CashFlowRE
Sign in Sign up
6810 27th Ave Duplex
C+ Composite 62.65
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
  • 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
  • ARV discount +0.9/15.0
  • Appreciation +0.0/10.0

$214,900

6810 27th Ave · Kenosha, WI 53143
3 bd · 2.0 ba · 1,330 sqft · MultiFamily public records · 28 Days on market
Built 1902 6,534 sqft lot Est $188k · 15% over

🖨 Deal sheet 📄 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

Foreclosure property being sold in the as is condition. Room sizes have been estimated

Key facts

  • Tastefully updated
  • Kenosha location
  • Freshly painted

Tags

KENOSHA LOCATIONGREWENOW SCHOOL DISTRICTFRESHLY PAINTEDTASTEFULLY UPDATEDSEPARATE LIVING SPACESCLASSIC CHARACTER

Property features AI

Exterior

  • Utilities: Municipal water; Municipal sewer
  • Home design: 2-story duplex; Multi-family property; Zoning: RG1
  • Construction: Information source lists year built from assessor/public record
  • Exterior features: Vinyl exterior; Lot under 1/2 acre

Interior

  • Kitchen: Unit 2 kitchen on upper level; Appliances included: 2 stoves, 2 refrigerators, 1 dishwasher
  • Bedrooms: Unit 1: 2 bedrooms; Unit 2: 1 bedroom (upper level)
  • 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 × 3-bed/2.0-bath units multifamily listed at $215k.

Deal economics

  • At list price, monthly cash flow is $2k ($20k/yr) — positive. Per door: $851/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $215k).
  • Recommended offer: $212k (1.5% below list) — sets the bar for market timing.
  • Cap rate 15.8% 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: Grewenow Elementary (math 22% / reading 17%, grade F, #864 of 1,041 statewide, top 85%, 273 students, 73% FRL); Tremper High (math 13% / reading 25%, grade F, #395 of 483 statewide, top 82%, 1,540 students, 45% FRL).
  • Market conditions: 35 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 259 units permitted in Kenosha County in 2024 (8 in 5+ unit buildings).
  • At $3,897/mo this rent would consume 68% 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 $60k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($212k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 14y 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.
  • Current owner paid $29k; list at $215k implies a 641% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1902 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $211,676 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1902 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.81%
Cap rate
15.80%
Cash-on-cash
33.94%
DSCR
2.51
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$187,530
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2428 71st St 0.22mi 4/2.0 (+1) 1,344 (+1%) 20mo $190,000 $141 67
6046 31st Ave 0.60mi 3/2.0 1,477 (+11%) 3mo $212,000 $144 51
6017 31st Ave 0.64mi 2/2.0 (-1) 1,285 (-3%) 10mo $155,000 $121 51
6218 32nd Ave 0.56mi 4/2.0 (+1) 1,304 (-2%) 21mo $205,000 $157 48
3511 64th St #3513 0.61mi 4/2.0 (+1) 1,440 (+8%) 11mo $187,777 $130 44
6020 31st Ave 0.64mi 4/2.0 (+1) 1,368 (+3%) 20mo $198,000 $145 43
6617 18th Ave 0.59mi 4/2.0 (+1) 1,408 (+6%) 20mo $160,000 $114 41
6208 37th Ave 0.75mi 4/2.0 (+1) 1,260 (-5%) 20mo $140,000 $111 35
7514 33rd Ave 0.55mi 2/2.0 (-1) 1,498 (+13%) 22mo $250,000 $167 30

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
29.3%
Equity multiple
2.22×
Total profit
$73,550
Equity at exit
$32,042
10-year hold
IRR
36.6%
Equity multiple
4.38×
Total profit
$203,572
Equity at exit
$18,581

Cash invested: $60,172 (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 53143

Active inventory
35
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$3,897 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$160 /mo · $1,925/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$818
Net cashflow
$1,702

