CashFlowRE
Sign in Sign up
6106 24th Ave Duplex
C+ Composite 61.57
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.4/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • ARV discount +1.4/15.0
  • Appreciation +0.0/10.0

$204,900

6106 24th Ave · Kenosha, WI 53143
3 bd · 2.0 ba · 1,649 sqft · MultiFamily public records · 60 Days on market
Built 1897 6,098 sqft lot $124/sqft · 14% above area Est $180k · 14% 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

Calling all investors! This 2-unit includes a large 2 Bdr lower unit and a large 2 Bdr upper unit. Lower unit currently vacant and upper unit currently rented month-to-month. Property also features a large driveway, nice sized yard, and unfinished basement. Welcome Home!

Key facts

  • 6,098 sq ft lot
  • Built 1897
  • Listed 59 days

Property features AI

Finance

  • Financial info: Multi-family (2 units)

Exterior

  • Utilities: Municipal water; Municipal sewer; 2 electric meters; 2 gas meters
  • Home design: Duplex, 2-story multi-family property; Estimated unit sizes range from 751–1000 sq ft
  • Construction: Year built: public record (assessor); Vinyl construction
  • Exterior features: Vinyl exterior; Lot less than 1/2 acre (approx. 0.14 acre); Zoned residential

Interior

  • Kitchen: Unit 2 kitchen on upper level (~14 x 12)
  • Bedrooms: Unit 1: 2 bedrooms; Unit 2: 2 bedrooms (both bedrooms on the upper level; master ~10 x 9, second bedroom ~10 x 8)
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Interior features: Full basement
  • Laundry & utility: Two electric meters; Two 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/1.0-bath units multifamily listed at $205k.

Deal economics

  • At list price, monthly cash flow is $847 ($10k/yr) — positive. Per door: $424/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $205k).
  • Recommended offer: $199k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.3% 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: Mckinley Elementary (math 12% / reading 8%, grade F, #945 of 1,041 statewide, top 91%, 204 students, 84% FRL); Lincoln Middle (math 8% / reading 13%, grade F, #370 of 383 statewide, top 97%, 449 students, 82% FRL); Indian Trail High School And Academy (math 21% / reading 34%, grade F, #256 of 483 statewide, top 54%, 1,980 students, 42% FRL) — zoned schools average 69% FRL vs 45% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 16% 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: 34 active listings in the ZIP; 18 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).
  • At $2,753/mo this rent would consume 48% of the median local household income ($68k/yr) (locally 813% 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $57k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 60 days — a 3% lower offer ($199k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 8y ago; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $8k; list at $205k implies a 2425% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1897 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $198,753 (3.0% below list)

Questions for the listing agent

  1. It's been on market 60 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 1897 — 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. 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.
  8. 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.
  9. 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
1.34%
Cap rate
11.26%
Cash-on-cash
17.72%
DSCR
1.79
GRM
6.2

CMA / ARV

ARV (median comp)
$180,494
List price
$204,900
Delta
13.52%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5428 25th Ave 0.43mi 4/2.0 (+1) 1,668 (+1%) 9mo $150,000 $90 66
6603 23rd Ave 0.35mi 4/2.0 (+1) 1,729 (+5%) 7mo $220,000 $127 65
6914 22nd Ave 0.60mi 3/2.0 1,603 (-3%) 4mo $171,777 $107 63
7116 27th Ave 0.73mi 3/2.0 1,665 (+1%) 4mo $254,900 $153 61
6046 31st Ave 0.45mi 3/2.0 1,477 (-10%) 3mo $212,000 $144 59
2005 56th St 0.38mi 3/2.0 1,809 (+10%) 10mo $215,000 $119 57
6710 29th Ave 0.53mi 4/2.0 (+1) 1,558 (-6%) 6mo $215,000 $138 56
6826 22nd Ave 0.55mi 4/2.0 (+1) 1,760 (+7%) 2mo $270,000 $153 56
5432 25th Ave 0.42mi 3/2.0 1,844 (+12%) 10mo $240,000 $130 52
6827 25th Ave 0.54mi 4/2.0 (+1) 1,764 (+7%) 9mo $226,500 $128 51
1205 58th St 0.70mi 4/2.0 (+1) 1,856 (+13%) 3mo $212,000 $114 39
3511 64th St #3513 0.71mi 4/2.0 (+1) 1,440 (-13%) 11mo $187,777 $130 32

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
9.2%
Equity multiple
1.36×
Total profit
$20,752
Equity at exit
$30,551
10-year hold
IRR
18.4%
Equity multiple
2.53×
Total profit
$87,509
Equity at exit
$17,716

Cash invested: $57,372 (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
12.4×

Monthly cashflow live

Estimated rent
$2,753 high interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$168 /mo · $2,012/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$578
Net cashflow
$847

