CashFlowRE
Sign in Sign up
1533 Winslow St Multi-family
C+ Composite 60.66
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 +26.8/30.0
  • DSCR +9.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.7/10.0
  • 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

$495,000

1533 Winslow St · Racine, WI 53404
8 bd · 4.0 ba · 3,370 sqft · MultiFamily public records · 36 Days on market
Built 1900 871 sqft lot $147/sqft · 128% above area

🖨 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

Investment opportunity! This unique property features two residences on one lot; a 5 unit apartment building plus a separate single family home with full basement. Each apartment unit offers 2 bedrooms, 1 bathroom, and a private balcony. Four of the five units have been updated with durable LVP flooring and modern gray and white paint, giving the units a fresh, updated feel. This well maintained property also includes a 1 car attached garage on site. Excellent opportunity for investors looking to expand their portfolio with a versatile multi building property offering strong rental income! The property is currently generating $4,925 in rental income with $5,875 total rent potential (1 vacant unit).

Key facts

  • Private balcony
  • Full basement
  • Two residences

Tags

TWO RESIDENCES5 UNIT APARTMENT BUILDINGSEPARATE SINGLE FAMILY HOMEFULL BASEMENTPRIVATE BALCONYDURABLE LVP FLOORING

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 8-bed/4.0-bath multifamily listed at $495k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $495k).
  • Recommended offer: $480k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.6% 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: 24 active listings in the ZIP; 505 units permitted in Racine County in 2024 (287 in 5+ unit buildings).
  • At $5,809/mo this rent would consume 138% of the median local household income ($50k/yr) (locally 746% 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 $3k of loan paydown is wiped out by about $15k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $139k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($480k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 12y 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 $122k; list at $495k implies a 306% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $480,150 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.17%
Cap rate
9.56%
Cash-on-cash
11.68%
DSCR
1.52
GRM
7.1

CMA / ARV

ARV (median comp)
$294,055
List price
$495,000
Delta
68.34%
Verdict
OVERPRICED
Comps
13 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
932 Center St 0.68mi 9/2.0 (+1) 2,900 (-14%) 21mo $150,000 $52 15

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
1.1%
Equity multiple
1.04×
Total profit
$5,681
Equity at exit
$73,806
10-year hold
IRR
10.7%
Equity multiple
1.83×
Total profit
$115,482
Equity at exit
$42,799

Cash invested: $138,600 (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 53404

Home prices YoY
-33.1%
Active inventory
24
Price-to-rent
35.5×

Monthly cashflow live

Estimated rent
$5,809 high interval (Pro) →
Mortgage (P&I)
$2,596
Tax from tax record
$438 /mo · $5,257/yr
Insurance
$206
HOA
$0
Vacancy / Maint / Mgmt
$1,220
Net cashflow
$1,349

Break-even live

Break-even rent $4,101
Max offer price $495,000
Occupancy floor 72%

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

UnitsBedsBathsEst. rent
Total (5 units) $5,809

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
$123,750
Closing costs
$14,850
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 26 events

  1. 2026-06-19
    days on market $495,000 Active 36 DOM
  2. 2026-06-18
    days on market $495,000 Active 35 DOM
  3. 2026-06-17
    days on market $495,000 Active 34 DOM
  4. 2026-06-16
    days on market $495,000 Active 33 DOM
  5. 2026-06-15
    days on market $495,000 Active 32 DOM
  6. 2026-06-14
    days on market $495,000 Active 30 DOM
  7. 2026-06-13
    days on market $495,000 Active 29 DOM
  8. 2026-06-10
    days on market $495,000 Active 27 DOM
  9. 2026-06-09
    days on market $495,000 Active 26 DOM
  10. 2026-06-08
    days on market $495,000 Active 25 DOM
  11. 2026-06-07
    days on market $495,000 Active 24 DOM
  12. 2026-06-05
    days on market $495,000 Active 21 DOM
  13. 2026-06-03
    days on market $495,000 Active 20 DOM
  14. 2026-06-02
    days on market $495,000 Active 19 DOM
  15. 2026-06-01
    days on market $495,000 Active 18 DOM
  16. 2026-05-31
    days on market $495,000 Active 17 DOM
  17. 2026-05-30
    days on market $495,000 Active 16 DOM
  18. 2026-05-14
    listed $495,000 Active 707-char remark
    Show marketing remark (707 chars)

    Investment opportunity! This unique property features two residences on one lot; a 5 unit apartment building plus a separate single family home with full basement. Each apartment unit offers 2 bedrooms, 1 bathroom, and a private balcony. Four of the five units have been updated with durable LVP flooring and modern gray and white paint, giving the units a fresh, updated feel. This well maintained property also includes a 1 car attached garage on site. Excellent opportunity for investors looking to expand their portfolio with a versatile multi building property offering strong rental income! The property is currently generating $4,925 in rental income with $5,875 total rent potential (1 vacant unit).

  19. 2024-08-02
    historical $875
  20. 2024-07-18
    listed $875
  21. 2024-02-05
    historical $825
  22. 2024-01-12
    listed $825
  23. 2022-08-18
    price $750
  24. 2014-01-30
    listed $135,000 340-char remark
    Show marketing remark (340 chars)

    Two residences on the same lot; one is a five unit complex and the other is a single unit apartment. The single unit is currently occupied and the larger structure is in the process of being ''re-habbed. '' Tenants were removed to allow for owner's updating. Square footage and lot size from public web-site sources; not verified by broker.

  25. 2014-01-30
    historical 340-char remark
    Show marketing remark (340 chars)

    Two residences on the same lot; one is a five unit complex and the other is a single unit apartment. The single unit is currently occupied and the larger structure is in the process of being ''re-habbed. '' Tenants were removed to allow for owner's updating. Square footage and lot size from public web-site sources; not verified by broker.

  26. 2001-07-13
    soldstatus $122,000

ⓘ 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
$5,257 · $438/mo
Projected year-2 tax
$7,207 · $601/mo
Expected delta
+$1,950/yr (+$163/mo · 37.1%)

ⓘ 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 ≥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
$69,708
− Mortgage interest
−$27,728
− Property taxes
−$5,257
− Insurance
−$2,475
− Repairs & maintenance
−$5,577
− Management
−$5,577
− Depreciation
−$14,400
Taxable income
$8,695
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,087
After-tax cash flow
$14,101/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)
13,703
Household income
$50,428
Rent vs Own
50.3% rent · 49.7% own
Severe rent burden
746.0

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 0.67)
Race & ethnicity
Hispanic / Latino 40% White 35% Black 21% Two or more races 21%
Hispanic origin (detail)
Mexican 34% Puerto Rican 5%
Common ancestry
Romanian 4% Lithuanian 2% Iranian 2%
Foreign-born
7% · Canada, South Korea
Languages at home
83% English-only · Spanish 14% Other Indo-European 1% Tagalog/Filipino 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
▼ -104.32%
Current HPI
210.906
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

+305.7% since first listed
9 events — show timeline
  • 2026-05-14 Listed $495,000 METROMLS
  • 2024-08-02 Rental Removed $875 APPFOLIO
  • 2024-07-18 Listed for Rent $875 APPFOLIO
  • 2024-02-05 Rental Removed $825 APPFOLIO
  • 2024-01-12 Listed for Rent $825 APPFOLIO
  • 2022-08-18 Price Changed $750 RENT.
  • 2014-01-30 Listing Removed METROMLS
  • 2014-01-30 Listed $135,000 METROMLS
  • 2001-07-13 Sold (Public Records) $122,000 Public Records

Property tax history

+3.8%/yr

Latest (2025): $5,257 · -4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…