; 37% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.24% ✓
- Cap rate
- 9.28%
- Cash-on-cash
- 10.67%
- DSCR
- 1.47
- GRM
- 6.7
CMA / ARV
- ARV (on-the-fly)
- $336,072
- Comps found
- 3
Show comp detail 3 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2016 Kinzie Ave | 0.00mi | —/— | 3,819 (0%) | 1mo | $336,000 | $88 | 99 |
| 1302 Quincy Ave | 0.71mi | —/— | 3,717 (-3%) | 6mo | $250,000 | $67 | 57 |
| 1100 Valley Dr | 0.47mi | —/— | 3,432 (-10%) | 6mo | $330,000 | $96 | 56 |
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
- IRR
- -0.3%
- Equity multiple
- 0.99×
- Total profit
- $-1,027
- Equity at exit
- $49,950
- IRR
- 9.4%
- Equity multiple
- 1.73×
- Total profit
- $68,067
- Equity at exit
- $28,965
Cash invested: $93,800 (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
ZIP-level market 53405
- Active inventory
- 45
- Price-to-rent
- 20.2×
Monthly cashflow live
- Estimated rent
- $4,142 high interval (Pro) →
- Mortgage (P&I)
- −$1,757
- Tax from tax record
- −$542 /mo · $6,502/yr
- Insurance
- −$140
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$870
- Net cashflow
- $834
Break-even live
3-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 3× units | 2 | 1 | $4,143 |
| #1 | 2 | 1 | $1,381 |
| #2 | 2 | 1 | $1,381 |
| #3 | 2 | 1 | $1,381 |
| Total (3 units) | $4,142 | ||
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
- $83,750
- Closing costs
- $10,050
- 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.
Listing history 19 events
-
2026-05-12status Pending
-
2026-05-07$335,000 Active
-
2026-05-02historical $850
-
2026-02-25$850
-
2026-02-17historical $850
-
2026-01-31$850
-
2023-09-18soldstatus $245,000
-
2023-09-15soldstatus $245,000 Sold 595-char remark
Show marketing remark (595 chars)
Hard to find, 5 unit investment building! All 5 units are 1 bedroom & 1 bath in rent ready condition. 4 units currently rented @ $2,771mo. #1 - $600/mo - MTM. #2 - $700/mo lease ends 6/30/23. #3 - $800/mo lease ends 12/2/23. #4 - $671/mo - MTM. #5-Vac. Market rents $4,000-$4,250/mo (800-850 per unit). Private entrances & storage locker for each tenant. 4-5 parking spaces in back of building. Boiler installed 2 years ago. Unit currently on fuses but will be upgraded to circuit breakers prior to closing. Tenants currently paying electric. Owner paying heat(boiler) & water.
-
2023-07-21status Pending 595-char remark
Show marketing remark (595 chars)
Hard to find, 5 unit investment building! All 5 units are 1 bedroom & 1 bath in rent ready condition. 4 units currently rented @ $2,771mo. #1 - $600/mo - MTM. #2 - $700/mo lease ends 6/30/23. #3 - $800/mo lease ends 12/2/23. #4 - $671/mo - MTM. #5-Vac. Market rents $4,000-$4,250/mo (800-850 per unit). Private entrances & storage locker for each tenant. 4-5 parking spaces in back of building. Boiler installed 2 years ago. Unit currently on fuses but will be upgraded to circuit breakers prior to closing. Tenants currently paying electric. Owner paying heat(boiler) & water.
-
2023-06-09$250,000 Active 595-char remark
Show marketing remark (595 chars)
Hard to find, 5 unit investment building! All 5 units are 1 bedroom & 1 bath in rent ready condition. 4 units currently rented @ $2,771mo. #1 - $600/mo - MTM. #2 - $700/mo lease ends 6/30/23. #3 - $800/mo lease ends 12/2/23. #4 - $671/mo - MTM. #5-Vac. Market rents $4,000-$4,250/mo (800-850 per unit). Private entrances & storage locker for each tenant. 4-5 parking spaces in back of building. Boiler installed 2 years ago. Unit currently on fuses but will be upgraded to circuit breakers prior to closing. Tenants currently paying electric. Owner paying heat(boiler) & water.
