CashFlowRE
Sign in Sign up
4910 17th Ave
B+ Composite 78.21
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 +4.0/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$114,900

4910 17th Ave · Kenosha, WI 53140
3 bd · 1.0 ba · 1,527 sqft · SingleFamily public records · 20 Days on market
Built 1907 4,356 sqft lot Est $229k · 50% under

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

Listing remarks MLS

No More Showings. .. property was withdrawn (rented).

Key facts

  • 4,356 sq ft lot
  • Parking
  • Built 1907

Property features AI

Finance

  • Other: Information source for year built: Assessor/Public Record

Exterior

  • Parking: 1 parking space
  • Utilities: Municipal water; Municipal sewer
  • Home design: 1.5‑story single‑family home; Estimated above‑grade living area ~1,527
  • Construction: Less than 1/2 acre lot (about 0.1 acre); Zoning: RG2
  • Exterior features: Vinyl exterior; Sidewalks

Interior

  • Kitchen: Kitchen on main level (10 x 13)
  • Bedrooms: Main-level primary bedroom (9 x 13); Main-level bedroom 2 (9 x 9); Upper-level bedroom 3 (10 x 9); Upper-level bedroom 4 (12 x 9)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas heat
  • Interior features: Cable/satellite available; High‑speed internet; Walk‑through bedroom; Full 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 3-bed/1.0-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $875 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $115k).
  • Recommended offer: $113k (1.5% below list) — sets the bar for market timing.
  • Cap rate 15.4% 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-.
  • 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: Grant Elementary (math 17% / reading 12%, grade F, #910 of 1,041 statewide, top 88%, 190 students, 79% FRL); Bradford High (math 11% / reading 21%, grade F, #412 of 483 statewide, top 85%, 1,389 students, 66% FRL) — zoned schools average 73% FRL vs 45% district-wide (28 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 15% at this address vs 28% district-wide (-13 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: Rents rising fast (+6.0%/yr); 43 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 44% of the median local income ($58k/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 $794 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.0% rent growth), your $32k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 13y ago; this cycle's ask has dropped $35k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1907 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $113,176 (1.5% below list)

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 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
1.84%
Cap rate
15.43%
Cash-on-cash
32.62%
DSCR
2.45
GRM
4.5

CMA / ARV

ARV (on-the-fly)
$229,050
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5012 23rd Ave 0.36mi 3/2.0 1,450 (-5%) 1mo $200,000 $138 70
5116 20th Ave 0.24mi 3/2.5 1,441 (-6%) 6mo $234,900 $163 68
1700 43rd St 0.41mi 3/2.0 1,606 (+5%) 2mo $236,000 $147 66
4310 21st Ave 0.43mi 3/2.0 1,560 (+2%) 7mo $180,000 $115 66
5110 19th Ave 0.20mi 4/2.0 (+1) 1,666 (+9%) 3mo $164,900 $99 64
5422 22nd Ave 0.51mi 3/2.5 1,584 (+4%) 1mo $312,000 $197 63
5537 24th Ave 0.64mi 3/1.5 1,600 (+5%) 5mo $240,000 $150 56
4013 11th Ave 0.67mi 3/2.0 1,471 (-4%) 4mo $214,000 $145 56
3829 16th Ave 0.71mi 2/1.5 (-1) 1,511 (-1%) 8mo $240,000 $159 51
4215 21st Ave 0.47mi 4/1.5 (+1) 1,679 (+10%) 8mo $225,900 $135 48
1724 39th St 0.71mi 3/1.0 1,368 (-10%) 3mo $265,000 $194 47
5807 22nd Ave 0.71mi 3/2.0 1,343 (-12%) 0mo $257,000 $191 42

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
31.1%
Equity multiple
2.36×
Total profit
$43,661
Equity at exit
$17,132
10-year hold
IRR
39.9%
Equity multiple
5.30×
Total profit
$138,426
Equity at exit
$9,934

Cash invested: $32,172 (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
4.5×

Monthly cashflow live

Estimated rent
$2,119 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$149 /mo · $1,783/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$445
Net cashflow
$875

