CashFlowRE
Sign in Sign up
1623 Maple St Duplex
D+ Composite 45.38
Why this score? — see what drove the D+ 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 +22.4/30.0
  • DSCR +7.2/10.0
  • 1% rule +5.3/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$225,000

1623 Maple St · Racine, WI 53404
5 bd · 2.0 ba · 1,707 sqft · MultiFamily public records · 31 Days on market
Built 1900 7,405 sqft lot Est $159k · 42% 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

Bulk Package Sale -1813 Grange Ave. Racine, WI 53403 MLS - 1753336 2223 53rd St. Kenosha, WI 53140 MLS - 1753370 2316 53rd St. Kenosha, WI 53140 MLS - 1753366 2223 53rd St Kenosha, WI 53140 MLS - 1753374 2624 81st St. Kenosha, WI 53143 MLS - 1753378 2639 Wright Ave. Racine, WI 53405 MLS - 1753380 5113 25th Ave. Kenosha, WI 53140 MLS - 1753381 6336 Sheridan Rd. Kenosha, WI 53143 MLS - 1753382 6417 22nd Ave. Kenosha, WI 53140 MLS - 1753383 7324 38th Ave. Kenosha, WI 53142 MLS - 1753360 1813 Grange Ave, Racine, WI 53403

Key facts

  • Brand new roof
  • Spacious kitchen
  • Freshly painted

Tags

WELL MAINTAINED DUPLEXFRESHLY PAINTEDDURABLE LVP FLOORINGSPACIOUS KITCHENABUNDANT NATURAL LIGHTBRAND NEW ROOF

Property features AI

Finance

  • Other: Sold/rented items excluded: tenant personal property

Exterior

  • Utilities: Municipal water; Municipal sewer; 2 electric meters; 2 gas meters
  • Home design: Duplex; 2-story building; Multi-family property; Lot smaller than 1/2 acre (approx. 0.17 acre)
  • Construction: Assessor/public record used for year built
  • Exterior features: Vinyl exterior; Zoning: R3

Interior

  • Kitchen: Two kitchens (one per unit); Included: 2 refrigerators, 2 ovens/ranges
  • Bedrooms: Unit 1: 3 bedrooms; Unit 2: 2 bedrooms (master on main level)
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Interior features: Full brick basement

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/1.0-bath units multifamily listed at $225k.

Deal economics

  • At list price, monthly cash flow is $375 ($4k/yr) — positive. Per door: $187/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $225k).
  • Recommended offer: $218k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 3.9% 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.
  • 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.
  • Zoned schools: Fratt Elementary (math 2% / reading 8%, grade F, #968 of 1,041 statewide, top 98%, 448 students, 75% FRL); Starbuck - An Ib World School (math 8% / reading 21%, grade F, #366 of 383 statewide, top 96%, 509 students, 62% FRL); Park High (math 6% / reading 11%, grade F, #465 of 483 statewide, top 96%, 1,038 students, 70% FRL).
  • Market conditions: 25 active listings in the ZIP; 505 units permitted in Racine County in 2024 (287 in 5+ unit buildings).
  • At $2,327/mo this rent would consume 55% 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 $2k of loan paydown is wiped out by about $7k 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

