CashFlowRE
Sign in Sign up
7107 38th St
D+ Composite 47.26
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.9/30.0
  • DSCR +4.2/10.0
  • Livability +3.4/5.0
  • 1% rule +3.2/10.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$269,900

7107 38th St · Somers, WI 53144
3 bd · 1.0 ba · 1,326 sqft · SingleFamily public records · 3 Days on market
Built 1954 0.37 ac lot Est $349k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Convenient to shopping and interstate. Well kept 3 bed, 1 bath brick cape cod home with low Somers taxes. Hardwood floors throughout living space, new lvp floor in kitchen and bath. New furnace in 2020, new AC, water heater, washer & dryer in 2021, ALL new windows (including basement), refrigerator, and sump pump in 2022, new back door in 2024. Spacious deck overlooking large back yard and oversized 2 car garage.

Key facts

  • Large deck
  • Updated appliances
  • Spacious backyard

Tags

LARGE DECKSPACIOUS BACKYARDREFINISHED HARDWOOD FLOORSNEWER MECHANICALSUPDATED APPLIANCESNEW WINDOWS

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 3-bed/1.0-bath single-family listed at $270k.

Deal economics

  • At list price, monthly cash flow is $31 ($367/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $222k (17.9% below list).
  • Recommended offer: $222k (17.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#384 in WI) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, employment A-; Watch: amenities F, commute F, health & safety F.
  • 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: 65 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 259 units permitted in Kenosha County in 2024 (8 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($77k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 6y 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 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $221,621 (17.9% below list)

Questions for the listing agent

  1. Built in 1954 — 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. 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?
  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 for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.82%
Cap rate
6.43%
Cash-on-cash
0.49%
DSCR
1.02
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$348,738
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6733 38th St 0.21mi 3/2.5 1,332 (+0%) 8mo $350,000 $263 77

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
-15.6%
Equity multiple
0.45×
Total profit
$-41,842
Equity at exit
$40,243
10-year hold
IRR
-7.1%
Equity multiple
0.55×
Total profit
$-34,151
Equity at exit
$23,336

Cash invested: $75,572 (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 53144

Active inventory
65
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,216 medium interval (Pro) →
Mortgage (P&I)
$1,415
Tax from tax record
$192 /mo · $2,308/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$465
Net cashflow
$31

Break-even live

Break-even rent $2,177
Max offer price $269,900
Occupancy floor 94%

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
$67,475
Closing costs
$8,097
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6300 44th St #122 Kenosha, WI 3.0 2.0 1730 $2,500 $1.45 2d 1 0.71mi
5418 Washington Rd Kenosha, WI 2.0 2.0 1400 $1,910 $1.36 3d 10 1.09mi
5414 58th Ave Apt 2 Kenosha, WI 3.0 1.0 950 $1,465 $1.54 18d 1 1.39mi

Listing history 14 events

  1. 2026-04-20
    status Pending
  2. 2026-04-17
    listed $269,900 Active
  3. 2025-03-24
    soldstatus $240,000
  4. 2025-03-21
    soldstatus $240,000 Sold 423-char remark
    Show marketing remark (423 chars)

    Convenient to shopping and interstate. Well kept 3 bed, 1 bath brick cape cod home with low Somers taxes. Hardwood floors throughout living space, new lvp floor in kitchen and bath. New furnace in 2020, new AC, water heater, washer & dryer in 2021, ALL new windows (including basement), refrigerator, and sump pump in 2022, new back door in 2024. Spacious deck overlooking large back yard and oversized 2 car garage.

  5. 2025-02-23
    status Pending 423-char remark
    Show marketing remark (423 chars)

    Convenient to shopping and interstate. Well kept 3 bed, 1 bath brick cape cod home with low Somers taxes. Hardwood floors throughout living space, new lvp floor in kitchen and bath. New furnace in 2020, new AC, water heater, washer & dryer in 2021, ALL new windows (including basement), refrigerator, and sump pump in 2022, new back door in 2024. Spacious deck overlooking large back yard and oversized 2 car garage.

  6. 2025-02-18
    listed $230,000 Active 423-char remark
    Show marketing remark (423 chars)

    Convenient to shopping and interstate. Well kept 3 bed, 1 bath brick cape cod home with low Somers taxes. Hardwood floors throughout living space, new lvp floor in kitchen and bath. New furnace in 2020, new AC, water heater, washer & dryer in 2021, ALL new windows (including basement), refrigerator, and sump pump in 2022, new back door in 2024. Spacious deck overlooking large back yard and oversized 2 car garage.

  7. 2022-05-25
    soldstatus $156,500
  8. 2021-04-23
    soldstatus $156,500 Sold 333-char remark
    Show marketing remark (333 chars)

    Nice 3 bedroom cape cod close to the interstate and on a huge lot with tons of updates ! Brand new central air unit, furnace, drain tile system, roof, and granite countertops in kitchen. New tile in bathroom along with hardwood floors throughout the main level. Good size deck overlooks your backyard with an oversized 2 car garage.