Break-even live

Break-even rent $1,680
Max offer price $204,900
Occupancy floor 64%

Sensitivity live

Price -10% $963 -5% $905 +0% $847 +5% $789 +10% $731
Rent -10% $630 -5% $739 +0% $847 +5% $956 +10% $1,065
Rate -1.0pp $951 -0.5pp $899 base $847 +0.5pp $794 +1.0pp $740

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

UnitsBedsBathsEst. rent
Total (2 units) $2,753

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
$51,225
Closing costs
$6,147
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5807 20th Ave Unit 2 Kenosha, WI 3.0 1.0 1064 $2,400 $2.26 20d 1 0.31mi
5807 20th Ave Unit 1 Kenosha, WI 2.0 1.0 1064 $2,000 $1.88 20d 1 0.31mi
1809 60th St Kenosha, WI 3.0 1.0 1100 $1,500 $1.36 45d 1 0.34mi
1819 58th St Kenosha, WI 3.0 1.5 1065 $1,795 $1.69 0d 1 0.39mi
5432 23rd Ave Kenosha, WI 4.0 2.0 1400 $1,695 $1.21 5d 1 0.43mi
1510 57th St Unit 2 Kenosha, WI 4.0 2.0 1700 $1,800 $1.06 45d 1 0.55mi
2708 48th St Kenosha, WI 4.0 2.0 1200 $2,500 $2.08 23d 1 0.99mi
5522 7th Ave Kenosha, WI 2.0 1.0–2.0 858 $2,660 $3.10 4d 60 0.99mi
5945 6th Ave Kenosha, WI 2.0 1.0–2.0 800 $2,575 $3.22 0d 12 1.05mi
716 51st Pl Kenosha, WI 2.0 2.0 1193 $1,369 $1.15 0d 1 1.12mi
5900 4th Ave Unit 309 Kenosha, WI 2.0 2.0 1083 $1,895 $1.75 21d 1 1.12mi
5900 4th Ave Unit 217 Kenosha, WI 2.0 2.0 1083 $2,195 $2.03 20d 1 1.13mi
5900 4th Ave Unit 509 Kenosha, WI 2.0 2.0 1083 $2,035 $1.88 26d 1 1.13mi
5900 4th Ave Unit 212 Kenosha, WI 2.0 2.0 1224 $1,999 $1.63 45d 1 1.13mi
5900 4th Ave Unit 512 Kenosha, WI 2.0 2.0 1224 $2,495 $2.04 21d 1 1.13mi
5900 4th Ave Apt 414 Kenosha, WI 2.0 2.0 1160 $2,675 $2.31 14d 1 1.13mi
7719 15th Ave Kenosha, WI 4.0 2.0 1898 $2,599 $1.37 20d 1 1.24mi
7733 37th Ave Kenosha, WI 2.0 1.0 1200 $2,000 $1.67 14d 1 1.34mi

Listing history 32 events

  1. 2026-06-21
    days on market $204,900 Active 60 DOM
  2. 2026-06-18
    days on market $204,900 Active 57 DOM
  3. 2026-06-17
    days on market $204,900 Active 56 DOM
  4. 2026-06-16
    days on market $204,900 Active 55 DOM
  5. 2026-06-15
    days on market $204,900 Active 54 DOM
  6. 2026-06-13
    pricedays on market $204,900 Active 52 DOM
  7. 2026-06-09
    days on market $219,900 Active 48 DOM
  8. 2026-06-08
    days on market $219,900 Active 47 DOM
  9. 2026-06-07
    days on market $219,900 Active 46 DOM
  10. 2026-06-04
    days on market $219,900 Active 43 DOM
  11. 2026-06-03
    days on market $219,900 Active 42 DOM
  12. 2026-06-02
    days on market $219,900 Active 41 DOM
  13. 2026-06-01
    days on market $219,900 Active 40 DOM
  14. 2026-05-31
    days on market $219,900 Active 39 DOM
  15. 2026-04-20
    listed $219,900 Active 59-char remark
  16. 2025-11-03
    historical 271-char remark
    Show marketing remark (271 chars)

    Calling all investors! This 2-unit includes a large 2 Bdr lower unit and a large 2 Bdr upper unit. Lower unit currently vacant and upper unit currently rented month-to-month. Property also features a large driveway, nice sized yard, and unfinished basement. Welcome Home!

  17. 2025-10-31
    status Active 271-char remark
    Show marketing remark (271 chars)

    Calling all investors! This 2-unit includes a large 2 Bdr lower unit and a large 2 Bdr upper unit. Lower unit currently vacant and upper unit currently rented month-to-month. Property also features a large driveway, nice sized yard, and unfinished basement. Welcome Home!

