CashFlowRE
Sign in Sign up
2112 53rd St Duplex
C+ Composite 62.14
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 +26.4/30.0
  • DSCR +9.0/10.0
  • ARV discount +7.2/15.0
  • 1% rule +6.5/10.0
  • Livability +4.2/5.0
  • Rent growth +4.0/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$235,000

2112 53rd St · Kenosha, WI 53140
4 bd · 2.0 ba · 1,794 sqft · MultiFamily public records · 21 Days on market
Built 1905 5,662 sqft lot Est $233k · at est.

🖨 Deal sheet 📄 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

Income Maker! Large 2 family w/ 2 bedroom each unit, detached garage, paved alley entrance, plenty of off street parking in the front and rear, large fenced yard. being sold as is. * * rooms sizes estimated * *

Key facts

  • Fresh paint
  • Completely remodeled
  • New appliances

Tags

WELL MAINTAINED DUPLEXCOMPLETELY REMODELEDNEW APPLIANCESNEW LVP FLOORINGFRESH PAINTMODERN FIXTURES

Property features AI

Finance

  • Other: Tenant personal property excluded

Exterior

  • Parking: Detached 1-car garage; Additional 0.5 garage parking space (total 1.5 garage spaces); 1 on-site parking space
  • Utilities: Municipal water; Municipal sewer
  • Home design: 2-story duplex (multi-family property); Two-unit building
  • Construction: Information source: Assessor/Public Record
  • Exterior features: Vinyl exterior; Lot size approximately 0.13 acres; Acreage less than 1/2 acre; Zoned RG2

Interior

  • Kitchen: Unit 2 kitchen on main level; Includes 2 ranges/ovens and 2 refrigerators (inclusions listed)
  • Bedrooms: Unit 1: 2 bedrooms; Unit 2: 2 bedrooms (master on main level, second bedroom on main level)
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Interior features: Full basement
  • Laundry & utility: 2 electric meters; 2 gas meters

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 2 × 2-bed/1-bath units multifamily listed at $235k.

Deal economics

  • At list price, monthly cash flow is $611 ($7k/yr) — positive. Per door: $305/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $235k).
  • Recommended offer: $231k (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-, 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: Rents rising fast (+6.0%/yr); 43 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 259 units permitted in Kenosha County in 2024 (8 in 5+ unit buildings).
  • At $2,692/mo this rent would consume 56% of the median local household income ($58k/yr) (locally 1576% 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 $7k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.0% rent growth), your $66k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($231k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 11y 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 $71k; list at $235k implies a 230% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $231,475 (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 1905 — 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
1.15%
Cap rate
9.41%
Cash-on-cash
11.14%
DSCR
1.50
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$233,220
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2005 56th St 0.28mi 3/2.0 (-1) 1,809 (+1%) 10mo $215,000 $119 72
5432 25th Ave 0.27mi 3/2.0 (-1) 1,844 (+3%) 10mo $240,000 $130 69
5428 25th Ave 0.27mi 4/2.0 1,668 (-7%) 9mo $150,000 $90 68
4615 10th Ave 0.73mi 4/2.0 1,806 (+1%) 0mo $257,500 $143 65
1205 58th St 0.61mi 4/2.0 1,856 (+4%) 3mo $212,000 $114 63
1828 45th St 0.56mi 4/2.0 1,728 (-4%) 7mo $250,000 $145 62
4826 20th Ave 0.33mi 4/2.0 1,610 (-10%) 8mo $205,000 $127 61
5007 25th Ave 0.31mi 4/2.0 1,539 (-14%) 2mo $217,500 $141 60
5003 26th Ave #5005 0.35mi 4/4.0 1,696 (-6%) 8mo $338,000 $199 59
6018 20th Ave 0.50mi 4/2.0 1,920 (+7%) 9mo $225,000 $117 58
5619 14th Ave 0.47mi 4/2.0 1,968 (+10%) 7mo $270,000 $137 56
4413 19th Ave 0.59mi 3/2.0 (-1) 1,628 (-9%) 0mo $178,000 $109 52

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 · 5.98% rent growth · sell at horizon

5-year hold
IRR
3.5%
Equity multiple
1.14×
Total profit
$9,116
Equity at exit
$35,039
10-year hold
IRR
15.5%
Equity multiple
2.43×
Total profit
$94,199
Equity at exit
$20,319

Cash invested: $65,800 (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 53140

Rents YoY
6.0%
Active inventory
43
Price-to-rent
14.5×

Monthly cashflow live

Estimated rent
$2,692 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$185 /mo · $2,226/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$565
Net cashflow
$611

Break-even live

Break-even rent $1,919
Max offer price $235,000
Occupancy floor 72%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,692

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
$58,750
Closing costs
$7,050
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.

Rent comps 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5432 23rd Ave Kenosha, WI 4.0 2.0 1400 $1,695 $1.21 3d 1 0.17mi
1510 57th St Unit 2 Kenosha, WI 4.0 2.0 1700 $1,800 $1.06 43d 1 0.42mi
3905 29th Ave Kenosha, WI 3.0 2.0 1550 $1,600 $1.03 18d 1 1.12mi
2114 36th St Kenosha, WI 3.0 2.0 1889 $3,200 $1.69 43d 1 1.21mi

