CashFlowRE
Sign in Sign up
1315 67th Pl Multi-family
B+ Composite 76.72
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$119,900

1315 67th Pl · Kenosha, WI 53143
4 bd · 1.0 ba · 1,619 sqft · MultiFamily public records · 1 Days on market
Built 1907 5,227 sqft lot Est $215k · 44% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

4 bedroom, 2 bathroom home located on dead end and off alley. This property was previously used as a duplex and offers strong potential for the right buyer or investor. The home does need work, but the layout provides flexibility and value-add opportunity. Conveniently located less than 5 minutes from Downtown Kenosha, local parks, shopping, restaurants, and Lake Michigan. Great opportunity to bring this property back to life.

Key facts

  • 5,227 sq ft lot
  • Parking
  • Built 1907

Property features AI

Finance

  • Financial info: Total taxes listed (see listing for amount and year)

Exterior

  • Parking: 1 parking space
  • Utilities: Municipal water; Municipal sewer
  • Home design: Single-family home; 2-story building
  • Construction: Information source lists year built from assessor/public record
  • Exterior features: Vinyl exterior; Lot size approximately 0.12 acres; Acreage less than 1/2 acre; Zoning: M1

Interior

  • Kitchen: Kitchen on upper level (11 x 11)
  • Bedrooms: Master bedroom on upper level (11 x 13); Second bedroom on upper level (11 x 11)
  • Bathrooms: Two full bathrooms; Shower over tub
  • Heating & cooling: Forced air heating; Natural gas heat
  • Interior features: Full basement; Living room on upper level (13 x 15)

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 4-bed/1.0-bath multifamily listed at $120k.

Deal economics

  • At list price, monthly cash flow is $733 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).
  • Cap rate 13.6% vs local median 3.8% 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: Brass Community School (math 2% / reading 2%, grade F, #1,024 of 1,041 statewide, top 100%, 328 students, 94% FRL); Lincoln Middle (math 8% / reading 13%, grade F, #370 of 383 statewide, top 97%, 449 students, 82% FRL); Tremper High (math 13% / reading 25%, grade F, #395 of 483 statewide, top 82%, 1,540 students, 45% FRL) — zoned schools average 74% FRL vs 45% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 11% at this address vs 28% district-wide (-18 pts) — the specific schools serving this property underperform the Kenosha School District average; the district grade overstates school quality for this exact location.
  • Market conditions: 34 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 259 units permitted in Kenosha County in 2024 (8 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($68k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $829 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $62k; list at $120k implies a 93% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1907 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $119,900

Questions for the listing agent

  1. Built in 1907 — 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
1.68%
Cap rate
13.63%
Cash-on-cash
26.19%
DSCR
2.17
GRM
5.0

CMA / ARV

ARV (on-the-fly)
$215,327
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7005 13th Ave #7007 0.19mi 3/2.0 (-1) 1,583 (-2%) 13mo $225,000 $142 68
904 72nd St 0.33mi 3/2.0 (-1) 1,612 (-0%) 13mo $229,900 $143 64
6914 22nd Ave 0.51mi 3/2.0 (-1) 1,603 (-1%) 4mo $171,777 $107 62
6545 5th Ave 0.51mi 3/2.0 (-1) 1,679 (+4%) 1mo $260,000 $155 60
2218 66th St 0.55mi 4/2.0 1,630 (+1%) 15mo $186,000 $114 57
6826 22nd Ave 0.50mi 4/2.0 1,760 (+9%) 2mo $270,000 $153 56
1610 76th St 0.56mi 4/2.0 1,532 (-5%) 9mo $250,000 $163 54
6603 23rd Ave 0.55mi 4/2.0 1,729 (+7%) 7mo $220,000 $127 53
6827 25th Ave 0.66mi 4/2.0 1,764 (+9%) 9mo $226,500 $128 43
6628 25th Ave 0.69mi 3/2.0 (-1) 1,713 (+6%) 13mo $227,000 $133 38
1205 58th St 0.69mi 4/2.0 1,856 (+15%) 3mo $212,000 $114 37
5904 18th Ave 0.69mi 4/2.0 1,771 (+9%) 13mo $203,000 $115 37