Break-even live

Break-even rent $1,743
Max offer price $214,900
Occupancy floor 51%

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

UnitsBedsBathsEst. rent
Total (2 units) $3,897

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
$53,725
Closing costs
$6,447
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2614 63rd St #2 Kenosha, WI 2.0 1.0 900 $1,295 $1.44 24d 1 0.40mi
1809 60th St Kenosha, WI 3.0 1.0 1100 $1,500 $1.36 43d 1 0.79mi
5807 20th Ave Unit 2 Kenosha, WI 3.0 1.0 1064 $2,400 $2.26 18d 1 0.81mi
5807 20th Ave Unit 1 Kenosha, WI 2.0 1.0 1064 $2,000 $1.88 18d 1 0.81mi
7733 37th Ave Kenosha, WI 2.0 1.0 1200 $2,000 $1.67 12d 1 0.83mi
5432 23rd Ave Kenosha, WI 4.0 2.0 1400 $1,695 $1.21 3d 1 0.94mi
1510 57th St Unit 2 Kenosha, WI 4.0 2.0 1700 $1,800 $1.06 43d 1 1.02mi
5103 24th Ave Kenosha, WI 2.0 1.0 980 $1,095 $1.12 4d 1 1.22mi
6018 8th Ave Apt 33 Kenosha, WI 2.0 1.5 975 $1,425 $1.46 7d 1 1.23mi
5945 6th Ave Kenosha, WI 2.0 1.0–2.0 800 $2,575 $3.22 1d 13 1.41mi
5522 7th Ave Kenosha, WI 2.0 1.0–2.0 858 $2,660 $3.10 2d 60 1.43mi
2708 48th St Kenosha, WI 4.0 2.0 1200 $2,500 $2.08 21d 1 1.45mi
5900 4th Ave Apt 414 Kenosha, WI 2.0 2.0 1160 $2,675 $2.31 12d 1 1.49mi
5900 4th Ave Unit 512 Kenosha, WI 2.0 2.0 1224 $2,495 $2.04 19d 1 1.49mi
5900 4th Ave Unit 217 Kenosha, WI 2.0 2.0 1083 $2,195 $2.03 18d 1 1.49mi
5900 4th Ave Unit 509 Kenosha, WI 2.0 2.0 1083 $2,035 $1.88 24d 1 1.49mi
5900 4th Ave Unit 212 Kenosha, WI 2.0 2.0 1224 $1,999 $1.63 43d 1 1.49mi
5900 4th Ave Unit 309 Kenosha, WI 2.0 2.0 1083 $1,895 $1.75 19d 1 1.49mi

Listing history 21 events

  1. 2026-06-18
    status $214,900 Pending 28 DOM
  2. 2026-06-18
    days on market $214,900 Contingent 28 DOM
  3. 2026-06-17
    days on market $214,900 Contingent 27 DOM
  4. 2026-06-16
    days on market $214,900 Contingent 26 DOM
  5. 2026-06-15
    days on market $214,900 Contingent 25 DOM
  6. 2026-06-13
    days on market $214,900 Contingent 23 DOM
  7. 2026-06-09
    days on market $214,900 Contingent 19 DOM
  8. 2026-06-08
    days on market $214,900 Contingent 18 DOM
  9. 2026-06-07
    days on market $214,900 Contingent 17 DOM
  10. 2026-06-04
    days on market $214,900 Contingent 14 DOM
  11. 2026-06-03
    days on market $214,900 Contingent 13 DOM
  12. 2026-06-02
    days on market $214,900 Contingent 12 DOM
  13. 2026-06-01
    days on market $214,900 Contingent 11 DOM
  14. 2026-05-31
    days on market $214,900 Contingent 10 DOM
  15. 2026-05-20
    listed $214,900 Active
  16. 2013-02-16
    listed $35,900 86-char remark
    Show marketing remark (86 chars)

    Foreclosure property being sold in the as is condition. Room sizes have been estimated

  17. 2013-02-16
    historical 86-char remark
    Show marketing remark (86 chars)

    Foreclosure property being sold in the as is condition. Room sizes have been estimated

  18. 2012-03-11
    listed $55,000 118-char remark
    Show marketing remark (118 chars)

    APPROVED BANK SHORT SALE! Two unit with vinyl siding. investor cash flow at great price. property being sold ''as-is''

  19. 2012-03-11
    historical 118-char remark
    Show marketing remark (118 chars)

    APPROVED BANK SHORT SALE! Two unit with vinyl siding. investor cash flow at great price. property being sold ''as-is''

  20. 2010-08-19
    soldstatus $29,000 86-char remark
    Show marketing remark (86 chars)

    Foreclosure property being sold in the as is condition. Room sizes have been estimated

  21. 1998-02-01
    soldstatus $60,900

ⓘ 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
$1,925 · $160/mo
Projected year-2 tax
$2,951 · $246/mo
Expected delta
+$1,025/yr (+$85/mo · 53.2%)

ⓘ 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) · 68% 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
$46,764
− Mortgage interest
−$12,038
− Property taxes
−$1,925
− Insurance
−$1,074
− Repairs & maintenance
−$3,741
− Management
−$3,741
− Depreciation
−$6,252
Taxable income
$17,992
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,318
After-tax cash flow
$16,102/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

+252.9% since first listed
7 events — show timeline
  • 2026-05-20 Listed $214,900 METROMLS
  • 2013-02-16 Listing Removed METROMLS
  • 2013-02-16 Listed $35,900 METROMLS
  • 2012-03-11 Listing Removed METROMLS
  • 2012-03-11 Listed $55,000 METROMLS
  • 2010-08-19 Sold (MLS) $29,000 METROMLS
  • 1998-02-01 Sold (Public Records) $60,900 Public Records

Property tax history

+1.7%/yr

Latest (2025): $1,925 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…