CashFlowRE
Sign in Sign up
3299 N 9th St Duplex
B- Composite 65.83
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 +22.2/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +7.1/10.0
  • 1% rule +6.7/10.0
  • Rent growth +4.6/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$174,900

3299 N 9th St · Milwaukee, WI 53206
3 bd · 2.0 ba · 2,006 sqft · MultiFamily public records · 90 Days on market
Built 1926 3,920 sqft lot

🖨 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

This wonderful home has so much to offer. Natural woodwork, built in china cabinets, sunroom, large yard, detach garage. Can be used as a single familyl or duplex, nice for growing family. Upper also has an addition kitchen! This could be used as a 5th bedroom if converted-many options, many possibilities. Motivated seller

Key facts

  • 3,920 sq ft lot
  • 2 garage spots
  • Built 1926

Property features AI

Finance

  • Other: Property contains 2 units; Seller and tenants' personal property excluded from sale

Exterior

  • Parking: Detached 2-car garage; 1 additional off-street parking space
  • Utilities: Municipal water; Municipal sewer
  • Home design: 1.5-story multi-family building; Zoning: RT4
  • Construction: Less than 1/2 acre lot (approx. 0.09 acre)
  • Exterior features: Aluminum/steel siding

Interior

  • Kitchen: Unit 2 kitchen on upper level (approx. 12 x 10); Oven/stove (2); Refrigerator (2); Microwave (2)
  • Bedrooms: Unit 1: 2 bedrooms; Unit 2: 1 bedroom (upper level, approx. 11 x 11)
  • Bathrooms: Unit 1: 1 full bath and 1 half bath; Unit 2: 1 full bath
  • Interior features: Full block basement
  • Laundry & utility: Washer and dryer included; 2 electric meters, 1 gas meter

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 × 2.0-bed/1.5-bath units multifamily listed at $175k.

Deal economics

  • At list price, monthly cash flow is $286 ($3k/yr) — positive. Per door: $143/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $164k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% 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: Rents rising fast (+8.3%/yr); 150 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,046/mo this rent would consume 84% of the median local household income ($29k/yr) (locally 2061% 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 $19k of equity ($1k loan paydown + $17k appreciation (10.0% local appreciation)).
  • Milwaukee County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 8.0% rent growth), your $49k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 90 days — a 6% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
  • 6 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 $23k; list at $175k implies a 660% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $164,406 (6.0% below list)

Questions for the listing agent

  1. It's been on market 90 days. Have you received any prior offers? Is the seller open to a 6% 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 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.17%
Cap rate
8.26%
Cash-on-cash
7.01%
DSCR
1.31
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$82,246
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3258 N 12th St #3260 0.17mi 4/2.0 (+1) 2,086 (+4%) 3mo $51,000 $24 78
3283 N 14th St #3285 0.32mi 4/2.0 (+1) 2,044 (+2%) 2mo $80,000 $39 75
3328 N 13th St #3330 0.23mi 4/2.0 (+1) 2,176 (+8%) 6mo $130,000 $60 65
608 W Burleigh St #610 0.32mi 4/2.0 (+1) 2,174 (+8%) 3mo $112,000 $52 64
3065 N 10th St 0.30mi 4/2.0 (+1) 1,753 (-13%) 2mo $60,000 $34 58
3613 N 11th St 0.36mi 4/2.0 (+1) 2,197 (+10%) 6mo $35,000 $16 57
3701 N 14th St #3703 0.52mi 4/2.0 (+1) 2,174 (+8%) 4mo $90,000 $41 53
3047 N 12th St 0.39mi 4/2.0 (+1) 1,774 (-12%) 6mo $28,000 $16 53
3905 N 13th St #3907 0.67mi 4/2.0 (+1) 1,884 (-6%) 2mo $144,500 $77 52
3748 N 17th St 0.67mi 4/2.0 (+1) 2,161 (+8%) 2mo $80,000 $37 49
3341 N 3rd St #3343 0.44mi 4/2.0 (+1) 2,292 (+14%) 4mo $109,000 $48 48
3906 N 6th St #3908 0.71mi 4/2.0 (+1) 2,223 (+11%) 4mo $134,900 $61 40

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
31.7%
Equity multiple
3.54×
Total profit
$124,388
Equity at exit
$157,564
10-year hold
IRR
29.2%
Equity multiple
8.74×
Total profit
$378,975
Equity at exit
$339,792

Cash invested: $48,972 (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 53206

Rents YoY
8.3%
Active inventory
150
Price-to-rent
14.2×

Monthly cashflow live

Estimated rent
$2,046 high interval (Pro) →
Mortgage (P&I)
$917
Tax from tax record
$340 /mo · $4,083/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$430
Net cashflow
$286

Break-even live

Break-even rent $1,684
Max offer price $174,900
Occupancy floor 81%

Sensitivity live

Price -10% $385 -5% $335 +0% $286 +5% $236 +10% $187
Rent -10% $124 -5% $205 +0% $286 +5% $367 +10% $448
Rate -1.0pp $374 -0.5pp $330 base $286 +0.5pp $241 +1.0pp $195