Break-even live

Break-even rent $1,011
Max offer price $114,900
Occupancy floor 54%

Sensitivity live

Price -10% $940 -5% $907 +0% $875 +5% $842 +10% $810
Rent -10% $707 -5% $791 +0% $875 +5% $958 +10% $1,042
Rate -1.0pp $932 -0.5pp $904 base $875 +0.5pp $845 +1.0pp $815

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
$28,725
Closing costs
$3,447
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5432 23rd Ave Kenosha, WI 4.0 2.0 1400 $1,695 $1.21 4d 1 0.55mi
1510 57th St Unit 2 Kenosha, WI 4.0 2.0 1700 $1,800 $1.06 44d 1 0.55mi
5522 7th Ave Kenosha, WI 2.0 1.0–2.0 858 $2,660 $3.10 3d 60 0.61mi
2708 48th St Kenosha, WI 4.0 2.0 1200 $2,500 $2.08 23d 1 0.65mi
5807 20th Ave Unit 2 Kenosha, WI 3.0 1.0 1064 $2,400 $2.26 19d 1 0.65mi
5807 20th Ave Unit 1 Kenosha, WI 2.0 1.0 1064 $2,000 $1.88 19d 1 0.65mi
1809 60th St Kenosha, WI 3.0 1.0 1100 $1,500 $1.36 44d 1 0.73mi
5945 6th Ave Kenosha, WI 2.0 1.0–2.0 800 $2,575 $3.22 2d 13 0.90mi
5900 4th Ave Unit 309 Kenosha, WI 2.0 2.0 1083 $1,895 $1.75 20d 1 0.91mi
5900 4th Ave Apt 414 Kenosha, WI 2.0 2.0 1160 $2,675 $2.31 13d 1 0.92mi
5900 4th Ave Unit 512 Kenosha, WI 2.0 2.0 1224 $2,495 $2.04 20d 1 0.92mi
5900 4th Ave Unit 509 Kenosha, WI 2.0 2.0 1083 $2,035 $1.88 25d 1 0.92mi
5900 4th Ave Unit 212 Kenosha, WI 2.0 2.0 1224 $1,999 $1.63 44d 1 0.92mi
5900 4th Ave Unit 217 Kenosha, WI 2.0 2.0 1083 $2,195 $2.03 19d 1 0.92mi
2114 36th St Kenosha, WI 3.0 2.0 1889 $3,200 $1.69 44d 1 0.97mi
3905 29th Ave Kenosha, WI 3.0 2.0 1550 $1,600 $1.03 19d 1 1.03mi

Listing history 13 events

  1. 2026-06-18
    days on market $114,900 Active 20 DOM
  2. 2026-06-17
    pricedays on market $114,900 Active 19 DOM
  3. 2026-06-16
    days on market $149,900 Active 18 DOM
  4. 2026-06-15
    days on market $149,900 Active 17 DOM
  5. 2026-06-13
    days on market $149,900 Active 15 DOM
  6. 2026-06-09
    days on market $149,900 Active 11 DOM
  7. 2026-06-08
    days on market $149,900 Active 10 DOM
  8. 2026-06-07
    days on market $149,900 Active 9 DOM
  9. 2026-06-04
    days on market $149,900 Active 6 DOM
  10. 2026-06-03
    days on market $149,900 Active 5 DOM
  11. 2026-06-02
    days on market $149,900 Active 4 DOM
  12. 2026-06-01
    days on market $149,900 Active 3 DOM
  13. 2026-05-31
    days on market $149,900 Active 2 DOM

ⓘ 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
$1,783 · $149/mo
Projected year-2 tax
$1,955 · $163/mo
Expected delta
+$171/yr (+$14/mo · 9.6%)

ⓘ 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 ≥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
$25,422
− Mortgage interest
−$6,436
− Property taxes
−$1,783
− Insurance
−$574
− Repairs & maintenance
−$2,034
− Management
−$2,034
− Depreciation
−$3,343
Taxable income
$9,218
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,212
After-tax cash flow
$8,283/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

+168.2% since first listed
3 events — show timeline
  • 2026-05-27 Listed $149,900 METROMLS
  • 2013-02-09 Listing Removed METROMLS
  • 2013-02-09 Listed $55,900 METROMLS

Property tax history

+1.0%/yr

Latest (2025): $1,783 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…