CashFlowRE
Sign in Sign up
1950 S 56th St #1952 Duplex
B+ Composite 76.4
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
  • DSCR +10.0/10.0
  • 1% rule +9.3/10.0
  • Livability +4.0/5.0
  • Rent growth +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$180,000

1950 S 56th St #1952 · West Allis, WI 53219
4 bd · 2.0 ba · 1,122 sqft · MultiFamily · 10 Days on market
Built 1912 3,484 sqft lot Est $246k · 27% under

🖨 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

Attention investors priced to sell 2/2 duplex. Long term tenants. Extra large parking slab for off street parking. Separate utilities. Close to public transportation.

Key facts

  • Off street parking
  • Newer roof
  • Newer siding

Tags

NEWER SIDINGNEWER GUTTERSNEWER ROOFOFF STREET PARKING

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 $180k.

Deal economics

  • At list price, monthly cash flow is $790 ($9k/yr) — positive. Per door: $395/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $180k).
  • Cap rate 11.6% vs local median 4.3% in West Allis — 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 79/100 on livability (#69 in WI, #1,958 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities F.
  • West Allis-West Milwaukee School District (urban): math 17% / reading 26% proficiency, ranked #328 of 342 in WI (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+5.1%/yr); 55 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($70k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • 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 + 5.1% rent growth), your $50k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 9y ago; this cycle's ask has dropped $15k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $62k; list at $180k implies a 191% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1912 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $180,000

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 1912 — 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. 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 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
1.43%
Cap rate
11.56%
Cash-on-cash
18.82%
DSCR
1.84
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$245,718
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1731 S 60th St 0.33mi 3/2.0 (-1) 1,122 (0%) 5mo $246,000 $219 76
2080 S 61st St 0.36mi 3/2.0 (-1) 1,094 (-2%) 18mo $240,000 $219 59
1507 S 52nd St #1509 0.46mi 3/2.0 (-1) 1,233 (+10%) 10mo $273,000 $221 49

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 · 5.09% rent growth · sell at horizon

5-year hold
IRR
13.0%
Equity multiple
1.53×
Total profit
$26,734
Equity at exit
$26,839
10-year hold
IRR
23.4%
Equity multiple
3.22×
Total profit
$111,926
Equity at exit
$15,563

Cash invested: $50,400 (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 53219

Home prices YoY
-29.8%
Rents YoY
5.1%
Active inventory
55
Price-to-rent
11.7×

Monthly cashflow live

Estimated rent
$2,575 medium interval (Pro) →
Mortgage (P&I)
$944
Tax est. 1.5%
$225 /mo · $2,700/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$541
Net cashflow
$790

Break-even live

Break-even rent $1,575
Max offer price $180,000
Occupancy floor 64%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,575

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
$45,000
Closing costs
$5,400
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
1301 S 63rd St Uppr -6307 West Allis, WI 3.0 1.0 1150 $1,650 $1.43 24d 1 0.79mi
5832 W Walker St Milwaukee, WI 3.0 1.0 981 $1,300 $1.33 24d 1 0.98mi
1732 S 71st St Unit 1732 West Allis, WI 3.0 1.0 912 $1,795 $1.97 12d 1 0.99mi
2958 S 58th St Milwaukee, WI 4.0 2.0 1086 $2,500 $2.30 2d 1 1.26mi
642 S 66th St Milwaukee, WI 3.0 1.0 1059 $1,770 $1.67 17d 1 1.28mi
638 S 66th St Milwaukee, WI 3.0 1.0 1104 $1,795 $1.63 15d 1 1.29mi
2122 S 77th St Milwaukee, WI 4.0 1.5 1434 $1,895 $1.32 14d 1 1.35mi

Listing history 13 events

  1. 2026-01-09
    status Pending
  2. 2026-01-06
    price $180,000
  3. 2026-01-06
    status Active
  4. 2025-08-15
    status Pending
  5. 2025-08-15
    historical
  6. 2025-08-08
    listed $195,000 Active
  7. 2017-10-16
    historical 166-char remark
    Show marketing remark (166 chars)

    Attention investors priced to sell 2/2 duplex. Long term tenants. Extra large parking slab for off street parking. Separate utilities. Close to public transportation.

