CashFlowRE
Sign in Sign up
1219 Racine St
B+ Composite 76.92
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
  • Rent growth +4.0/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$74,900

1219 Racine St · Racine, WI 53403
4 bd · 1.0 ba · 1,237 sqft · SingleFamily public records · 42 Days on market
Built 1870 4,791 sqft lot $61/sqft · 44% below area Est $135k · 44% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Affordable starter home which will require repair and renovations prior to occupancy. Cash offers only.

Key facts

  • Neighborhood parks
  • Local dining
  • 4,791 sq ft lot

Tags

CONVENIENT ACCESS TO DOWNTOWNLOCAL DININGNEIGHBORHOOD PARKSMINUTES FROM LAKE MICHIGAN

Property features AI

Exterior

  • Parking: 1 parking space
  • Utilities: Municipal water; Municipal sewer
  • Home design: 1.5-story single-family home; Less than 1/2 acre lot; Zoning: R3
  • Construction: Information source for year built: Assessor/Public Record
  • Exterior features: Vinyl exterior; Sidewalks

Interior

  • Kitchen: Kitchen on main level — 13 x 6
  • Bedrooms: Master bedroom (upper) — 14 x 9; Bedroom 2 (main) — 9 x 8; Bedroom 3 (main) — 8 x 8; Bedroom 4 (upper) — 13 x 7
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas fuel
  • Interior features: Full basement; Shower over tub

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 4-bed/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $627 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $73k (3.0% below list) — sets the bar for market timing.
  • Cap rate 16.3% vs local median 4.0% 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, schools 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.
  • Market conditions: Rents rising fast (+5.8%/yr); 91 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 505 units permitted in Racine County in 2024 (287 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $518 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 5.8% rent growth), your $21k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 9y ago; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $14k; list at $75k implies a 455% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1870 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $72,653 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1870 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.93%
Cap rate
16.34%
Cash-on-cash
35.88%
DSCR
2.60
GRM
4.3

CMA / ARV

ARV (median comp)
$134,886
List price
$74,900
Delta
-44.47%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1236 Grand Ave 0.26mi 3/1.0 (-1) 1,296 (+5%) 2mo $85,000 $66 73
1133 Grand Ave 0.29mi 4/1.0 1,114 (-10%) 6mo $160,000 $144 65
945 Villa St 0.42mi 3/1.0 (-1) 1,184 (-4%) 4mo $135,000 $114 64
943 Walnut St 0.26mi 3/2.0 (-1) 1,136 (-8%) 7mo $210,000 $185 60
228 N Memorial Dr 0.54mi 4/1.0 1,116 (-10%) 3mo $25,000 $22 56
1827 Franklin St 0.68mi 3/1.0 (-1) 1,155 (-7%) 2mo $53,500 $46 51
1835 Grand Ave 0.73mi 3/1.0 (-1) 1,290 (+4%) 6mo $115,000 $89 49
1616 Morton Ave 0.74mi 3/1.0 (-1) 1,181 (-4%) 6mo $105,000 $89 48
1550 Packard Ave 0.51mi 3/1.0 (-1) 1,087 (-12%) 4mo $72,500 $67 48
265 Harrison St 0.61mi 3/1.0 (-1) 1,080 (-13%) 4mo $30,000 $28 42
1808 Franklin St 0.64mi 3/1.5 (-1) 1,134 (-8%) 9mo $188,000 $166 42
408 Randolph St 0.69mi 3/1.0 (-1) 1,061 (-14%) 4mo $70,000 $66 35

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 · 5.84% rent growth · sell at horizon

5-year hold
IRR
34.8%
Equity multiple
2.53×
Total profit
$32,085
Equity at exit
$11,168
10-year hold
IRR
43.1%
Equity multiple
5.67×
Total profit
$97,983
Equity at exit
$6,476

Cash invested: $20,972 (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 53403

Rents YoY
5.8%
Active inventory
91
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$1,449 high interval (Pro) →
Mortgage (P&I)
$393
Tax est. 1.5%
$94 /mo · $1,124/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$304
Net cashflow
$627

