CashFlowRE
Sign in Sign up
6929 13th Ave Duplex
C- Composite 53.28
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 +26.3/30.0
  • DSCR +8.9/10.0
  • 1% rule +6.4/10.0
  • 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

$272,900

6929 13th Ave · Kenosha, WI 53143
3 bd · 1.0 ba · 1,058 sqft · MultiFamily public records · 19 Days on market
Built 1917 6,098 sqft lot Est $206k · 33% over

🖨 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 MLS

2 houses on same lot (front and rear). Good tenants-low rent. Front house has 2 bedrooms on 1st floor and 1 bedroom on 2nd floor. Seller very motivated.

Key facts

  • Fully remodeled
  • Private driveway
  • No rear neighbors

Tags

FULLY REMODELEDMOVE IN READYSEPARATE HOMESPRIVATE DRIVEWAYGENEROUS BACKYARDNO REAR NEIGHBORS

Property features AI

Exterior

  • Parking: Outdoor/inside parking and additional outside parking spaces
  • Utilities: Municipal water; Municipal sewer; Natural gas
  • Home design: Multi-family property (duplex+); 1–2 stories
  • Construction: Information source for year built: Assessor/Public Record
  • Exterior features: Vinyl exterior; Lot under 1/2 acre (0.14 acre); Zoned residential

Interior

  • Kitchen: 2 stoves; 2 microwaves; 2 refrigerators
  • Heating & cooling: Natural gas heating
  • Interior features: Full basement; All appliances included in both units

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 1×3bd/1ba + 1×2bd/1ba units multifamily listed at $273k.

Deal economics

  • At list price, monthly cash flow is $701 ($8k/yr) — positive. Per door: $350/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $273k).
  • Recommended offer: $269k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.4% 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-.
  • 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.
  • Zoned schools: Tremper High (math 13% / reading 25%, grade F, #395 of 483 statewide, top 82%, 1,540 students, 45% FRL) — zoned schools at 45% FRL track the district average.
  • Market conditions: 35 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 259 units permitted in Kenosha County in 2024 (8 in 5+ unit buildings).
  • At $3,117/mo this rent would consume 55% of the median local household income ($68k/yr) (locally 813% 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 $8k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $76k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($269k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 9y 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 $175k; list at $273k implies a 56% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1917 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $268,806 (1.5% below list)

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 1917 — 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
1.14%
Cap rate
9.37%
Cash-on-cash
11.00%
DSCR
1.49
GRM
7.3

CMA / ARV

ARV (median comp)
$205,912
List price
$272,900
Delta
32.53%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
0.1%
Equity multiple
1.00×
Total profit
$366
Equity at exit
$40,690
10-year hold
IRR
9.8%
Equity multiple
1.75×
Total profit
$57,652
Equity at exit
$23,595

Cash invested: $76,412 (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
12.5×

Monthly cashflow live

Estimated rent
$3,117 medium interval (Pro) →
Mortgage (P&I)
$1,431
Tax from tax record
$217 /mo · $2,605/yr
Insurance
$114
HOA
$0
Vacancy / Maint / Mgmt
$655
Net cashflow
$701

Break-even live

Break-even rent $2,230
Max offer price $272,900
Occupancy floor 73%

Sensitivity live

Price -10% $855 -5% $778 +0% $701 +5% $623 +10% $546
Rent -10% $454 -5% $577 +0% $701 +5% $824 +10% $947
Rate -1.0pp $838 -0.5pp $770 base $701 +0.5pp $630 +1.0pp $558

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

UnitsBedsBathsEst. rent
1× unit 3 1 $1,820
1× unit 2 1 $1,297
Total (2 units) $3,117

