CashFlowRE
Sign in Sign up
3270 N 11th St Duplex
C Composite 56.5
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 +21.5/30.0
  • Appreciation +10.0/10.0
  • DSCR +6.9/10.0
  • 1% rule +5.8/10.0
  • Rent growth +4.6/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • ARV discount +0.0/15.0

$149,900

3270 N 11th St · Milwaukee, WI 53206
4 bd · 2.0 ba · 1,472 sqft · MultiFamily public records · 10 Days on market
Built 1966 3,484 sqft lot Est $116k · 29% over

🖨 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 is a tax foreclosed property. This property is open to investors as well as owner/occupants. Additional information can be found on the City of Milwaukee website.

Key facts

  • Updated duplex
  • 3,484 sq ft lot
  • Parking

Tags

UPDATED DUPLEXWELL-MAINTAINED DUPLEXEXCELLENT INCOME POTENTIAL

Property features AI

Finance

  • Other: Lot size approx. 0.08 acres (less than 1/2 acre); Property located in the City of Milwaukee

Exterior

  • Parking: 1 parking space
  • Utilities: Municipal water; Municipal sewer
  • Home design: 2-story duplex; Multi-family property; Zoning: RT4
  • Construction: Year built: Other (see remarks)
  • Exterior features: Aluminum trim; Vinyl siding

Interior

  • Kitchen: Unit 2 kitchen on main level (approx. 7 x 7); Upper refrigerator and oven/range included
  • Bedrooms: Unit 1: 2 bedrooms; Unit 2: 2 bedrooms (master on main level, approx. 10 x 10)
  • Bathrooms: Unit 1: 1 full bath; Unit 2: 1 full bath
  • Interior features: Full basement
  • Laundry & utility: 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 $150k.

Deal economics

  • At list price, monthly cash flow is $226 ($3k/yr) — positive. Per door: $113/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 8.1% 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); 160 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 $1,620/mo this rent would consume 66% 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 $16k of equity ($1k loan paydown + $15k 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 $42k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 9y 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 $2k; list at $150k implies a 5896% gain — meaningful room to come down on a strong offer.
Recommended offer $149,900

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 1966 — 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
1.08%
Cap rate
8.10%
Cash-on-cash
6.46%
DSCR
1.29
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$116,288
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3351 N 6th St Unit 3351A 0.32mi 4/2.0 1,538 (+4%) 4mo $93,000 $60 74
3039 N 10th Ln 0.29mi 4/2.0 1,500 (+2%) 12mo $70,000 $47 74
1120 W Chambers St Unit 3007 N 11th Ln 0.35mi 5/2.0 (+1) 1,535 (+4%) 2mo $122,750 $80 70
3349 N 16th St #3351 0.36mi 4/2.0 1,288 (-12%) 2mo $195,000 $151 60
3518 N 9th St 0.30mi 4/2.0 1,654 (+12%) 9mo $116,000 $70 58
3043 N Dr William Finlayson St #3045 0.48mi 4/2.0 1,633 (+11%) 3mo $125,000 $77 57
3037 N 1st St 0.74mi 4/2.0 1,526 (+4%) 3mo $120,000 $79 57
2840 N Vel R Phillips Ave 0.73mi 4/2.0 1,500 (+2%) 13mo $160,000 $107 52
1818 W Nash St 0.66mi 3/2.0 (-1) 1,581 (+7%) 2mo $135,000 $85 50
3204 N 14th St 0.21mi 3/2.0 (-1) 1,300 (-12%) 21mo $130,000 $100 48
2926 N 17th St Unit 2926A 0.64mi 3/2.0 (-1) 1,575 (+7%) 20mo $55,000 $35 36
2958 N Vel R Phillips Ave 0.62mi 4/2.0 1,654 (+12%) 20mo $45,000 $27 34

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
31.1%
Equity multiple
3.49×
Total profit
$104,630
Equity at exit
$135,042
10-year hold
IRR
28.5%
Equity multiple
8.58×
Total profit
$318,079
Equity at exit
$291,223

Cash invested: $41,972 (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
160
Price-to-rent
15.4×

Monthly cashflow live

Estimated rent
$1,620 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$205 /mo · $2,463/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$340
Net cashflow
$226

Break-even live

Break-even rent $1,334
Max offer price $149,900
Occupancy floor 81%

Sensitivity live

Price -10% $311 -5% $268 +0% $226 +5% $184 +10% $141
Rent -10% $98 -5% $162 +0% $226 +5% $290 +10% $354
Rate -1.0pp $301 -0.5pp $264 base $226 +0.5pp $187 +1.0pp $148