Listing history 28 events

  1. 2026-06-18
    days on market $235,000 Active 21 DOM
  2. 2026-06-17
    days on market $235,000 Active 20 DOM
  3. 2026-06-16
    days on market $235,000 Active 19 DOM
  4. 2026-06-15
    days on market $235,000 Active 18 DOM
  5. 2026-06-13
    days on market $235,000 Active 16 DOM
  6. 2026-06-09
    days on market $235,000 Active 12 DOM
  7. 2026-06-08
    days on market $235,000 Active 11 DOM
  8. 2026-06-07
    days on market $235,000 Active 10 DOM
  9. 2026-06-04
    days on market $235,000 Active 7 DOM
  10. 2026-06-03
    days on market $235,000 Active 6 DOM
  11. 2026-06-02
    days on market $235,000 Active 5 DOM
  12. 2026-06-01
    days on market $235,000 Active 4 DOM
  13. 2026-05-31
    days on market $235,000 Active 3 DOM
  14. 2026-05-28
    listed $235,000 Active
  15. 2024-04-23
    historical $900
  16. 2024-04-16
    listed $900
  17. 2018-06-22
    soldstatus $71,200 Sold 213-char remark
    Show marketing remark (213 chars)

    Income Maker! Large 2 family w/ 2 bedroom each unit, detached garage, paved alley entrance, plenty of off street parking in the front and rear, large fenced yard. being sold as is. * * rooms sizes estimated * *

  18. 2018-05-25
    historical Contingent 213-char remark
    Show marketing remark (213 chars)

    Income Maker! Large 2 family w/ 2 bedroom each unit, detached garage, paved alley entrance, plenty of off street parking in the front and rear, large fenced yard. being sold as is. * * rooms sizes estimated * *

  19. 2018-05-23
    price $79,000 213-char remark
    Show marketing remark (213 chars)

    Income Maker! Large 2 family w/ 2 bedroom each unit, detached garage, paved alley entrance, plenty of off street parking in the front and rear, large fenced yard. being sold as is. * * rooms sizes estimated * *

  20. 2018-05-18
    price $80,000 213-char remark
    Show marketing remark (213 chars)

    Income Maker! Large 2 family w/ 2 bedroom each unit, detached garage, paved alley entrance, plenty of off street parking in the front and rear, large fenced yard. being sold as is. * * rooms sizes estimated * *

  21. 2018-05-07
    price $84,900 213-char remark
    Show marketing remark (213 chars)

    Income Maker! Large 2 family w/ 2 bedroom each unit, detached garage, paved alley entrance, plenty of off street parking in the front and rear, large fenced yard. being sold as is. * * rooms sizes estimated * *

  22. 2018-04-23
    listed $89,900 Active 213-char remark
    Show marketing remark (213 chars)

    Income Maker! Large 2 family w/ 2 bedroom each unit, detached garage, paved alley entrance, plenty of off street parking in the front and rear, large fenced yard. being sold as is. * * rooms sizes estimated * *

  23. 2015-03-10
    historical 233-char remark
    Show marketing remark (233 chars)

    Large 2 family 2 bedroom each unit, detached garage, paved alley entrance, plenty of off street parking in the front and rear, private fenced fenced yard. Currently under renovation, being sold as is. * * rooms sizes estimated * *

  24. 2015-02-17
    price $44,900 233-char remark
    Show marketing remark (233 chars)

    Large 2 family 2 bedroom each unit, detached garage, paved alley entrance, plenty of off street parking in the front and rear, private fenced fenced yard. Currently under renovation, being sold as is. * * rooms sizes estimated * *

  25. 2015-01-26
    listed $49,900 Active 233-char remark
    Show marketing remark (233 chars)

    Large 2 family 2 bedroom each unit, detached garage, paved alley entrance, plenty of off street parking in the front and rear, private fenced fenced yard. Currently under renovation, being sold as is. * * rooms sizes estimated * *

  26. 2014-10-30
    soldstatus $17,500
  27. 2014-09-03
    soldstatus $12,000
  28. 1980-03-01
    soldstatus $30,000

ⓘ 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
$2,226 · $185/mo
Projected year-2 tax
$3,287 · $274/mo
Expected delta
+$1,061/yr (+$88/mo · 47.7%)

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 47% 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
$32,304
− Mortgage interest
−$13,164
− Property taxes
−$2,226
− Insurance
−$1,175
− Repairs & maintenance
−$2,584
− Management
−$2,584
− Depreciation
−$6,836
Taxable income
$3,735
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$896
After-tax cash flow
$6,435/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)
30,238
Household income
$58,006
Rent vs Own
47.7% rent · 52.3% own
Severe rent burden
1576.0

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
Predominantly White (66%)
Race & ethnicity
White 66% Hispanic / Latino 19% Two or more races 14% Black 9% Asian 2%
Hispanic origin (detail)
Mexican 14% Puerto Rican 2%
Common ancestry
Romanian 7% Lithuanian 3% Portuguese 3%
Foreign-born
10% · Canada
Languages at home
83% English-only · Spanish 12% Other Indo-European 3% Other Asian/Pacific 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
▼ -187.92%
Current HPI
235.0929
Rent YoY
▲ 5.98%
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

+683.3% since first listed
15 events — show timeline
  • 2026-05-28 Listed $235,000 METROMLS
  • 2024-04-23 Rental Removed $900 APPFOLIO
  • 2024-04-16 Listed for Rent $900 APPFOLIO
  • 2018-06-22 Sold (MLS) $71,200 METROMLS
  • 2018-05-25 Contingent METROMLS
  • 2018-05-23 Price Changed $79,000 METROMLS
  • 2018-05-18 Price Changed $80,000 METROMLS
  • 2018-05-07 Price Changed $84,900 METROMLS
  • 2018-04-23 Listed $89,900 METROMLS
  • 2015-03-10 Listing Removed METROMLS
  • 2015-02-17 Price Changed $44,900 METROMLS
  • 2015-01-26 Listed $49,900 METROMLS
  • 2014-10-30 Sold (Public Records) $17,500 Public Records
  • 2014-09-03 Sold (Public Records) $12,000 Public Records
  • 1980-03-01 Sold (Public Records) $30,000 Public Records

Property tax history

+1.9%/yr

Latest (2025): $2,226 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…