CashFlowRE
Sign in Sign up
5912-5914 N 70th St Duplex
C+ Composite 64.48
Why this score? — see what drove the C+ 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 +29.3/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • Livability +4.0/5.0
  • Condition / age +4.0/5.0
  • ARV discount +3.9/15.0
  • Rent growth +3.8/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$189,900

5912-5914 N 70th St · Milwaukee, WI 53218
4 bd · 2.0 ba · 1,890 sqft · MultiFamily · 13 Days on market
Built 1957 Good condition 5,227 sqft lot Est $176k · 8% over

🖨 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

This classic mid-century Milwaukee duplex features 1,890 total sq ft, perfectly split into two identical units (5912 and 5914). Both the upper and lower levels showcase an inviting 2-bedroom, 1-bathroom layout boasting spacious living rooms, functional eat-in kitchens, and beautiful traditional hardwood floors. The property includes a shared, partially finished basement ideal for separate laundry hookups and extra tenant storage, alongside a detached garage at the rear. Situated in a convenient location with quick access to local transit, schools, and major roadways.

Key facts

  • Shared basement
  • Mid-century duplex
  • Detached garage

Tags

MID-CENTURY DUPLEXSHARED BASEMENTDETACHED GARAGEFUNCTIONAL EAT-IN KITCHENSTRADITIONAL HARDWOOD FLOORSQUICK ACCESS TO LOCAL TRANSIT

Property features AI

Exterior

  • Parking: Detached 2-car garage; 2 garage parking spaces
  • Utilities: Municipal water; Municipal sewer; 2 electric meters; 2 gas meters
  • Home design: 2-story duplex; Multi-family property; Zoned RES
  • Construction: Built (year from assessor/public record)
  • Exterior features: Wood exterior; Lot smaller than 1/2 acre

Interior

  • Kitchen: Unit 2 kitchen (upper level)
  • Bedrooms: Unit 1: 2 bedrooms; Unit 2: 2 bedrooms (master and second bedroom on upper level)
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Interior features: Full basement
  • Laundry & utility: Separate electric and gas meters (2 electric meters, 2 gas meters)

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 $190k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $671 ($8k/yr) — positive. Per door: $335/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $190k).
  • Cap rate 10.5% 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+, 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.
  • Zoned schools: Kluge Elementary (math 5% / reading 5%, grade F, #968 of 1,041 statewide, top 98%, 325 students, 90% FRL); James Madison Academic Campus (math 5% / reading 5%, grade F, #467 of 483 statewide, top 100%, 686 students, 89% FRL).
  • Market conditions: Rents rising fast (+5.3%/yr); 153 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,510/mo this rent would consume 66% of the median local household income ($46k/yr) (locally 2421% 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 $1k of loan paydown is wiped out by about $6k 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 + 5.3% rent growth), your $53k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $189,900

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 1957 — 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. 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. 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.
  8. 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.
  9. 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
1.32%
Cap rate
10.53%
Cash-on-cash
15.13%
DSCR
1.67
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$175,770
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6807 W Florist Ave #6809 0.12mi 4/2.0 1,879 (-1%) 22mo $165,000 $88 75
5656 N 65th Street North St #5658 0.44mi 4/2.0 1,872 (-1%) 5mo $175,000 $93 73
6801 W Florist St 0.13mi 4/2.0 1,820 (-4%) 22mo $155,000 $85 69
5831 N 76th St 0.42mi 4/3.0 1,704 (-10%) 1mo $140,000 $82 59
5707 N 68th St #5709 0.27mi 5/2.0 (+1) 2,158 (+14%) 15mo $230,000 $107 46
5659 N 64th St 0.46mi 5/2.5 (+1) 2,160 (+14%) 8mo $255,000 $118 41

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 · 5.29% rent growth · sell at horizon

5-year hold
IRR
8.4%
Equity multiple
1.34×
Total profit
$17,889
Equity at exit
$28,315
10-year hold
IRR
19.5%
Equity multiple
2.81×
Total profit
$96,163
Equity at exit
$16,419

Cash invested: $53,172 (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 53218

Home prices YoY
-19.0%
Rents YoY
5.3%
Active inventory
153
Price-to-rent
12.6×

Monthly cashflow live

Estimated rent
$2,510 high interval (Pro) →
Mortgage (P&I)
$996
Tax est. 1.5%
$237 /mo · $2,848/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$527
Net cashflow
$671

Break-even live

Break-even rent $1,661
Max offer price $189,900
Occupancy floor 68%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,510

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
$47,475
Closing costs
$5,697
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6046 N 61st St Unit 2 Milwaukee, WI 3.0 1.0 1250 $1,395 $1.12 44d 1 0.59mi
6921 W Herbert Ave Milwaukee, WI 3.0 2.0 1414 $1,620 $1.15 4d 1 0.62mi
5268 N 64th St Milwaukee, WI 5.0 1.0 1672 $1,850 $1.11 10d 1 0.86mi
6813 W Hampton Ave Unit Rear (Unit B) Milwaukee, WI 3.0 2.0 1600 $1,350 $0.84 24d 1 1.40mi
4900 N 58th St Milwaukee, WI 3.0 1.0 1455 $1,450 $1.00 4d 1 1.43mi

Listing history 10 events

  1. 2026-06-18
    days on market $189,900 Active 13 DOM
  2. 2026-06-17
    days on market $189,900 Active 12 DOM
  3. 2026-06-16
    days on market $189,900 Active 11 DOM
  4. 2026-06-15
    days on market $189,900 Active 10 DOM
  5. 2026-06-13
    days on market $189,900 Active 8 DOM
  6. 2026-06-13
    days on market $189,900 Active 7 DOM
  7. 2026-06-09
    days on market $189,900 Active 4 DOM
  8. 2026-06-08
    days on market $189,900 Active 3 DOM
  9. 2026-06-07
    remarks 573-char remark
  10. 2026-06-07
    listed $189,900 Active 2 DOM

ⓘ 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 ≥100°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$30,120
− Mortgage interest
−$10,637
− Property taxes
−$2,848
− Insurance
−$950
− Repairs & maintenance
−$2,410
− Management
−$2,410
− Depreciation
−$5,524
Taxable income
$5,341
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,282
After-tax cash flow
$6,765/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

Good 80/100 Cosmetic rehab

This classic mid-century Milwaukee duplex is in good condition with a good condition score of 80. It is move-in ready with minor cosmetic updates needed to enhance its curb appeal and value.

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and value
  • Both Replace gutters — Improves drainage and property value

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior — Enhances curb appeal and value
  • Both Replace gutters — Improves drainage and property value

ⓘ 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

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)
41,196
Household income
$45,642
Rent vs Own
57.1% rent · 42.9% own
Severe rent burden
2421.0

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 (72%)
Race & ethnicity
Black 72% Asian 10% White 10% Hispanic / Latino 5% Two or more races 3%
Common ancestry
Romanian 1% Lithuanian 1%
Foreign-born
6% · Philippines, Canada
Languages at home
89% English-only · Other Asian/Pacific 7% Spanish 3%

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
▼ -76.44%
Current HPI
325.1975
Rent YoY
▲ 5.29%
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

1 event — show timeline
  • 2026-06-05 Listed $189,900 METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…