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

UnitsBedsBathsEst. rent
Total (2 units) $1,620

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
$37,475
Closing costs
$4,497
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3298 N 13th St Milwaukee, WI 3.0 1.0 885 $895 $1.01 45d 1 0.12mi
3045 N 11th St #3047 Milwaukee, WI 3.0 1.0 1065 $1,175 $1.10 6d 1 0.27mi
3416 N 17th St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,100 $0.92 45d 1 0.40mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 18d 1 0.76mi
3703 N 1st St Unit Upper-3705 Milwaukee, WI 3.0 1.0 1034 $1,200 $1.16 45d 1 0.81mi
3042 N Palmer St #5 Milwaukee, WI 3.0 1.0 1718 $1,050 $0.61 25d 1 0.85mi
223 E Burleigh St Unit 223 Milwaukee, WI 4.0 1.0 1153 $1,395 $1.21 45d 1 0.86mi
2945 N 23rd St Milwaukee, WI 3.0 1.0 1014 $1,195 $1.18 45d 1 0.91mi
312 E Townsend St Unit 312 Milwaukee, WI 3.0 1.0 1400 $1,250 $0.89 25d 1 0.93mi
2577 N Vel R Phillips Ave Milwaukee, WI 3.0 1.0 1048 $1,400 $1.34 18d 1 0.97mi
3029 N Holton St Milwaukee, WI 3.0 1.0 980 $1,200 $1.22 45d 1 1.03mi
2741 N 23rd St Milwaukee, WI 3.0 1.0 900 $1,050 $1.17 16d 1 1.05mi
2741 N 23rd St Unit 2 Milwaukee, WI 3.0 1.0 1000 $1,100 $1.10 18d 1 1.05mi
2724 N Palmer St Milwaukee, WI 3.0 1.0 900 $1,300 $1.44 45d 1 1.05mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 6d 1 1.13mi
2704 W Concordia Ave Unit Na Milwaukee, WI 5.0 2.0 1856 $2,500 $1.35 25d 1 1.14mi
2308 W Clarke St Milwaukee, WI 4.0 2.0 1545 $1,750 $1.13 25d 1 1.17mi
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 3d 1 1.18mi
2821 W Concordia Ave Milwaukee, WI 3.0 1.5 1098 $1,595 $1.45 3d 1 1.23mi
2765 N 26th St Unit 1 Milwaukee, WI 3.0 1.0 1125 $1,200 $1.07 6d 1 1.24mi
2870 N 29th St #2872 Milwaukee, WI 3.0 1.0 1300 $1,250 $0.96 45d 1 1.32mi
2507 N Buffum St Milwaukee, WI 3.0 1.0 1300 $1,375 $1.06 21d 1 1.33mi
2772 N Bremen St #2774 Milwaukee, WI 3.0 1.0 1500 $1,795 $1.20 45d 1 1.41mi
524 E Wright St Milwaukee, WI 3.0 1.0 900 $1,275 $1.42 16d 1 1.42mi
400 E Meinecke Ave #402 Milwaukee, WI 3.0 1.0 1700 $1,800 $1.06 18d 1 1.44mi
2809 W Clarke St Unit 12811 Milwaukee, WI 3.0 1.0 1400 $1,200 $0.86 18d 1 1.48mi
2761 N Humboldt Blvd Unit First Floor Milwaukee, WI 3.0 1.0 1236 $1,600 $1.29 18d 1 1.50mi

Listing history 7 events

  1. 2026-06-13
    statusdays on market $149,900 Pending 10 DOM
  2. 2026-06-09
    days on market $149,900 Active 7 DOM
  3. 2026-06-08
    days on market $149,900 Active 6 DOM
  4. 2026-06-07
    days on market $149,900 Active 5 DOM
  5. 2026-06-05
    days on market $149,900 Active 2 DOM
  6. 2026-06-03
    remarks 581-char remark
  7. 2026-06-03
    listed $149,900 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
$2,463 · $205/mo
Projected year-2 tax
$2,618 · $218/mo
Expected delta
+$155/yr (+$13/mo · 6.3%)

ⓘ 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
$19,440
− Mortgage interest
−$8,397
− Property taxes
−$2,463
− Insurance
−$750
− Repairs & maintenance
−$1,555
− Management
−$1,555
− Depreciation
−$4,361
Taxable income
$360
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$86
After-tax cash flow
$2,626/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

+732.8% since first listed
5 events — show timeline
  • 2026-06-03 Listed $149,900 METROMLS
  • 2017-04-19 Sold (MLS) $2,500 METROMLS
  • 2017-03-03 Contingent METROMLS
  • 2017-01-09 Listed $2,500 METROMLS
  • 2000-02-11 Sold (Public Records) $18,000 Public Records

Property tax history

+9.9%/yr

Latest (2024): $2,463 · -61.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…