CashFlowRE
Sign in Sign up
2477 N 6th St Duplex
B+ Composite 75.26
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
  • ARV discount +13.8/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$139,000

2477 N 6th St · Milwaukee, WI 53212
4 bd · 2.0 ba · 2,046 sqft · MultiFamily · 51 Days on market
Built 1875 10,018 sqft lot Est $162k · 14% under ↓ 3% since listing

🖨 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 MLS

Newly renovated two-family home in Milwaukee! Each unit offers 2 bedrooms and 1 full bath, featuring fresh updates throughout. Perfect for an owner-occupant or investor, this property provides comfortable layouts and move-in ready finishes. No garage, but plenty of nearby street parking. Conveniently located close to schools, shopping, and downtown access. Don't miss this great opportunity!

Key facts

  • Double lot
  • Fresh updates
  • Newly renovated

Tags

NEWLY RENOVATEDDOUBLE LOTFRESH UPDATESMOVE-IN READY FINISHESNEARBY STREET PARKINGCONVENIENTLY LOCATED

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 1×2bd/1.0ba + 1×3bd/1.0ba units multifamily listed at $139k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive. Per door: $556/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $139k).
  • Recommended offer: $135k (3.0% below list) — sets the bar for market timing.
  • Cap rate 15.9% 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); 129 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,623/mo this rent would consume 67% of the median local household income ($47k/yr) (locally 2397% 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 $961 of loan paydown is wiped out by about $4k 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 + 5.0% rent growth), your $39k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($135k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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 1875 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $134,830 (3.0% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1875 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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
1.89%
Cap rate
15.89%
Cash-on-cash
34.27%
DSCR
2.52
GRM
4.4

CMA / ARV

ARV (on-the-fly)
$161,634
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2477 N 6th St 0.00mi 5/2.0 (+1) 2,046 (0%) 1mo $111,000 $54 94
2507 N 6th St Unit 2507A 0.03mi 4/2.0 1,862 (-9%) 7mo $165,000 $89 78
137 W Hadley St #139 0.50mi 4/2.5 2,013 (-2%) 5mo $138,000 $69 68
220 E Clarke St 0.52mi 3/2.0 (-1) 2,077 (+2%) 3mo $180,000 $87 66
2237 N 15th St #2239 0.72mi 4/2.0 2,024 (-1%) 3mo $95,000 $47 62
2136 N 11th St 0.49mi 4/2.0 1,920 (-6%) 6mo $115,052 $60 62
2768 N Palmer St #2770 0.60mi 4/2.0 2,211 (+8%) 3mo $174,415 $79 56
2611 N Holton St Unit 2611A 0.68mi 4/2.0 1,892 (-8%) 6mo $165,000 $87 51
2514 N Holton St #2516 0.69mi 4/2.0 2,246 (+10%) 1mo $215,000 $96 50
2555 N 16th St 0.73mi 4/2.0 1,898 (-7%) 5mo $95,999 $51 50
2138 N Hubbard St 0.64mi 4/4.0 1,942 (-5%) 8mo $430,000 $221 47
2724 N Palmer St Unit 2724A 0.56mi 4/2.0 1,746 (-15%) 4mo $104,900 $60 46

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 · 5.0% rent growth · sell at horizon

5-year hold
IRR
31.9%
Equity multiple
2.38×
Total profit
$53,696
Equity at exit
$20,725
10-year hold
IRR
40.1%
Equity multiple
5.14×
Total profit
$161,093
Equity at exit
$12,018

Cash invested: $38,920 (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 53212

Rents YoY
5.0%
Active inventory
129
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,623 high interval (Pro) →
Mortgage (P&I)
$729
Tax est. 1.5%
$174 /mo · $2,085/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$551
Net cashflow
$1,112

Break-even live

Break-even rent $1,216
Max offer price $139,000
Occupancy floor 53%

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

UnitsBedsBathsEst. rent
1× unit 2 1 $1,275
1× unit 3 1 $1,348
Total (2 units) $2,623

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
$34,750
Closing costs
$4,170
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2634 N Doctor M.L.K. Jr Dr Milwaukee, WI 5.0 2.5 2512 $3,700 $1.47 43d 1 0.32mi
400 E Meinecke Ave #402 Milwaukee, WI 3.0 1.0 1700 $1,800 $1.06 16d 1 0.65mi
2012 N Buffum St Milwaukee, WI 3.0 2.5 2200 $2,695 $1.23 43d 1 0.81mi
3042 N Palmer St #5 Milwaukee, WI 3.0 1.0 1718 $1,050 $0.61 23d 1 0.85mi
2772 N Bremen St #2774 Milwaukee, WI 3.0 1.0 1500 $1,795 $1.20 43d 1 1.02mi
1551 N Water St Milwaukee, WI 3.0 1.0–2.0 1074 $3,395 $3.16 2d 52 1.11mi
2308 W Clarke St Milwaukee, WI 4.0 2.0 1545 $1,750 $1.13 23d 1 1.16mi
922 E Hamilton St Unit Lower Milwaukee, WI 3.0 1.0 1900 $1,550 $0.82 23d 1 1.16mi
2119 W Brown St Milwaukee, WI 3.0 1.0 1754 $995 $0.57 3d 1 1.18mi
3420 N Vel R. Phillips Ave Unit 3422 Milwaukee, WI 3.0 1.0 2756 $1,195 $0.43 43d 1 1.18mi
1014 E Land Pl Milwaukee, WI 3.0 2.0 1900 $2,000 $1.05 4d 1 1.18mi
3420-22 N Vel R Phillips Ave Milwaukee, WI 3.0 1.0 2756 $1,195 $0.43 43d 1 1.18mi
901 W Winnebago St Milwaukee, WI 1.0–3.0 1.0–2.0 1359 $2,629 $1.93 2d 10 1.19mi
1025 E Land Pl Milwaukee, WI 3.0 1.0 1560 $1,750 $1.12 23d 1 1.20mi
1703 N Astor St Milwaukee, WI 4.0 2.0 1800 $2,200 $1.22 43d 1 1.23mi
1116 E Hamilton St Milwaukee, WI 3.0 2.0 1400 $1,750 $1.25 17d 1 1.27mi
312 E Townsend St Unit 312 Milwaukee, WI 3.0 1.0 1400 $1,250 $0.89 23d 1 1.29mi
1141 N Doctor Martin Luther King Junior Dr Milwaukee, WI 1.0–3.0 1.0–2.5 1861 $6,250 $3.36 2d 6 1.29mi
1116 N 13th St Milwaukee, WI 3.0 1.0 1400 $1,345 $0.96 14d 1 1.40mi
2432 N 28th St Milwaukee, WI 5.0 1.5 1876 $1,600 $0.85 43d 1 1.49mi

