CashFlowRE
Sign in Sign up
2016 Kinzie Ave Multi-family
C+ Composite 60.22
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

2016 Kinzie Ave · Racine, WI 53405
None bd · 5.0 ba · 3,819 sqft · MultiFamily public records · 5 Days on market
Built 1910 5,662 sqft lot Est $336k · at est.

🖨 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

ORIGINAL WOODWORKABUNDANT NATURAL LIGHTFUNCTIONAL KITCHENSFULL BATHSSEPARATE ENTRANCESREAR ACCESS

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

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 ?-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.
Recommended offer $335,000

Questions for the listing agent

  1. Built in 1910 — 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 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

5-year hold
IRR
-0.3%
Equity multiple
0.99×
Total profit
$-1,027
Equity at exit
$49,950
10-year hold
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
5-day notice; preempted; Madison / Milwaukee have some local enforcement.

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

Break-even rent $3,086
Max offer price $335,000
Occupancy floor 75%

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

UnitsBedsBathsEst. rent
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

  1. 2026-05-12
    status Pending
  2. 2026-05-07
    listed $335,000 Active
  3. 2026-05-02
    historical $850
  4. 2026-02-25
    listed $850
  5. 2026-02-17
    historical $850
  6. 2026-01-31
    listed $850
  7. 2023-09-18
    soldstatus $245,000
  8. 2023-09-15
    soldstatus $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.

  9. 2023-07-21
    status 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.

  10. 2023-06-09
    listed $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.

  11. 2023-06-02
    soldstatus $450,000
  12. 2017-01-03
    soldstatus $600,000
  13. 2012-10-05
    historical 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.

  14. 2012-10-05
    listed $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.

  15. 2012-10-05
    historical
    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.

  16. 2012-10-05
    listed $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.

  17. 2012-10-03
    listed $197,500
  18. 2012-10-03
    historical
  19. 2005-09-09
    soldstatus $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
combined federal + state — saved on this device
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

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)
26,793
Household income
$69,242
Rent vs Own
23.7% rent · 76.3% 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

Price history

+123.3% since first listed
19 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%/yr

Latest (2025): $6,502 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…