Duplex
3533 W Clarke St · Milwaukee, WI
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- 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 2/10 · Minimal
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 2 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 +9.7/15.0
- Livability +4.0/5.0
- Rent growth +3.5/5.0
- Condition / age +2.5/5.0
- Schools +1.2/10.0
- Appreciation +0.0/10.0
$100,000
🖨 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
Great opportunity for investors! This Three/Three Duplex offers strong rental potential and is being sold AS-IS.
Key facts
- 2,613 sq ft lot
- Garage
- Built 1901
Property features AI
Finance
- Financial info: Two-unit building (duplex)
Exterior
- Parking: Detached 1-car garage (1 garage parking space total)
- Utilities: Municipal water; Municipal sewer; Two electric meters; Two gas meters
- Home design: 2-story duplex (multi-family); Zoning: RT3
- Construction: Property listed as multi-family; Land parcel under 1/2 acre (approx. 0.06 acre)
- Exterior features: Vinyl exterior
Interior
- Kitchen: Unit 2 kitchen (upper level, approx. 11 x 9)
- Bedrooms: Unit 1: 3 bedrooms; Unit 2: 3 bedrooms (primary and all bedrooms on upper level; primary approx. 11 x 10, second bedroom approx. 11 x 11)
- Bathrooms: Unit 1: 1 full bath; Unit 2: 1 full bath
- Interior features: Partial basement
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2 × 3-bed/1.0-bath units multifamily listed at $100k.
Deal economics
- At list price, monthly cash flow is $1k ($12k/yr) — positive. Per door: $519/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $100k).
- Cap rate 18.7% 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 (+3.8%/yr); 144 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
- At $2,200/mo this rent would consume 55% of the median local household income ($48k/yr) (locally 1730% 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 $691 of loan paydown is wiped out by about $3k 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 + 3.8% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.
Negotiation context
- Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
- Current owner paid $49k; list at $100k implies a 104% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1901 — 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
- 2.20% ✓
- Cap rate
- 18.75%
- Cash-on-cash
- 44.49%
- DSCR
- 2.98
- GRM
- 3.8
CMA / ARV
- ARV (on-the-fly)
- $105,222
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2519 N 35th St | 0.09mi | 6/2.0 (+1) | 1,811 (-2%) | 2mo | $110 | — | 86 |
| 2616 N 38th St | 0.12mi | 4/2.0 (-1) | 1,887 (+2%) | 2mo | $117,500 | $62 | 84 |
| 2760 N 35th St Unit 2760A | 0.24mi | 5/2.0 | 1,897 (+3%) | 2mo | $107,500 | $57 | 83 |
| 2400 N 35th St #2402 | 0.24mi | 5/2.0 | 1,994 (+8%) | 1mo | $65,000 | $33 | 75 |
| 2873 N 34th St #2875 | 0.39mi | 4/2.0 (-1) | 1,888 (+2%) | 1mo | $108,500 | $57 | 72 |
| 2162 N 35th St | 0.49mi | 5/2.0 | 1,750 (-5%) | 2mo | $8,500 | $5 | 67 |
| 2137 N 31st St | 0.57mi | 5/2.0 | 1,919 (+4%) | 1mo | $138,500 | $72 | 66 |
| 2847 N 26th St | 0.70mi | 4/2.0 (-1) | 1,863 (+1%) | 2mo | $70,000 | $38 | 59 |
| 2149 N 41st St | 0.61mi | 4/2.0 (-1) | 1,931 (+5%) | 1mo | $33,000 | $17 | 59 |
| 2972 N 28th St | 0.72mi | 4/2.0 (-1) | 1,757 (-5%) | 0mo | $141,806 | $81 | 53 |
| 3068 N 34th St Unit 3068A | 0.63mi | 5/2.0 | 2,087 (+13%) | 0mo | $110,000 | $53 | 48 |
| 3148 N 39th St #3150 | 0.74mi | 4/2.0 (-1) | 2,044 (+11%) | 2mo | $128,888 | $63 | 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 · 3.82% rent growth · sell at horizon
- IRR
- 42.4%
- Equity multiple
- 2.85×
