CashFlowRE
Sign in Sign up
2136 S 16th St #2138 Multi-family
D+ Composite 49.77
Why this score? — see what drove the D+ 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 +19.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.2/10.0
  • 1% rule +5.2/10.0
  • Livability +4.0/5.0
  • Rent growth +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$220,000

2136 S 16th St #2138 · Milwaukee, WI 53215
6 bd · 2.0 ba · 2,215 sqft · MultiFamily · 69 Days on market
Built 1888 3,920 sqft lot $99/sqft · 53% above area

🖨 Deal sheet 📄 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 Opportunity for Investors or/and Owner Occupied. Upper was fully renovated four years ago, it has 3 Bedrooms, big Dinning in Living room area. Lower has 3 Bedrooms, Living room and Dinning in Kitchen. The nice sized fenced backyard allow the kids play safety. Property is offered ''As-Is'' without repair or warranties. Tenants have a Mtm rent they will be likely to keep renting.

Key facts

  • 3,920 sq ft lot
  • Built 1888
  • Listed 68 days

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 6-bed/2.0-bath multifamily listed at $220k.

Deal economics

  • At list price, monthly cash flow is $248 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $220k).
  • Recommended offer: $207k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% 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 (+5.0%/yr); 57 active listings in the ZIP; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,239/mo this rent would consume 49% of the median local household income ($54k/yr) (locally 2283% 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 $2k of loan paydown is wiped out by about $7k 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.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y 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.

Risks & watch-outs

  • Watch-outs: built in 1888 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $206,800 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1888 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
1.02%
Cap rate
7.65%
Cash-on-cash
4.84%
DSCR
1.22
GRM
8.2

CMA / ARV

ARV (median comp)
$144,161
List price
$220,000
Delta
52.61%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2034 S 15th St Unit 2034A 0.17mi 6/2.0 2,146 (-3%) 6mo $217,900 $102 82
2370 S 18th St 0.32mi 6/2.0 2,156 (-3%) 5mo $153,000 $71 77
1939 S Winona Ln #1941 0.28mi 7/2.5 (+1) 2,286 (+3%) 1mo $220,000 $96 74
2119 S 14th St 0.15mi 5/2.0 (-1) 1,968 (-11%) 3mo $220,000 $112 67
2509 S 15th St #2511 0.47mi 6/2.0 2,352 (+6%) 5mo $259,000 $110 64
2415 S 9th St Unit 2415A 0.61mi 5/2.0 (-1) 2,124 (-4%) 0mo $190,000 $89 59
2439 S 8th St 0.68mi 5/2.0 (-1) 2,101 (-5%) 3mo $171,000 $81 52
2053 S 25th St 0.65mi 5/3.0 (-1) 2,095 (-5%) 1mo $300,000 $143 51
2673 S 14th St 0.67mi 6/2.0 1,972 (-11%) 1mo $250,000 $127 50
1560 S 15th St #1562 0.63mi 7/2.0 (+1) 2,442 (+10%) 2mo $235,000 $96 47
1425 W Orchard St Unit 1425A 0.72mi 6/2.0 1,967 (-11%) 3mo $172,000 $87 46
1600 S Muskego Ave 0.59mi 5/2.0 (-1) 1,910 (-14%) 3mo $140,140 $73 42

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 · 5.02% rent growth · sell at horizon

5-year hold
IRR
-6.5%
Equity multiple
0.75×
Total profit
$-15,150
Equity at exit
$32,803
10-year hold
IRR
5.5%
Equity multiple
1.44×
Total profit
$27,172
Equity at exit
$19,022

Cash invested: $61,600 (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 53215

Home prices YoY
-13.6%
Rents YoY
5.0%
Active inventory
57
Price-to-rent
16.4×

Monthly cashflow live

Estimated rent
$2,239 high interval (Pro) →
Mortgage (P&I)
$1,154
Tax est. 1.5%
$275 /mo · $3,300/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$470
Net cashflow
$248

Break-even live

Break-even rent $1,925
Max offer price $220,000
Occupancy floor 84%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,239

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
$55,000
Closing costs
$6,600
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.

Listing history 9 events

  1. 2026-06-03
    days on market $220,000 Active 69 DOM
  2. 2026-06-02
    days on market $220,000 Active 68 DOM
  3. 2026-06-01
    days on market $220,000 Active 67 DOM
  4. 2026-05-31
    days on market $220,000 Active 66 DOM
  5. 2026-03-26
    listed $220,000 Active 386-char remark
    Show marketing remark (386 chars)

    Great Opportunity for Investors or/and Owner Occupied. Upper was fully renovated four years ago, it has 3 Bedrooms, big Dinning in Living room area. Lower has 3 Bedrooms, Living room and Dinning in Kitchen. The nice sized fenced backyard allow the kids play safety. Property is offered ''As-Is'' without repair or warranties. Tenants have a Mtm rent they will be likely to keep renting.

  6. 2022-10-25
    historical 96-char remark
    Show marketing remark (96 chars)

    Great investment opportunity, let your tenants pay you mortgage. 2/2BR duplex freshly remodeled.

  7. 2022-08-18
    price $165,000 96-char remark
    Show marketing remark (96 chars)

    Great investment opportunity, let your tenants pay you mortgage. 2/2BR duplex freshly remodeled.

  8. 2022-07-15
    price $177,000 96-char remark
    Show marketing remark (96 chars)

    Great investment opportunity, let your tenants pay you mortgage. 2/2BR duplex freshly remodeled.

  9. 2022-06-24
    listed $184,900 Active 96-char remark
    Show marketing remark (96 chars)

    Great investment opportunity, let your tenants pay you mortgage. 2/2BR duplex freshly remodeled.

ⓘ 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 ≥96°F today · 13 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
$26,868
− Mortgage interest
−$12,323
− Property taxes
−$3,300
− Insurance
−$1,100
− Repairs & maintenance
−$2,149
− Management
−$2,149
− Depreciation
−$6,400
Taxable loss
−$554
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$133
After-tax cash flow
$3,114/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)
58,146
Household income
$54,289
Rent vs Own
52.6% rent · 47.4% own
Severe rent burden
2283.0

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 Hispanic (69%)
Race & ethnicity
Hispanic / Latino 69% Two or more races 34% White 18% Asian 6% Black 5% Native American 2%
Hispanic origin (detail)
Mexican 52% Puerto Rican 12%
Common ancestry
Romanian 6% Portuguese 1%
Foreign-born
31% · Canada, Philippines, Jamaica
Languages at home
35% English-only · Spanish 59% Other Asian/Pacific 3% Other Indo-European 1%

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
▼ -52.55%
Current HPI
332.891
Rent YoY
▲ 5.02%
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

+19.0% since first listed
5 events — show timeline
  • 2026-03-26 Listed $220,000 METROMLS
  • 2022-10-25 Listing Removed METROMLS
  • 2022-08-18 Price Changed $165,000 METROMLS
  • 2022-07-15 Price Changed $177,000 METROMLS
  • 2022-06-24 Listed $184,900 METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…