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
$68,225
Closing costs
$8,187
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6703 16th Ave Kenosha, WI 3.0 1.0 864 $1,675 $1.94 19d 1 0.28mi
6516 5th Ave Apt 3 Kenosha, WI 2.0 1.0 725 $1,110 $1.53 5d 1 0.54mi
1108 61st St Unit 1110 Upper Kenosha, WI 3.0 1.0 869 $1,345 $1.55 7d 1 0.67mi
6018 8th Ave Apt 33 Kenosha, WI 2.0 1.5 975 $1,425 $1.46 7d 1 0.74mi
1917 61st St Unit 1 Kenosha, WI 2.0 1.0 800 $1,250 $1.56 44d 1 0.75mi
1809 60th St Kenosha, WI 3.0 1.0 1100 $1,500 $1.36 44d 1 0.79mi
5945 6th Ave Kenosha, WI 2.0 1.0–2.0 800 $2,575 $3.22 1d 13 0.89mi
5807 20th Ave Unit 2 Kenosha, WI 3.0 1.0 1064 $2,400 $2.26 19d 1 0.92mi
5807 20th Ave Unit 1 Kenosha, WI 2.0 1.0 1064 $2,000 $1.88 19d 1 0.92mi
5900 4th Ave Unit 509 Kenosha, WI 2.0 2.0 1083 $2,035 $1.88 25d 1 0.95mi
5900 4th Ave Unit 212 Kenosha, WI 2.0 2.0 1224 $1,999 $1.63 44d 1 0.95mi
5900 4th Ave Apt 414 Kenosha, WI 2.0 2.0 1160 $2,675 $2.31 13d 1 0.95mi
5900 4th Ave Unit 217 Kenosha, WI 2.0 2.0 1083 $2,195 $2.03 19d 1 0.95mi
5900 4th Ave Unit 512 Kenosha, WI 2.0 2.0 1224 $2,495 $2.04 20d 1 0.95mi
5900 4th Ave Unit 309 Kenosha, WI 2.0 2.0 1083 $1,895 $1.75 20d 1 0.96mi
2614 63rd St #2 Kenosha, WI 2.0 1.0 900 $1,295 $1.44 25d 1 0.98mi
5522 7th Ave Kenosha, WI 2.0 1.0–2.0 858 $2,660 $3.10 3d 60 1.09mi
910 85th St Unit 920-306 Kenosha, WI 2.0 2.0 886 $1,200 $1.35 44d 1 1.18mi
5432 23rd Ave Kenosha, WI 4.0 2.0 1400 $1,695 $1.21 4d 1 1.22mi
716 51st Pl Kenosha, WI 2.0 1.0 900 $1,349 $1.50 21d 1 1.35mi
5103 24th Ave Kenosha, WI 2.0 1.0 980 $1,095 $1.12 5d 1 1.49mi
7733 37th Ave Kenosha, WI 2.0 1.0 1200 $2,000 $1.67 13d 1 1.49mi

Listing history 10 events

  1. 2026-06-01
    status $272,900 Pending 19 DOM
  2. 2026-05-31
    days on market $272,900 Active 19 DOM
  3. 2026-05-12
    listed $279,900 Active 717-char remark
  4. 2026-03-03
    soldstatus $175,000
  5. 2026-01-30
    listed $190,000 Active
  6. 2018-06-29
    soldstatus $80,000 Sold
    Show marketing remark (152 chars)

    2 houses on same lot (front and rear). Good tenants-low rent. Front house has 2 bedrooms on 1st floor and 1 bedroom on 2nd floor. Seller very motivated.

  7. 2018-06-29
    soldstatus $80,000
    Show marketing remark (152 chars)

    2 houses on same lot (front and rear). Good tenants-low rent. Front house has 2 bedrooms on 1st floor and 1 bedroom on 2nd floor. Seller very motivated.

  8. 2018-05-30
    historical Contingent
    Show marketing remark (152 chars)

    2 houses on same lot (front and rear). Good tenants-low rent. Front house has 2 bedrooms on 1st floor and 1 bedroom on 2nd floor. Seller very motivated.

  9. 2017-06-14
    listed $85,000 Active
    Show marketing remark (152 chars)

    2 houses on same lot (front and rear). Good tenants-low rent. Front house has 2 bedrooms on 1st floor and 1 bedroom on 2nd floor. Seller very motivated.

  10. 1998-07-01
    soldstatus $10,000

ⓘ 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
$2,605 · $217/mo
Projected year-2 tax
$3,827 · $319/mo
Expected delta
+$1,222/yr (+$102/mo · 46.9%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 74% 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
$37,404
− Mortgage interest
−$15,287
− Property taxes
−$2,605
− Insurance
−$1,364
− Repairs & maintenance
−$2,992
− Management
−$2,992
− Depreciation
−$7,939
Taxable income
$4,224
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,014
After-tax cash flow
$7,392/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

+2629.0% since first listed
10 events — show timeline
  • 2026-06-01 Pending METROMLS
  • 2026-05-25 Price Changed $272,900 METROMLS
  • 2026-05-12 Listed $279,900 METROMLS
  • 2026-03-03 Sold (Public Records) $175,000 Public Records
  • 2026-01-30 Listed $190,000 METROMLS
  • 2018-06-29 Sold (Public Records) $80,000 Public Records
  • 2018-06-29 Sold (MLS) $80,000 METROMLS
  • 2018-05-30 Contingent METROMLS
  • 2017-06-14 Listed $85,000 METROMLS
  • 1998-07-01 Sold (Public Records) $10,000 Public Records

Property tax history

+1.0%/yr

Latest (2025): $2,605 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…