-
2023-06-02soldstatus $450,000
-
2017-01-03soldstatus $600,000
-
2012-10-05historical 213-char remark
Show marketing remark (213 chars)
Attention investors! Good cash flow with this nice 5-unit multi-family with maintenance-free exterior and off street parking. Newer boiler and laundry facility in basement. All units have been cleaned and painted.
-
2012-10-05$197,500 213-char remark
Show marketing remark (213 chars)
Attention investors! Good cash flow with this nice 5-unit multi-family with maintenance-free exterior and off street parking. Newer boiler and laundry facility in basement. All units have been cleaned and painted.
-
2012-10-05historical
Show marketing remark (213 chars)
Attention investors! Good cash flow with this nice 5-unit multi-family with maintenance-free exterior and off street parking. Newer boiler and laundry facility in basement. All units have been cleaned and painted.
-
2012-10-05$179,900
Show marketing remark (213 chars)
Attention investors! Good cash flow with this nice 5-unit multi-family with maintenance-free exterior and off street parking. Newer boiler and laundry facility in basement. All units have been cleaned and painted.
-
2012-10-03$197,500
-
2012-10-03historical
-
2005-09-09soldstatus $150,000
ⓘ 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
- $6,502 · $542/mo
- Projected year-2 tax
- $6,502 · $542/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ 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 · 13 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
- $49,704
- − Mortgage interest
- −$18,765
- − Property taxes
- −$6,502
- − Insurance
- −$1,675
- − Repairs & maintenance
- −$3,976
- − Management
- −$3,976
- − Depreciation
- −$9,745
- Taxable income
- $5,064
- Est. tax owed @ 24.0%
- −$1,215
- After-tax cash flow
- $8,793/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
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)
- 26,793
- Household income
- $69,242
- Rent vs Own
- Severe rent burden
- 430.0
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 0.56)
- Race & ethnicity
- White 63% Hispanic / Latino 17% Two or more races 15% Black 12% Asian 1%
- Hispanic origin (detail)
- Mexican 15% Puerto Rican 1%
- Common ancestry
- Romanian 7% Portuguese 4% Lithuanian 2%
- Foreign-born
- 4% · Canada
- Languages at home
- 91% English-only · Spanish 7% German/W. Germanic 1%
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
- ▼ -220.43%
- Current HPI
- 189.5192
- Rent YoY
- —
- Metro
- Racine, WI
- State GDP YoY
- ▲ 2.10%
- F500 in state
- 20
Industry mix (Fortune 500 HQ in WI)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Industrial Machinery | 4 | $23B |
|
||
| Industrial Technology | 2 | $36B |
|
||
| Insurance | 1 | $36B |
|
||
| Professional Services | 1 | $19B |
|
||
| Utilities | 1 | $9B |
|
||
| Consumer Goods | 1 | $3B |
|
||
Price history
+123.3% since first listed19 events — show timeline
- 2026-05-12 Pending — METROMLS
- 2026-05-07 Listed $335,000 METROMLS
- 2026-05-02 Rental Removed $850 BUILDIUM
- 2026-02-25 Listed for Rent $850 BUILDIUM
- 2026-02-17 Rental Removed $850 BUILDIUM
- 2026-01-31 Listed for Rent $850 BUILDIUM
- 2023-09-18 Sold (Public Records) $245,000 Public Records
- 2023-09-15 Sold (MLS) $245,000 METROMLS
- 2023-07-21 Pending — METROMLS
- 2023-06-09 Listed $250,000 METROMLS
- 2023-06-02 Sold (Public Records) $450,000 Public Records
- 2017-01-03 Sold (Public Records) $600,000 Public Records
- 2012-10-05 Listed $197,500 METROMLS
- 2012-10-05 Listing Removed — METROMLS
- 2012-10-05 Listed $179,900 METROMLS
- 2012-10-05 Listing Removed — METROMLS
- 2012-10-03 Listing Removed — METROMLS
- 2012-10-03 Listed $197,500 METROMLS
- 2005-09-09 Sold (Public Records) $150,000 Public Records
Property tax history
+3.5%/yrLatest (2025): $6,502 · +10.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…