  18. 2025-10-15
    historical Contingent 271-char remark
    Show marketing remark (271 chars)

    Calling all investors! This 2-unit includes a large 2 Bdr lower unit and a large 2 Bdr upper unit. Lower unit currently vacant and upper unit currently rented month-to-month. Property also features a large driveway, nice sized yard, and unfinished basement. Welcome Home!

  19. 2025-10-12
    price $209,000 271-char remark
    Show marketing remark (271 chars)

    Calling all investors! This 2-unit includes a large 2 Bdr lower unit and a large 2 Bdr upper unit. Lower unit currently vacant and upper unit currently rented month-to-month. Property also features a large driveway, nice sized yard, and unfinished basement. Welcome Home!

  20. 2025-10-02
    price $213,000 271-char remark
    Show marketing remark (271 chars)

    Calling all investors! This 2-unit includes a large 2 Bdr lower unit and a large 2 Bdr upper unit. Lower unit currently vacant and upper unit currently rented month-to-month. Property also features a large driveway, nice sized yard, and unfinished basement. Welcome Home!

  21. 2025-09-27
    price $215,000 271-char remark
    Show marketing remark (271 chars)

    Calling all investors! This 2-unit includes a large 2 Bdr lower unit and a large 2 Bdr upper unit. Lower unit currently vacant and upper unit currently rented month-to-month. Property also features a large driveway, nice sized yard, and unfinished basement. Welcome Home!

  22. 2025-09-17
    listed $219,000 Active 271-char remark
    Show marketing remark (271 chars)

    Calling all investors! This 2-unit includes a large 2 Bdr lower unit and a large 2 Bdr upper unit. Lower unit currently vacant and upper unit currently rented month-to-month. Property also features a large driveway, nice sized yard, and unfinished basement. Welcome Home!

  23. 2025-07-18
    historical
    Show marketing remark (351 chars)

    Calling all investors! This 2-unit includes a Large 1Bdr Lower unit with large combined living room-dining room, upper unit is a 2Bdr unit. Could potentially be converted to a large single-family home with 5 Bedrooms. Also features large back yard, full unfinished basement, and a long driveway for parking. Both units currently rented month-to-month.

  24. 2025-05-14
    listed $219,000 Active
    Show marketing remark (351 chars)

    Calling all investors! This 2-unit includes a Large 1Bdr Lower unit with large combined living room-dining room, upper unit is a 2Bdr unit. Could potentially be converted to a large single-family home with 5 Bedrooms. Also features large back yard, full unfinished basement, and a long driveway for parking. Both units currently rented month-to-month.

  25. 2018-10-22
    historical
  26. 2018-10-15
    price $79,900
  27. 2018-10-11
    price $81,900
  28. 2018-10-08
    price $83,900
  29. 2018-10-03
    price $84,900
  30. 2018-09-30
    price $87,900
  31. 2018-09-27
    listed $89,900 Active
  32. 1996-09-01
    soldstatus $8,116

ⓘ 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
$2,012 · $168/mo
Projected year-2 tax
$2,901 · $242/mo
Expected delta
+$889/yr (+$74/mo · 44.2%)

ⓘ 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 ≥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
$33,036
− Mortgage interest
−$11,478
− Property taxes
−$2,012
− Insurance
−$1,024
− Repairs & maintenance
−$2,643
− Management
−$2,643
− Depreciation
−$5,961
Taxable income
$7,276
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,746
After-tax cash flow
$8,422/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

+2424.6% since first listed
19 events — show timeline
  • 2026-06-10 Price Changed $204,900 METROMLS
  • 2026-04-20 Listed $219,900 METROMLS
  • 2025-11-03 Listing Removed METROMLS
  • 2025-10-31 Relisted METROMLS
  • 2025-10-15 Contingent METROMLS
  • 2025-10-12 Price Changed $209,000 METROMLS
  • 2025-10-02 Price Changed $213,000 METROMLS
  • 2025-09-27 Price Changed $215,000 METROMLS
  • 2025-09-17 Listed $219,000 METROMLS
  • 2025-07-18 Listing Removed METROMLS
  • 2025-05-14 Listed $219,000 METROMLS
  • 2018-10-22 Listing Removed METROMLS
  • 2018-10-15 Price Changed $79,900 METROMLS
  • 2018-10-11 Price Changed $81,900 METROMLS
  • 2018-10-08 Price Changed $83,900 METROMLS
  • 2018-10-03 Price Changed $84,900 METROMLS
  • 2018-09-30 Price Changed $87,900 METROMLS
  • 2018-09-27 Listed $89,900 METROMLS
  • 1996-09-01 Sold (Public Records) $8,116 Public Records

Property tax history

+0.3%/yr

Latest (2025): $2,012 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…