  • It's been on market 31 days — a 3% lower offer ($218k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 16y 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.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $218,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
1.03%
Cap rate
8.29%
Cash-on-cash
7.13%
DSCR
1.32
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$158,751
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
223 N Memorial Dr 0.19mi 5/2.0 1,829 (+7%) 3mo $94,000 $51 76
1001 Delamere Ave 0.38mi 5/2.0 1,772 (+4%) 2mo $195,000 $110 74
119 Howland Ave 0.21mi 5/2.0 1,666 (-2%) 14mo $125,000 $75 74
1627 Liberty St 0.24mi 5/2.0 1,762 (+3%) 14mo $164,000 $93 72
332 Luedtke Ave 0.30mi 4/2.0 (-1) 1,760 (+3%) 6mo $175,000 $99 70
228 Howland Ave 0.13mi 5/2.0 1,896 (+11%) 7mo $75,000 $40 70
1518 Liberty St 0.27mi 5/2.5 1,642 (-4%) 18mo $138,800 $85 64
1905 Ehlert St 0.27mi 4/2.0 (-1) 1,520 (-11%) 1mo $210,000 $138 63
2105 Clarence Ave 0.37mi 5/2.0 1,962 (+15%) 7mo $229,900 $117 52
1108 Reschke Ave 0.65mi 4/2.0 (-1) 1,616 (-5%) 15mo $160,000 $99 44
1927 Harriet St 0.62mi 4/2.0 (-1) 1,920 (+12%) 8mo $170,000 $89 39
1942 State St 0.70mi 6/2.0 (+1) 1,958 (+15%) 12mo $140,000 $72 28

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
-5.4%
Equity multiple
0.80×
Total profit
$-12,626
Equity at exit
$33,548
10-year hold
IRR
4.3%
Equity multiple
1.31×
Total profit
$19,637
Equity at exit
$19,454

Cash invested: $63,000 (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
25
Price-to-rent
16.1×

Monthly cashflow live

Estimated rent
$2,327 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$190 /mo · $2,281/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$489
Net cashflow
$375

Break-even live

Break-even rent $1,853
Max offer price $225,000
Occupancy floor 79%

Sensitivity live

Price -10% $502 -5% $438 +0% $375 +5% $311 +10% $247
Rent -10% $191 -5% $283 +0% $375 +5% $466 +10% $558
Rate -1.0pp $488 -0.5pp $432 base $375 +0.5pp $316 +1.0pp $257

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

UnitsBedsBathsEst. rent
Total (2 units) $2,327

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
$56,250
Closing costs
$6,750
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 28 events

  1. 2026-06-21
    days on market $225,000 Active 31 DOM
  2. 2026-06-19
    days on market $225,000 Active 29 DOM
  3. 2026-06-18
    days on market $225,000 Active 28 DOM
  4. 2026-06-17
    days on market $225,000 Active 27 DOM
  5. 2026-06-16
    days on market $225,000 Active 26 DOM
  6. 2026-06-15
    days on market $225,000 Active 25 DOM
  7. 2026-06-14
    days on market $225,000 Active 23 DOM
  8. 2026-06-13
    days on market $225,000 Active 22 DOM
  9. 2026-06-10
    days on market $225,000 Active 20 DOM
  10. 2026-06-09
    days on market $225,000 Active 19 DOM
  11. 2026-06-08
    days on market $225,000 Active 18 DOM
  12. 2026-06-07
    days on market $225,000 Active 17 DOM
  13. 2026-06-05
    days on market $225,000 Active 14 DOM
  14. 2026-06-03
    days on market $225,000 Active 13 DOM
  15. 2026-06-02
    days on market $225,000 Active 12 DOM
  16. 2026-06-01
    days on market $225,000 Active 11 DOM
  17. 2026-05-31
    days on market $225,000 Active 10 DOM
  18. 2026-05-30
    days on market $225,000 Active 9 DOM
  19. 2026-05-21
    listed $225,000 Active
  20. 2021-07-22
    soldstatus $275,000
  21. 2021-07-22
    soldstatus $275,000
  22. 2021-07-21
    soldstatus $102,751 Sold 522-char remark
    Show marketing remark (522 chars)

    Bulk Package Sale -1813 Grange Ave. Racine, WI 53403 MLS - 1753336 2223 53rd St. Kenosha, WI 53140 MLS - 1753370 2316 53rd St. Kenosha, WI 53140 MLS - 1753366 2223 53rd St Kenosha, WI 53140 MLS - 1753374 2624 81st St. Kenosha, WI 53143 MLS - 1753378 2639 Wright Ave. Racine, WI 53405 MLS - 1753380 5113 25th Ave. Kenosha, WI 53140 MLS - 1753381 6336 Sheridan Rd. Kenosha, WI 53143 MLS - 1753382 6417 22nd Ave. Kenosha, WI 53140 MLS - 1753383 7324 38th Ave. Kenosha, WI 53142 MLS - 1753360 1813 Grange Ave, Racine, WI 53403