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

UnitsBedsBathsEst. rent
Total (2 units) $2,046

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
$43,725
Closing costs
$5,247
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3420-22 N Vel R Phillips Ave Milwaukee, WI 3.0 1.0 2756 $1,195 $0.43 44d 1 0.42mi
3420 N Vel R. Phillips Ave Unit 3422 Milwaukee, WI 3.0 1.0 2756 $1,195 $0.43 44d 1 0.43mi
912 W Hadley St Milwaukee, WI 2.0 1.0 2222 $1,250 $0.56 15d 1 0.65mi
3042 N Palmer St #5 Milwaukee, WI 3.0 1.0 1718 $1,050 $0.61 24d 1 0.78mi
312 E Townsend St Unit 312 Milwaukee, WI 3.0 1.0 1400 $1,250 $0.89 24d 1 0.81mi
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 2d 1 1.19mi
2308 W Clarke St Milwaukee, WI 4.0 2.0 1545 $1,750 $1.13 24d 1 1.29mi
2772 N Bremen St #2774 Milwaukee, WI 3.0 1.0 1500 $1,795 $1.20 44d 1 1.35mi
400 E Meinecke Ave #402 Milwaukee, WI 3.0 1.0 1700 $1,800 $1.06 17d 1 1.43mi
2931 W Chambers St Milwaukee, WI 2.0 1.0 1400 $1,050 $0.75 24d 1 1.46mi

Listing history 29 events

  1. 2026-06-18
    days on market $174,900 Active 90 DOM
  2. 2026-06-17
    days on market $174,900 Active 89 DOM
  3. 2026-06-16
    days on market $174,900 Active 88 DOM
  4. 2026-06-15
    days on market $174,900 Active 87 DOM
  5. 2026-06-13
    days on market $174,900 Active 85 DOM
  6. 2026-06-13
    days on market $174,900 Active 84 DOM
  7. 2026-06-09
    days on market $174,900 Active 81 DOM
  8. 2026-06-08
    days on market $174,900 Active 80 DOM
  9. 2026-06-07
    days on market $174,900 Active 79 DOM
  10. 2026-06-05
    days on market $174,900 Active 76 DOM
  11. 2026-06-03
    days on market $174,900 Active 75 DOM
  12. 2026-06-02
    days on market $174,900 Active 74 DOM
  13. 2026-06-01
    days on market $174,900 Active 73 DOM
  14. 2026-05-31
    days on market $174,900 Active 72 DOM
  15. 2026-03-24
    historical Contingent
  16. 2026-03-20
    listed $174,900 Active
  17. 2026-03-18
    historical $174,900
  18. 2013-02-02
    listed $67,000 325-char remark
    Show marketing remark (343 chars)

    This wonderful home has so much to offer a new owner. Natural woodwork, built in china cabinets, sunroom, large yard, detach garage. Can be used as a single family or duplex-nice home for growing family, upper also has an additional kitchen, could be used as an additional bedroom if converted-Many options many possiblities. Motivated seller!

  19. 2013-02-02
    historical 325-char remark
    Show marketing remark (343 chars)

    This wonderful home has so much to offer a new owner. Natural woodwork, built in china cabinets, sunroom, large yard, detach garage. Can be used as a single family or duplex-nice home for growing family, upper also has an additional kitchen, could be used as an additional bedroom if converted-Many options many possiblities. Motivated seller!

  20. 2013-02-02
    listed $90,000 343-char remark
    Show marketing remark (343 chars)

    This wonderful home has so much to offer a new owner. Natural woodwork, built in china cabinets, sunroom, large yard, detach garage. Can be used as a single family or duplex-nice home for growing family, upper also has an additional kitchen, could be used as an additional bedroom if converted-Many options many possiblities. Motivated seller!

  21. 2013-02-02
    historical 343-char remark
    Show marketing remark (343 chars)

    This wonderful home has so much to offer a new owner. Natural woodwork, built in china cabinets, sunroom, large yard, detach garage. Can be used as a single family or duplex-nice home for growing family, upper also has an additional kitchen, could be used as an additional bedroom if converted-Many options many possiblities. Motivated seller!

  22. 2012-10-10
    listed $24,900
  23. 2012-10-10
    historical
  24. 2012-10-10
    historical
  25. 2012-10-10
    listed $90,000
  26. 2012-10-09
    historical
  27. 2012-10-09
    listed $67,000
  28. 2008-09-05
    soldstatus $23,000
  29. 2006-07-24
    soldstatus $81,000

ⓘ 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
$4,083 · $340/mo
Projected year-2 tax
$4,083 · $340/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥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
$24,552
− Mortgage interest
−$9,797
− Property taxes
−$4,083
− Insurance
−$874
− Repairs & maintenance
−$1,964
− Management
−$1,964
− Depreciation
−$5,088
Taxable income
$781
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$187
After-tax cash flow
$3,244/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
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

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

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)
19,887
Household income
$29,336
Rent vs Own
67.8% rent · 32.2% own
Severe rent burden
2061.0

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 (91%)
Race & ethnicity
Black 91% Two or more races 3% White 3% Hispanic / Latino 3%
Common ancestry
Norwegian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 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
▲ 133.03%
Current HPI
397.7151
Rent YoY
▲ 8.28%
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

+115.9% since first listed
15 events — show timeline
  • 2026-03-24 Contingent METROMLS
  • 2026-03-20 Listed $174,900 METROMLS
  • 2026-03-18 Coming Soon $174,900 METROMLS
  • 2013-02-02 Listing Removed METROMLS
  • 2013-02-02 Listed $67,000 METROMLS
  • 2013-02-02 Listing Removed METROMLS
  • 2013-02-02 Listed $90,000 METROMLS
  • 2012-10-10 Listing Removed METROMLS
  • 2012-10-10 Listed $24,900 METROMLS
  • 2012-10-10 Listed $90,000 METROMLS
  • 2012-10-10 Listing Removed METROMLS
  • 2012-10-09 Listed $67,000 METROMLS
  • 2012-10-09 Listing Removed METROMLS
  • 2008-09-05 Sold (MLS) $23,000 METROMLS
  • 2006-07-24 Sold (Public Records) $81,000 Public Records

Property tax history

+13.5%/yr

Latest (2024): $4,083 · +59.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…