CashFlowRE
Sign in Sign up
3533 W Clarke St Duplex
B Composite 70.9
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

3533 W Clarke St · Milwaukee, WI 53210
5 bd · 2.0 ba · 1,846 sqft · MultiFamily public records · 12 Days on market
Built 1901 2,613 sqft lot Est $105k · at est.

🖨 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

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 × 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.
Recommended offer $100,000

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 1901 — 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
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

5-year hold
IRR
42.4%
Equity multiple
2.85×
Total profit
$51,775
Equity at exit
$14,910
10-year hold
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
5-day notice; preempted; Madison / Milwaukee have some local enforcement.

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

Break-even rent $886
Max offer price $100,000
Occupancy floor 48%

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)

UnitsBedsBathsEst. rent
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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    days on market $100,000 Active 12 DOM
  2. 2026-06-18
    days on market $100,000 Active 9 DOM
  3. 2026-06-17
    days on market $100,000 Active 8 DOM
  4. 2026-06-16
    days on market $100,000 Active 7 DOM
  5. 2026-06-15
    days on market $100,000 Active 6 DOM
  6. 2026-06-13
    days on market $100,000 Active 4 DOM
  7. 2026-06-13
    days on market $100,000 Active 3 DOM
  8. 2026-06-10
    remarks 112-char remark
  9. 2026-06-10
    listed $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
combined federal + state — saved on this device
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

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)
23,922
Household income
$48,217
Rent vs Own
60.4% rent · 39.6% 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

Price history

+100.4% since first listed
3 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%/yr

Latest (2024): $1,607 · +28.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…