Multi-family
2139 N 18th St Unit 2139A/2141 · Milwaukee, WI
Flood risk 6/10 · Moderate
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.74%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $636 – $1,182
Heat risk 2/10 · Minimal
- Hot days now (above 98°F)
- 7 days/yr
- Hot days in 30 yrs
- 13 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +7.5/15.0
- Appreciation +6.5/10.0
- Livability +4.0/5.0
- Rent growth +2.5/5.0
- Condition / age +2.2/5.0
- Schools +1.2/10.0
$214,999
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records
Listing remarks MLS
Great rare turn key investment in up and coming Lindsay Heights Neighborhood. Long term mtm tenants, grossing $2,560, with potential for more. 5 minutes from Downtown Milwaukee. Right off of the highway and main street Fondulac Ave. Walking distance from the Milwaukee Bucks and the FISERV Forum. Take advantage of being next door to restaurants like Tandem and community organizations such as Walnut Way and The Running Rebels. New roof, new gutters, updated plumbing, separately metered, separate mechanicals.
Key facts
- Separate mechanicals
- In-unit laundry
- Separately metered
Tags
Property features AI
Finance
- Other: Building contains 3 units; Inclusions vary by unit; appliances provided differently for each unit
Exterior
- Parking: Outdoor parking spaces; On-site parking
- Utilities: Municipal water; Municipal sewer
- Home design: Multi-family property; Apartment building; 3–4 stories; Zoned RT4
- Construction: Brick/Stone construction; Brick construction
- Exterior features: Brick exterior; Lot under 1/2 acre
Interior
- Kitchen: Stoves included for all units; Refrigerators included for 2nd and 3rd floor units; 1st floor fridge not included; Microwave included in 2nd floor unit; Dishwasher included in 2nd floor unit
- Heating & cooling: Individual heating units
- Interior features: Full basement; Three-unit building
- Laundry & utility: Washer and dryer included for 2nd and 1st floor units (seller owned on some appliances); Washer and dryer included for 3rd floor unit; Seller-owned water heater
Neighborhood map
What this means for you Summary
Snapshot
- This is a multifamily listed at $215k. Condition is rated fair.
Deal economics
- At list price, monthly cash flow is $2k ($20k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($4k rent vs $215k).
- Recommended offer: $209k (3.0% below list) — sets the bar for market timing.
- Cap rate 15.8% vs local median 5.1% in Milwaukee — 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 81/100 on livability (#55 in WI, #1,534 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment D+, schools F, crime F.
- Milwaukee School District (urban): math 10% / reading 18% proficiency, ranked #337 of 342 in WI (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: 28 active listings in the ZIP; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
- At $4,038/mo this rent would consume 154% of the median local household income ($32k/yr) (locally 636% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- In year one you build about $8k of equity ($1k loan paydown + $6k appreciation (3.0% local appreciation)).
- Milwaukee County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
- At projected returns (3.0% appreciation + 3.0% rent growth), your $60k cash investment doubles in ~3 years — after that, you're playing with house money.
- By year 5, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 46 days — a 3% lower offer ($209k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts since 5y ago; this cycle's ask has dropped $60k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Watch-outs: built in 1897 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 46 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
- Built in 1897 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
- Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
- 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.
- 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.