Break-even live

Break-even rent $655
Max offer price $74,900
Occupancy floor 52%

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
$18,725
Closing costs
$2,247
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
512 16th St Unit 2 Racine, WI 3.0 1.0 959 $1,095 $1.14 20d 1 0.53mi
1540 Park Ave Unit 301 Racine, WI 3.0 1.0 950 $1,200 $1.26 20d 1 0.54mi
1722 Wisconsin Ave Unit 2 Racine, WI 3.0 1.0 1380 $1,860 $1.35 20d 1 0.74mi
1612 Winslow St Racine, WI 3.0 1.0 1200 $1,300 $1.08 20d 1 0.78mi
945 N Memorial Dr Unit 1-2-3 Racine, WI 3.0 1.0 1500 $1,450 $0.97 20d 1 1.08mi
2328 21st St Racine, WI 3.0 1.0 1239 $1,750 $1.41 13d 1 1.16mi
1210 Erie St Racine, WI 3.0 1.0 1350 $1,150 $0.85 13d 1 1.28mi

Listing history 22 events

  1. 2026-06-19
    days on market $74,900 Active 42 DOM
  2. 2026-06-18
    days on market $74,900 Active 41 DOM
  3. 2026-06-17
    days on market $74,900 Active 40 DOM
  4. 2026-06-16
    days on market $74,900 Active 39 DOM
  5. 2026-06-15
    days on market $74,900 Active 38 DOM
  6. 2026-06-14
    days on market $74,900 Active 36 DOM
  7. 2026-06-13
    days on market $74,900 Active 35 DOM
  8. 2026-06-10
    days on market $74,900 Active 33 DOM
  9. 2026-06-09
    days on market $74,900 Active 32 DOM
  10. 2026-06-09
    price $74,900 Active 31 DOM
  11. 2026-06-08
    days on market $75,900 Active 31 DOM
  12. 2026-06-07
    days on market $75,900 Active 30 DOM
  13. 2026-06-05
    days on market $75,900 Active 27 DOM
  14. 2026-06-03
    days on market $75,900 Active 26 DOM
  15. 2026-06-02
    days on market $75,900 Active 25 DOM
  16. 2026-06-01
    pricedays on market $75,900 Active 24 DOM
  17. 2026-05-31
    days on market $76,900 Active 23 DOM
  18. 2026-05-30
    days on market $76,900 Active 22 DOM
  19. 2026-05-08
    listed $79,900 Active 726-char remark
  20. 2017-05-04
    soldstatus $13,500 Sold 103-char remark
    Show marketing remark (103 chars)

    Affordable starter home which will require repair and renovations prior to occupancy. Cash offers only.

  21. 2017-04-20
    status Pending 103-char remark
    Show marketing remark (103 chars)

    Affordable starter home which will require repair and renovations prior to occupancy. Cash offers only.

  22. 2017-03-09
    listed $19,900 Active 103-char remark
    Show marketing remark (103 chars)

    Affordable starter home which will require repair and renovations prior to occupancy. Cash offers only.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 · 14 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
$17,389
− Mortgage interest
−$4,196
− Property taxes
−$1,124
− Insurance
−$374
− Repairs & maintenance
−$1,391
− Management
−$1,391
− Depreciation
−$2,179
Taxable income
$6,734
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,616
After-tax cash flow
$5,909/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)
27,009
Household income
$59,820
Rent vs Own
41.6% rent · 58.4% own
Severe rent burden
1164.0

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 0.69)
Race & ethnicity
White 42% Black 27% Hispanic / Latino 24% Two or more races 16%
Hispanic origin (detail)
Mexican 19% Puerto Rican 3%
Common ancestry
Romanian 3% Portuguese 2% Lithuanian 2%
Foreign-born
7% · Canada
Languages at home
84% English-only · Spanish 15%

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
▼ -147.08%
Current HPI
191.0012
Rent YoY
▲ 5.84%
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

+276.4% since first listed
9 events — show timeline
  • 2026-06-08 Price Changed $74,900 METROMLS
  • 2026-06-01 Price Changed $75,900 METROMLS
  • 2026-05-28 Price Changed $76,900 METROMLS
  • 2026-05-26 Price Changed $77,900 METROMLS
  • 2026-05-22 Price Changed $78,900 METROMLS
  • 2026-05-08 Listed $79,900 METROMLS
  • 2017-05-04 Sold (MLS) $13,500 METROMLS
  • 2017-04-20 Pending METROMLS
  • 2017-03-09 Listed $19,900 METROMLS

Property tax history

+13.0%/yr

Latest (2025): $4,646 · -10.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…