Listing history 8 events

  1. 2026-03-09
    status Pending
  2. 2026-01-14
    historical 393-char remark
    Show marketing remark (393 chars)

    Newly renovated two-family home in Milwaukee! Each unit offers 2 bedrooms and 1 full bath, featuring fresh updates throughout. Perfect for an owner-occupant or investor, this property provides comfortable layouts and move-in ready finishes. No garage, but plenty of nearby street parking. Conveniently located close to schools, shopping, and downtown access. Don't miss this great opportunity!

  3. 2026-01-14
    listed $139,000 Active
    Show marketing remark (393 chars)

    Newly renovated two-family home in Milwaukee! Each unit offers 2 bedrooms and 1 full bath, featuring fresh updates throughout. Perfect for an owner-occupant or investor, this property provides comfortable layouts and move-in ready finishes. No garage, but plenty of nearby street parking. Conveniently located close to schools, shopping, and downtown access. Don't miss this great opportunity!

  4. 2025-11-18
    status Active 393-char remark
    Show marketing remark (393 chars)

    Newly renovated two-family home in Milwaukee! Each unit offers 2 bedrooms and 1 full bath, featuring fresh updates throughout. Perfect for an owner-occupant or investor, this property provides comfortable layouts and move-in ready finishes. No garage, but plenty of nearby street parking. Conveniently located close to schools, shopping, and downtown access. Don't miss this great opportunity!

  5. 2025-11-18
    price $125,000 393-char remark
    Show marketing remark (393 chars)

    Newly renovated two-family home in Milwaukee! Each unit offers 2 bedrooms and 1 full bath, featuring fresh updates throughout. Perfect for an owner-occupant or investor, this property provides comfortable layouts and move-in ready finishes. No garage, but plenty of nearby street parking. Conveniently located close to schools, shopping, and downtown access. Don't miss this great opportunity!

  6. 2025-11-05
    historical Contingent 393-char remark
    Show marketing remark (393 chars)

    Newly renovated two-family home in Milwaukee! Each unit offers 2 bedrooms and 1 full bath, featuring fresh updates throughout. Perfect for an owner-occupant or investor, this property provides comfortable layouts and move-in ready finishes. No garage, but plenty of nearby street parking. Conveniently located close to schools, shopping, and downtown access. Don't miss this great opportunity!

  7. 2025-10-17
    price $139,000 393-char remark
    Show marketing remark (393 chars)

    Newly renovated two-family home in Milwaukee! Each unit offers 2 bedrooms and 1 full bath, featuring fresh updates throughout. Perfect for an owner-occupant or investor, this property provides comfortable layouts and move-in ready finishes. No garage, but plenty of nearby street parking. Conveniently located close to schools, shopping, and downtown access. Don't miss this great opportunity!

  8. 2025-09-20
    listed $144,000 Active 393-char remark
    Show marketing remark (393 chars)

    Newly renovated two-family home in Milwaukee! Each unit offers 2 bedrooms and 1 full bath, featuring fresh updates throughout. Perfect for an owner-occupant or investor, this property provides comfortable layouts and move-in ready finishes. No garage, but plenty of nearby street parking. Conveniently located close to schools, shopping, and downtown access. Don't miss this great opportunity!

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥97°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
$31,476
− Mortgage interest
−$7,786
− Property taxes
−$2,085
− Insurance
−$695
− Repairs & maintenance
−$2,518
− Management
−$2,518
− Depreciation
−$4,044
Taxable income
$11,830
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,839
After-tax cash flow
$10,500/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)
28,938
Household income
$47,298
Rent vs Own
65.6% rent · 34.4% own
Severe rent burden
2397.0

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
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Black 48% White 35% Hispanic / Latino 12% Two or more races 9%
Hispanic origin (detail)
Mexican 4% Puerto Rican 6%
Common ancestry
Romanian 4% Portuguese 2% Italian 2%
Foreign-born
2% · Canada
Languages at home
92% English-only · Spanish 6%

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
▼ -216.73%
Current HPI
385.8225
Rent YoY
▲ 5.00%
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

-3.5% since first listed
8 events — show timeline
  • 2026-03-09 Pending METROMLS
  • 2026-01-14 Listing Removed METROMLS
  • 2026-01-14 Listed $139,000 METROMLS
  • 2025-11-18 Relisted METROMLS
  • 2025-11-18 Price Changed $125,000 METROMLS
  • 2025-11-05 Contingent METROMLS
  • 2025-10-17 Price Changed $139,000 METROMLS
  • 2025-09-20 Listed $144,000 METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…