- 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
- 1.88% ✓
- Cap rate
- 15.80%
- Cash-on-cash
- 33.97%
- DSCR
- 2.51
- GRM
- 4.4
CMA / ARV
- ARV (median comp)
- $86,102
- List price
- $214,999
- Delta
- 149.70%
- Verdict
- OVERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2334 N 9th St #2336 | 0.67mi | —/— | 3,570 (-6%) | 0mo | $125,000 | $35 | 58 |
| 2601 N 16th St | 0.51mi | 6/2.0 | 3,942 (+3%) | 20mo | $167,000 | $42 | 54 |
| 2432 N 25th St Unit 2432A | 0.56mi | —/— | 3,332 (-13%) | 22mo | $64,000 | $19 | 34 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
3.02% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 39.7%
- Equity multiple
- 3.24×
- Total profit
- $134,769
- Equity at exit
- $96,956
- IRR
- 39.6%
- Equity multiple
- 6.44×
- Total profit
- $327,434
- Equity at exit
- $149,642
Cash invested: $60,200 (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
ZIP-level market 53205
- Home prices YoY
- 0.8%
- Active inventory
- 28
- Price-to-rent
- 13.3×
Monthly cashflow live
- Estimated rent
- $4,038 high interval (Pro) →
- Mortgage (P&I)
- −$1,127
- Tax est. 1.5%
- −$269 /mo · $3,225/yr
- Insurance
- −$90
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$848
- Net cashflow
- $1,704
Break-even live
Sensitivity live
| Price | -10% $1,853 | -5% $1,779 | +0% $1,704 | +5% $1,630 | +10% $1,556 |
|---|---|---|---|---|---|
| Rent | -10% $1,385 | -5% $1,545 | +0% $1,704 | +5% $1,864 | +10% $2,023 |
| Rate | -1.0pp $1,812 | -0.5pp $1,759 | base $1,704 | +0.5pp $1,648 | +1.0pp $1,592 |
3-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 3× units | 2 | 1 | $4,038 |
| #1 | 2 | 1 | $1,346 |
| #2 | 2 | 1 | $1,346 |
| #3 | 2 | 1 | $1,346 |
| Total (3 units) | $4,038 | ||
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
- $53,750
- Closing costs
- $6,450
- 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 1 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1141 N Doctor Martin Luther King Junior Dr Milwaukee, WI | 1.0–3.0 | 1.0–2.5 | 1861 | $4,032 | $2.17 | 4d | 6 | 1.38mi |
Listing history 27 events
-
2026-06-21days on market $214,999 Active 46 DOM
-
2026-06-18days on market $214,999 Active 43 DOM
-
2026-06-17days on market $214,999 Active 42 DOM
-
2026-06-16days on market $214,999 Active 41 DOM
-
2026-06-16price $214,999 Active 40 DOM
-
2026-06-15days on market $219,999 Active 40 DOM
-
2026-06-13days on market $219,999 Active 38 DOM
-
2026-06-13pricedays on market $219,999 Active 37 DOM
-
2026-06-09pricedays on market $259,999 Active 34 DOM
-
2026-06-08pricedays on market $219,999 Active 33 DOM
-
2026-06-07pricedays on market $224,999 Active 32 DOM
-
2026-06-05pricedays on market $234,999 Active 29 DOM
-
2026-06-03days on market $239,999 Active 28 DOM
-
2026-06-02days on market $239,999 Active 27 DOM
-
2026-06-02price $239,999 Active 26 DOM
-
2026-06-01days on market $249,999 Active 26 DOM
-
2026-05-31days on market $249,999 Active 25 DOM
-
2026-05-14price $264,999 533-char remark
-
2026-05-06$274,999 Active 533-char remark
-
2022-05-13historical 511-char remark
Show marketing remark (511 chars)
Great rare turn key investment in up and coming Lindsay Heights Neighborhood. Long term mtm tenants, grossing $2,560, with potential for more. 5 minutes from Downtown Milwaukee. Right off of the highway and main street Fondulac Ave. Walking distance from the Milwaukee Bucks and the FISERV Forum. Take advantage of being next door to restaurants like Tandem and community organizations such as Walnut Way and The Running Rebels. New roof, new gutters, updated plumbing, separately metered, separate mechanicals.
-
2022-03-31price $240,000 511-char remark
Show marketing remark (511 chars)
Great rare turn key investment in up and coming Lindsay Heights Neighborhood. Long term mtm tenants, grossing $2,560, with potential for more. 5 minutes from Downtown Milwaukee. Right off of the highway and main street Fondulac Ave. Walking distance from the Milwaukee Bucks and the FISERV Forum. Take advantage of being next door to restaurants like Tandem and community organizations such as Walnut Way and The Running Rebels. New roof, new gutters, updated plumbing, separately metered, separate mechanicals.
-
2022-02-16price $217,000 511-char remark
Show marketing remark (511 chars)
Great rare turn key investment in up and coming Lindsay Heights Neighborhood. Long term mtm tenants, grossing $2,560, with potential for more. 5 minutes from Downtown Milwaukee. Right off of the highway and main street Fondulac Ave. Walking distance from the Milwaukee Bucks and the FISERV Forum. Take advantage of being next door to restaurants like Tandem and community organizations such as Walnut Way and The Running Rebels. New roof, new gutters, updated plumbing, separately metered, separate mechanicals.