- Total profit
- $51,775
- Equity at exit
- $14,910
- IRR
- 48.9%
- Equity multiple
- 5.93×
- Total profit
- $138,004
- Equity at exit
- $8,646
Cash invested: $28,000 (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 53210
- Home prices YoY
- -21.5%
- Rents YoY
- 3.8%
- Active inventory
- 144
- Price-to-rent
- 7.6×
Monthly cashflow live
- Estimated rent
- $2,200 high interval (Pro) →
- Mortgage (P&I)
- −$524
- Tax from tax record
- −$134 /mo · $1,607/yr
- Insurance
- −$42
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$462
- Net cashflow
- $1,038
Break-even live
Sensitivity live
| Price | -10% $1,095 | -5% $1,066 | +0% $1,038 | +5% $1,010 | +10% $981 |
|---|---|---|---|---|---|
| Rent | -10% $864 | -5% $951 | +0% $1,038 | +5% $1,125 | +10% $1,212 |
| Rate | -1.0pp $1,088 | -0.5pp $1,063 | base $1,038 | +0.5pp $1,012 | +1.0pp $986 |
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 3 | 1 | $2,200 |
| #1 | 3 | 1 | $1,100 |
| #2 | 3 | 1 | $1,100 |
| Total (2 units) | $2,200 | ||
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
- $25,000
- Closing costs
- $3,000
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2432 N 28th St Milwaukee, WI | 5.0 | 1.5 | 1876 | $1,600 | $0.85 | 45d | 1 | 0.52mi |
| 3123 N 42nd St Milwaukee, WI | 4.0 | 1.0 | 1500 | $1,700 | $1.13 | 25d | 1 | 0.78mi |
| 2308 W Clarke St Milwaukee, WI | 4.0 | 2.0 | 1545 | $1,750 | $1.13 | 25d | 1 | 0.83mi |
| 2137 N 47th St Milwaukee, WI | 5.0 | 2.0 | 1723 | $1,850 | $1.07 | 15d | 1 | 0.93mi |
| 2704 W Concordia Ave Unit Na Milwaukee, WI | 5.0 | 2.0 | 1856 | $2,500 | $1.35 | 25d | 1 | 1.06mi |
Listing history 9 events
-
2026-06-21days on market $100,000 Active 12 DOM
-
2026-06-18days on market $100,000 Active 9 DOM
-
2026-06-17days on market $100,000 Active 8 DOM
-
2026-06-16days on market $100,000 Active 7 DOM
-
2026-06-15days on market $100,000 Active 6 DOM
-
2026-06-13days on market $100,000 Active 4 DOM
-
2026-06-13days on market $100,000 Active 3 DOM
-
2026-06-10remarks 112-char remark
-
2026-06-10$100,000 Active 1 DOM
ⓘ 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
- $1,607 · $134/mo
- Projected year-2 tax
- $1,729 · $144/mo
- Expected delta
- +$121/yr (+$10/mo · 7.6%)
ⓘ 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 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
- $26,400
- − Mortgage interest
- −$5,602
- − Property taxes
- −$1,607
- − Insurance
- −$500
- − Repairs & maintenance
- −$2,112
- − Management
- −$2,112
- − Depreciation
- −$2,909
- Taxable income
- $11,558
- Est. tax owed @ 24.0%
- −$2,774
- After-tax cash flow
- $9,682/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
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)
- 23,922
- Household income
- $48,217
- Rent vs Own
- Severe rent burden
- 1730.0
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 (71%)
- Race & ethnicity
- Black 71% White 17% Hispanic / Latino 6% Two or more races 6% Asian 2%
- Hispanic origin (detail)
- Mexican 3% Puerto Rican 1%
- Common ancestry
- Romanian 2% Portuguese 1% Italian 1%
- Foreign-born
- 3% · Canada, Philippines
- Languages at home
- 94% English-only · Spanish 3% 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
- ▼ -76.77%
- Current HPI
- 280.0133
- Rent YoY
- ▲ 3.82%
- 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
+100.4% since first listed3 events — show timeline
- 2026-06-09 Listed $100,000 METROMLS
- 2005-01-21 Sold (Public Records) $48,900 Public Records
- 2000-03-10 Sold (Public Records) $49,900 Public Records
Property tax history
-4.4%/yrLatest (2024): $1,607 · +28.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…