  23. 2021-07-20
    historical 522-char remark
    Show marketing remark (522 chars)

    Bulk Package Sale -1813 Grange Ave. Racine, WI 53403 MLS - 1753336 2223 53rd St. Kenosha, WI 53140 MLS - 1753370 2316 53rd St. Kenosha, WI 53140 MLS - 1753366 2223 53rd St Kenosha, WI 53140 MLS - 1753374 2624 81st St. Kenosha, WI 53143 MLS - 1753378 2639 Wright Ave. Racine, WI 53405 MLS - 1753380 5113 25th Ave. Kenosha, WI 53140 MLS - 1753381 6336 Sheridan Rd. Kenosha, WI 53143 MLS - 1753382 6417 22nd Ave. Kenosha, WI 53140 MLS - 1753383 7324 38th Ave. Kenosha, WI 53142 MLS - 1753360 1813 Grange Ave, Racine, WI 53403

  24. 2021-06-30
    listed $101,000 522-char remark
    Show marketing remark (522 chars)

    Bulk Package Sale -1813 Grange Ave. Racine, WI 53403 MLS - 1753336 2223 53rd St. Kenosha, WI 53140 MLS - 1753370 2316 53rd St. Kenosha, WI 53140 MLS - 1753366 2223 53rd St Kenosha, WI 53140 MLS - 1753374 2624 81st St. Kenosha, WI 53143 MLS - 1753378 2639 Wright Ave. Racine, WI 53405 MLS - 1753380 5113 25th Ave. Kenosha, WI 53140 MLS - 1753381 6336 Sheridan Rd. Kenosha, WI 53143 MLS - 1753382 6417 22nd Ave. Kenosha, WI 53140 MLS - 1753383 7324 38th Ave. Kenosha, WI 53142 MLS - 1753360 1813 Grange Ave, Racine, WI 53403

  25. 2012-07-12
    soldstatus $58,000
  26. 2010-12-21
    listed $49,900 140-char remark
    Show marketing remark (140 chars)

    Fantastic Investment Opportunity! Seperate gas and electric, two furnaces and hot water heaters. Seperate private entrances. Sold ''as is''.

  27. 2010-12-21
    historical 140-char remark
    Show marketing remark (140 chars)

    Fantastic Investment Opportunity! Seperate gas and electric, two furnaces and hot water heaters. Seperate private entrances. Sold ''as is''.

  28. 2010-04-20
    soldstatus $12,400

ⓘ 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
$2,281 · $190/mo
Projected year-2 tax
$3,222 · $268/mo
Expected delta
+$941/yr (+$78/mo · 41.2%)

ⓘ 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
$27,924
− Mortgage interest
−$12,603
− Property taxes
−$2,281
− Insurance
−$1,125
− Repairs & maintenance
−$2,234
− Management
−$2,234
− Depreciation
−$6,545
Taxable income
$901
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$216
After-tax cash flow
$4,278/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

+1714.5% since first listed
10 events — show timeline
  • 2026-05-21 Listed $225,000 METROMLS
  • 2021-07-22 Sold (Public Records) $275,000 Public Records
  • 2021-07-22 Sold (Public Records) $275,000 Public Records
  • 2021-07-21 Sold (MLS) $102,751 METROMLS
  • 2021-07-20 Listing Removed METROMLS
  • 2021-06-30 Listed $101,000 METROMLS
  • 2012-07-12 Sold (Public Records) $58,000 Public Records
  • 2010-12-21 Listing Removed METROMLS
  • 2010-12-21 Listed $49,900 METROMLS
  • 2010-04-20 Sold (Public Records) $12,400 Public Records

Property tax history

+1.1%/yr

Latest (2025): $2,281 · +9.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…