-
2022-01-25price $240,000 511-char remark
Show marketing remark (511 chars)
Great rare turn key investment in up and coming Lindsay Heights Neighborhood. Long term mtm tenants, grossing $2,560, with potential for more. 5 minutes from Downtown Milwaukee. Right off of the highway and main street Fondulac Ave. Walking distance from the Milwaukee Bucks and the FISERV Forum. Take advantage of being next door to restaurants like Tandem and community organizations such as Walnut Way and The Running Rebels. New roof, new gutters, updated plumbing, separately metered, separate mechanicals.
-
2021-09-18price $220,000 511-char remark
Show marketing remark (511 chars)
Great rare turn key investment in up and coming Lindsay Heights Neighborhood. Long term mtm tenants, grossing $2,560, with potential for more. 5 minutes from Downtown Milwaukee. Right off of the highway and main street Fondulac Ave. Walking distance from the Milwaukee Bucks and the FISERV Forum. Take advantage of being next door to restaurants like Tandem and community organizations such as Walnut Way and The Running Rebels. New roof, new gutters, updated plumbing, separately metered, separate mechanicals.
-
2021-09-07price $244,000 511-char remark
Show marketing remark (511 chars)
Great rare turn key investment in up and coming Lindsay Heights Neighborhood. Long term mtm tenants, grossing $2,560, with potential for more. 5 minutes from Downtown Milwaukee. Right off of the highway and main street Fondulac Ave. Walking distance from the Milwaukee Bucks and the FISERV Forum. Take advantage of being next door to restaurants like Tandem and community organizations such as Walnut Way and The Running Rebels. New roof, new gutters, updated plumbing, separately metered, separate mechanicals.
-
2021-09-07price $226,000 511-char remark
Show marketing remark (511 chars)
Great rare turn key investment in up and coming Lindsay Heights Neighborhood. Long term mtm tenants, grossing $2,560, with potential for more. 5 minutes from Downtown Milwaukee. Right off of the highway and main street Fondulac Ave. Walking distance from the Milwaukee Bucks and the FISERV Forum. Take advantage of being next door to restaurants like Tandem and community organizations such as Walnut Way and The Running Rebels. New roof, new gutters, updated plumbing, separately metered, separate mechanicals.
-
2021-09-06$244,000 Active 511-char remark
Show marketing remark (511 chars)
Great rare turn key investment in up and coming Lindsay Heights Neighborhood. Long term mtm tenants, grossing $2,560, with potential for more. 5 minutes from Downtown Milwaukee. Right off of the highway and main street Fondulac Ave. Walking distance from the Milwaukee Bucks and the FISERV Forum. Take advantage of being next door to restaurants like Tandem and community organizations such as Walnut Way and The Running Rebels. New roof, new gutters, updated plumbing, separately metered, separate mechanicals.
ⓘ 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 6/10 Major FEMA zone X (unshaded) · 74% 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
- Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
- $48,456
- − Mortgage interest
- −$12,043
- − Property taxes
- −$3,225
- − Insurance
- −$1,075
- − Repairs & maintenance
- −$3,876
- − Management
- −$3,876
- − Depreciation
- −$6,255
- Taxable income
- $18,105
- Est. tax owed @ 24.0%
- −$4,345
- After-tax cash flow
- $16,105/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.
Condition & rehab AI · 12 photos
This multi-family property requires moderate renovations to improve its condition and appeal. Key areas for improvement include updating cabinets, fixtures, and exterior siding, as well as enhancing the landscaping and curb appeal.
Repairs flagged
- Moderate Kitchen cabinets — Dated and need updating.
- Moderate Bathroom fixtures — Dated and need updating.
- Moderate Exterior siding — Weathered and needs repainting or replacement.
- Moderate Paint — Worn in some areas and needs touch-up or fresh paint.
Value-add opportunities
- Both Fresh paint throughout — Fresh paint enhances curb appeal and interior aesthetics.
- Both New kitchen cabinets — New cabinets improve functionality and aesthetics.
- Both Modern bathroom fixtures — Modern fixtures enhance functionality and appeal.
- Both Landscaping improvements — Landscaping enhances curb appeal and property value.
- Rental HVAC maintenance — A clean and efficient HVAC system improves tenant satisfaction and reduces utility costs.