  8. 2017-10-12
    soldstatus $61,900 Sold 166-char remark
    Show marketing remark (166 chars)

    Attention investors priced to sell 2/2 duplex. Long term tenants. Extra large parking slab for off street parking. Separate utilities. Close to public transportation.

  9. 2017-09-16
    historical Contingent 166-char remark
    Show marketing remark (166 chars)

    Attention investors priced to sell 2/2 duplex. Long term tenants. Extra large parking slab for off street parking. Separate utilities. Close to public transportation.

  10. 2017-09-06
    price $70,000 166-char remark
    Show marketing remark (166 chars)

    Attention investors priced to sell 2/2 duplex. Long term tenants. Extra large parking slab for off street parking. Separate utilities. Close to public transportation.

  11. 2017-09-01
    status Active 166-char remark
    Show marketing remark (166 chars)

    Attention investors priced to sell 2/2 duplex. Long term tenants. Extra large parking slab for off street parking. Separate utilities. Close to public transportation.

  12. 2017-08-24
    status Pending 166-char remark
    Show marketing remark (166 chars)

    Attention investors priced to sell 2/2 duplex. Long term tenants. Extra large parking slab for off street parking. Separate utilities. Close to public transportation.

  13. 2017-08-11
    listed $80,000 Active 166-char remark
    Show marketing remark (166 chars)

    Attention investors priced to sell 2/2 duplex. Long term tenants. Extra large parking slab for off street parking. Separate utilities. Close to public transportation.

ⓘ 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 ≥99°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$30,900
− Mortgage interest
−$10,083
− Property taxes
−$2,700
− Insurance
−$900
− Repairs & maintenance
−$2,472
− Management
−$2,472
− Depreciation
−$5,236
Taxable income
$7,037
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,689
After-tax cash flow
$7,795/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
West Allis-West Milwaukee School District
NCES district ID
5516260
Math proficiency
17% ▼ -16.00%
Reading proficiency
26% ▼ -12.00%
Median HH income
$45,620
Composite
18.71/100
National rank
#8881
State rank
#328 of 342 in WI

Livability — West Allis

Score
79/100
State rank
#69
US rank
#1958

Category grades

Amenities F Commute A+ Cost of living A+ Crime C+ Employment C+ Housing A+ Health & safety A+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West Allis, WI
County
Milwaukee County · 926,379 people
City population
57,365
Metro
Milwaukee-Waukesha, WI
Population (ZIP)
34,764
Household income
$70,388
Rent vs Own
37.7% rent · 62.3% own
Severe rent burden
902.0

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 59% Hispanic / Latino 31% Two or more races 16% Black 5% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 22% Puerto Rican 7%
Common ancestry
Romanian 12% Portuguese 3% Lithuanian 3%
Foreign-born
10% · Canada, Philippines, China
Languages at home
77% English-only · Spanish 19% Other Asian/Pacific 2%

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
▼ -118.46%
Current HPI
278.8314
Rent YoY
▲ 5.09%
Metro
Milwaukee-Waukesha, WI
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

+125.0% since first listed
13 events — show timeline
  • 2026-01-09 Pending METROMLS
  • 2026-01-06 Price Changed $180,000 METROMLS
  • 2026-01-06 Relisted METROMLS
  • 2025-08-15 Pending METROMLS
  • 2025-08-15 Listing Removed METROMLS
  • 2025-08-08 Listed $195,000 METROMLS
  • 2017-10-16 Listing Removed METROMLS
  • 2017-10-12 Sold (MLS) $61,900 METROMLS
  • 2017-09-16 Contingent METROMLS
  • 2017-09-06 Price Changed $70,000 METROMLS
  • 2017-09-01 Relisted METROMLS
  • 2017-08-24 Pending METROMLS
  • 2017-08-11 Listed $80,000 METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…