  9. 2021-03-08
    historical Contingent 333-char remark
    Show marketing remark (333 chars)

    Nice 3 bedroom cape cod close to the interstate and on a huge lot with tons of updates ! Brand new central air unit, furnace, drain tile system, roof, and granite countertops in kitchen. New tile in bathroom along with hardwood floors throughout the main level. Good size deck overlooks your backyard with an oversized 2 car garage.

  10. 2021-02-18
    price $159,900 333-char remark
    Show marketing remark (333 chars)

    Nice 3 bedroom cape cod close to the interstate and on a huge lot with tons of updates ! Brand new central air unit, furnace, drain tile system, roof, and granite countertops in kitchen. New tile in bathroom along with hardwood floors throughout the main level. Good size deck overlooks your backyard with an oversized 2 car garage.

  11. 2021-02-10
    price $165,000 333-char remark
    Show marketing remark (333 chars)

    Nice 3 bedroom cape cod close to the interstate and on a huge lot with tons of updates ! Brand new central air unit, furnace, drain tile system, roof, and granite countertops in kitchen. New tile in bathroom along with hardwood floors throughout the main level. Good size deck overlooks your backyard with an oversized 2 car garage.

  12. 2021-01-12
    price $169,900 333-char remark
    Show marketing remark (333 chars)

    Nice 3 bedroom cape cod close to the interstate and on a huge lot with tons of updates ! Brand new central air unit, furnace, drain tile system, roof, and granite countertops in kitchen. New tile in bathroom along with hardwood floors throughout the main level. Good size deck overlooks your backyard with an oversized 2 car garage.

  13. 2021-01-11
    price $174,900 333-char remark
    Show marketing remark (333 chars)

    Nice 3 bedroom cape cod close to the interstate and on a huge lot with tons of updates ! Brand new central air unit, furnace, drain tile system, roof, and granite countertops in kitchen. New tile in bathroom along with hardwood floors throughout the main level. Good size deck overlooks your backyard with an oversized 2 car garage.

  14. 2020-12-10
    listed $179,900 Active 333-char remark
    Show marketing remark (333 chars)

    Nice 3 bedroom cape cod close to the interstate and on a huge lot with tons of updates ! Brand new central air unit, furnace, drain tile system, roof, and granite countertops in kitchen. New tile in bathroom along with hardwood floors throughout the main level. Good size deck overlooks your backyard with an oversized 2 car garage.

ⓘ 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
$2,308 · $192/mo
Projected year-2 tax
$3,651 · $304/mo
Expected delta
+$1,342/yr (+$112/mo · 58.2%)

ⓘ 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 ≥98°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 0% chance of damaging wind over 30 yrs
  • 🫁 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
$26,595
− Mortgage interest
−$15,119
− Property taxes
−$2,308
− Insurance
−$1,350
− Repairs & maintenance
−$2,128
− Management
−$2,128
− Depreciation
−$7,852
Taxable loss
−$4,289
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,029
After-tax cash flow
$1,397/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 — Somers

Score
68/100
State rank
#384
US rank
#9680

Category grades

Amenities F Commute F Cost of living A- Crime A+ Employment A- Housing A+ Health & safety F User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Kenosha County · 130,343 people
City population
26,652
Metro
Chicago-Naperville-Elgin, IL-IN-WI
Population (ZIP)
26,652
Household income
$76,507
Rent vs Own
44.4% rent · 55.6% own
Severe rent burden
1084.0

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
Majority White (64%)
Race & ethnicity
White 64% Hispanic / Latino 18% Two or more races 12% Black 10% Asian 3%
Hispanic origin (detail)
Mexican 13% Puerto Rican 2%
Common ancestry
Romanian 5% Portuguese 4% Italian 2%
Foreign-born
9% · Canada
Languages at home
84% English-only · Spanish 12% Other Asian/Pacific 1% Russian/Polish/Slavic 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
▼ -144.10%
Current HPI
238.1217
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

+50.0% since first listed
14 events — show timeline
  • 2026-04-20 Pending METROMLS
  • 2026-04-17 Listed $269,900 METROMLS
  • 2025-03-24 Sold (Public Records) $240,000 Public Records
  • 2025-03-21 Sold (MLS) $240,000 METROMLS
  • 2025-02-23 Pending METROMLS
  • 2025-02-18 Listed $230,000 METROMLS
  • 2022-05-25 Sold (Public Records) $156,500 Public Records
  • 2021-04-23 Sold (MLS) $156,500 METROMLS
  • 2021-03-08 Contingent METROMLS
  • 2021-02-18 Price Changed $159,900 METROMLS
  • 2021-02-10 Price Changed $165,000 METROMLS
  • 2021-01-12 Price Changed $169,900 METROMLS
  • 2021-01-11 Price Changed $174,900 METROMLS
  • 2020-12-10 Listed $179,900 METROMLS

Property tax history

-0.5%/yr

Latest (2025): $2,308 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…