Renovation cost estimate screening
| Repair item | Severity | Est. cost |
|---|---|---|
| Kitchen cabinets · Dated and need updating. | Moderate | $3,000–15,000 |
| Bathroom fixtures · Dated and need updating. | Moderate | $3,000–15,000 |
| Exterior siding · Weathered and needs repainting or replacement. | Moderate | $3,000–15,000 |
| Paint · Worn in some areas and needs touch-up or fresh paint. | Moderate | $3,000–15,000 |
| Total estimated repair cost · 4 items | $12,000–60,000 |
Value-add ROI direction
- Both Fresh paint throughout — Fresh paint enhances curb appeal and interior aesthetics. ↑
- Both New kitchen cabinets — New cabinets improve functionality and aesthetics. ↑
- Both Modern bathroom fixtures — Modern fixtures enhance functionality and appeal. ↑
- Both Landscaping improvements — Landscaping enhances curb appeal and property value. ↑
- Rental HVAC maintenance — A clean and efficient HVAC system improves tenant satisfaction and reduces utility costs. ↑
ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.
Schools (NCES district)
- District
- Milwaukee School District
- NCES district ID
- 5509600
- Math proficiency
- 10% ▼ -5.00%
- Reading proficiency
- 18% ▬ 0.00%
- Median HH income
- $36,339
- Composite
- 11.61/100
- National rank
- #9696
- State rank
- #337 of 342 in WI
Livability — Milwaukee
- Score
- 81/100
- State rank
- #55
- US rank
- #1534
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Milwaukee, WI
- County
- Milwaukee County · 926,379 people
- City population
- 573,768
- Metro
- Milwaukee-Waukesha, WI
- Population (ZIP)
- 9,265
- Household income
- $31,529
- Rent vs Own
- Severe rent burden
- 636.0
Population outlook (Milwaukee County) Hauer SSP2
- Today (2025)
- 995,758 people
- By 2030
- 1,009,124 · +1.3%
- By 2040
- 1,028,128 · +3.3%
- By 2050
- 1,040,066 · +4.4%
- By 2075
- 1,057,849 · +6.2%
- By 2100
- 1,039,774 · +4.4%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly Black (80%)
- Race & ethnicity
- Black 80% Asian 7% White 6% Hispanic / Latino 6% Two or more races 3%
- Hispanic origin (detail)
- Mexican 4%
- Common ancestry
- Portuguese 1% Lithuanian 1% Swedish 1%
- Foreign-born
- 6% · Canada
- Languages at home
- 88% English-only · Other Asian/Pacific 5% Spanish 5%
Political lean MEDSL · Milwaukee
- 2024 margin
- Solid D (+38.5) · D 68.3% · R 29.8% · Other 1.8%
- 2008→2024 swing
- +2.7pp toward D · 2008: 35.9pp · 2024: 38.5pp
- All cycles
- 2024: D+38.5 2020: D+39.9 2016: D+37.5 2012: D+34.6 2008: D+35.9
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▲ 3.02%
- Current HPI
- 363.0038
- Rent YoY
- —
- Metro
- Milwaukee-Waukesha, WI
- State GDP YoY
- ▲ 2.10%
- F500 in state
- 20
Industry mix (Fortune 500 HQ in WI)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Industrial Machinery | 4 | $23B |
|
||
| Industrial Technology | 2 | $36B |
|
||
| Insurance | 1 | $36B |
|
||
| Professional Services | 1 | $19B |
|
||
| Utilities | 1 | $9B |
|
||
| Consumer Goods | 1 | $3B |
|
||
Price history
-11.9% since first listed18 events — show timeline
- 2026-06-16 Price Changed $214,999 METROMLS
- 2026-06-10 Price Changed $219,999 METROMLS
- 2026-06-09 Price Changed $259,999 METROMLS
- 2026-06-08 Price Changed $219,999 METROMLS
- 2026-06-05 Price Changed $224,999 METROMLS
- 2026-06-04 Price Changed $234,999 METROMLS
- 2026-06-02 Price Changed $239,999 METROMLS
- 2026-05-24 Price Changed $249,999 METROMLS
- 2026-05-14 Price Changed $264,999 METROMLS
- 2026-05-06 Listed $274,999 METROMLS
- 2022-05-13 Listing Removed — METROMLS
- 2022-03-31 Price Changed $240,000 METROMLS
- 2022-02-16 Price Changed $217,000 METROMLS
- 2022-01-25 Price Changed $240,000 METROMLS
- 2021-09-18 Price Changed $220,000 METROMLS
- 2021-09-07 Price Changed $244,000 METROMLS
- 2021-09-07 Price Changed $226,000 METROMLS
- 2021-09-06 Listed $244,000 METROMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…