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
20.0%
Equity multiple
1.81×
Total profit
$27,286
Equity at exit
$17,877
10-year hold
IRR
28.2%
Equity multiple
3.50×
Total profit
$84,051
Equity at exit
$10,367

Cash invested: $33,572 (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
34
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$2,016 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$181 /mo · $2,178/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$423
Net cashflow
$733

Break-even live

Break-even rent $1,089
Max offer price $119,900
Occupancy floor 59%

Sensitivity live

Price -10% $801 -5% $767 +0% $733 +5% $699 +10% $665
Rent -10% $573 -5% $653 +0% $733 +5% $812 +10% $892
Rate -1.0pp $793 -0.5pp $763 base $733 +0.5pp $702 +1.0pp $670

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
$29,975
Closing costs
$3,597
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7719 15th Ave Kenosha, WI 4.0 2.0 1898 $2,599 $1.37 20d 1 0.64mi
1809 60th St Kenosha, WI 3.0 1.0 1100 $1,500 $1.36 45d 1 0.65mi
1819 58th St Kenosha, WI 3.0 1.5 1065 $1,795 $1.69 0d 1 0.74mi
5807 20th Ave Unit 2 Kenosha, WI 3.0 1.0 1064 $2,400 $2.26 20d 1 0.77mi
1510 57th St Unit 2 Kenosha, WI 4.0 2.0 1700 $1,800 $1.06 45d 1 0.77mi
5432 23rd Ave Kenosha, WI 4.0 2.0 1400 $1,695 $1.21 5d 1 1.07mi

Listing history 5 events

  1. 2026-05-15
    status Pending 430-char remark
    Show marketing remark (430 chars)

    4 bedroom, 2 bathroom home located on dead end and off alley. This property was previously used as a duplex and offers strong potential for the right buyer or investor. The home does need work, but the layout provides flexibility and value-add opportunity. Conveniently located less than 5 minutes from Downtown Kenosha, local parks, shopping, restaurants, and Lake Michigan. Great opportunity to bring this property back to life.

  2. 2026-05-15
    status Pending
    Show marketing remark (430 chars)

    4 bedroom, 2 bathroom home located on dead end and off alley. This property was previously used as a duplex and offers strong potential for the right buyer or investor. The home does need work, but the layout provides flexibility and value-add opportunity. Conveniently located less than 5 minutes from Downtown Kenosha, local parks, shopping, restaurants, and Lake Michigan. Great opportunity to bring this property back to life.

  3. 2026-05-14
    listed $119,900 Active 430-char remark
    Show marketing remark (430 chars)

    4 bedroom, 2 bathroom home located on dead end and off alley. This property was previously used as a duplex and offers strong potential for the right buyer or investor. The home does need work, but the layout provides flexibility and value-add opportunity. Conveniently located less than 5 minutes from Downtown Kenosha, local parks, shopping, restaurants, and Lake Michigan. Great opportunity to bring this property back to life.

  4. 2026-05-14
    listed $119,900 Active
    Show marketing remark (430 chars)

    4 bedroom, 2 bathroom home located on dead end and off alley. This property was previously used as a duplex and offers strong potential for the right buyer or investor. The home does need work, but the layout provides flexibility and value-add opportunity. Conveniently located less than 5 minutes from Downtown Kenosha, local parks, shopping, restaurants, and Lake Michigan. Great opportunity to bring this property back to life.

  5. 1998-08-01
    soldstatus $62,000

ⓘ 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
$2,178 · $181/mo
Projected year-2 tax
$2,198 · $183/mo
Expected delta
+$20/yr (+$2/mo · 0.9%)

ⓘ 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) · 75% 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
$24,196
− Mortgage interest
−$6,716
− Property taxes
−$2,178
− Insurance
−$600
− Repairs & maintenance
−$1,936
− Management
−$1,936
− Depreciation
−$3,488
Taxable income
$7,343
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,762
After-tax cash flow
$7,030/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

+93.4% since first listed
5 events — show timeline
  • 2026-05-15 Pending METROMLS
  • 2026-05-15 Pending METROMLS
  • 2026-05-14 Listed $119,900 METROMLS
  • 2026-05-14 Listed $119,900 METROMLS
  • 1998-08-01 Sold (Public Records) $62,000 Public Records

Property tax history

+2.5%/yr

Latest (2025): $2,178 · +6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…