CashFlowRE
Sign in Sign up
2608 N 45th St
B- Composite 65.73
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 +23.5/30.0
  • ARV discount +15.0/15.0
  • 1% rule +8.6/10.0
  • DSCR +7.5/10.0
  • 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

$137,500

2608 N 45th St · Milwaukee, WI 53210
5 bd · 2.0 ba · 1,726 sqft · SingleFamily public records · 85 Days on market
Built 1919 4,791 sqft lot Est $181k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don't miss this rare investor portfolio! Four Milwaukee properties offered together: 2608 N 45th St; 1114 N 25th St; 3048 N 36th St, A (duplex); and 2631 N 47th St; A (duplex). Priced at $499,900 for the entire package, this portfolio offers a mix of single-family and duplex units, with both occupied and vacant properties. Investors will benefit from immediate rental income along with significant value-add potential. Whether you're looking to expand your holdings or start building scale, this portfolio offers cash flow today and upside tomorrow. Sold as is. Cash or Hard Money preferred. Buyer to verify all information.

Key facts

  • 4,791 sq ft lot
  • Parking
  • Built 1919

Property features AI

Exterior

  • Parking: 1 parking space
  • Utilities: Municipal water; Municipal sewer
  • Home design: 1.5-story single-family home; Less than 1/2 acre lot
  • Construction: Aluminum/steel exterior; Aluminum siding
  • Exterior features: Patio; Sidewalks

Interior

  • Kitchen: Kitchen on main level (approx. 10 x 10)
  • Bedrooms: Master bedroom on main level (approx. 12 x 10); Second bedroom on main level (approx. 12 x 12); Two bedrooms on upper level (approx. 12 x 10 and 10 x 10); Fifth bedroom on upper level (approx. 10 x 10)
  • Bathrooms: Two full bathrooms; Shower over tub
  • Heating & cooling: Forced air heating; Natural gas
  • Interior features: Living room on main level (approx. 15 x 12); Full block 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 5-bed/2.0-bath single-family listed at $138k.

Deal economics

  • At list price, monthly cash flow is $255 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $138k).
  • Recommended offer: $129k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% 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+, 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); 142 active listings in the ZIP; 5 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 $1,866/mo this rent would consume 46% 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 $951 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.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($129k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 13y 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.

Risks & watch-outs

  • Watch-outs: property tax is 3.8% of price; built in 1919 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $129,249 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1919 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.36%
Cap rate
8.52%
Cash-on-cash
7.96%
DSCR
1.35
GRM
6.1

CMA / ARV

ARV (on-the-fly)
$181,230
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2335 N 44th St 0.34mi 5/2.0 1,811 (+5%) 2mo $210,000 $116 74
2424 N 44th St 0.23mi 4/2.0 (-1) 1,813 (+5%) 3mo $40,000 $22 74
2804 N 38th St 0.52mi 5/2.0 1,800 (+4%) 4mo $196,000 $109 65
2824 N 39th Street St N 0.48mi 5/1.5 1,621 (-6%) 3mo $111,920 $69 63
2915 N 38th St 0.58mi 4/2.0 (-1) 1,767 (+2%) 2mo $160,000 $91 62
2956 N 39th St 0.60mi 5/2.0 1,812 (+5%) 2mo $206,000 $114 62
2530 N 52nd St 0.45mi 4/1.0 (-1) 1,681 (-3%) 5mo $135,000 $80 61
2631 N 40th St 0.31mi 4/1.0 (-1) 1,532 (-11%) 0mo $156,000 $102 58
3061 N 52nd St 0.75mi 4/2.0 (-1) 1,712 (-1%) 4mo $96,000 $56 55
2702 N 38th St 0.47mi 4/2.0 (-1) 1,536 (-11%) 0mo $162,000 $105 54
2978 N 54th St 0.73mi 4/2.0 (-1) 1,845 (+7%) 2mo $285,000 $154 48
2180 N 51st St 0.64mi 4/2.0 (-1) 1,469 (-15%) 2mo $280,000 $191 38

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
-2.9%
Equity multiple
0.89×
Total profit
$-4,267
Equity at exit
$20,502
10-year hold
IRR
8.0%
Equity multiple
1.64×
Total profit
$24,492
Equity at exit
$11,888

Cash invested: $38,500 (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
142
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,866 high interval (Pro) →
Mortgage (P&I)
$721
Tax from tax record
$440 /mo · $5,281/yr
Insurance
$57
HOA
$0
Vacancy / Maint / Mgmt
$392
Net cashflow
$255

Break-even live

Break-even rent $1,542
Max offer price $137,500
Occupancy floor 81%

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
$34,375
Closing costs
$4,125
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
2137 N 47th St Milwaukee, WI 5.0 2.0 1723 $1,850 $1.07 14d 1 0.57mi
3123 N 42nd St Milwaukee, WI 4.0 1.0 1500 $1,700 $1.13 23d 1 0.70mi
2432 N 28th St Milwaukee, WI 5.0 1.5 1876 $1,600 $0.85 43d 1 1.11mi
2308 W Clarke St Milwaukee, WI 4.0 2.0 1545 $1,750 $1.13 23d 1 1.43mi
2704 W Concordia Ave Unit Na Milwaukee, WI 5.0 2.0 1856 $2,500 $1.35 23d 1 1.46mi

Listing history 30 events

  1. 2026-06-18
    days on market $137,500 Active 85 DOM
  2. 2026-06-17
    days on market $137,500 Active 84 DOM
  3. 2026-06-16
    days on market $137,500 Active 83 DOM
  4. 2026-06-15
    days on market $137,500 Active 82 DOM
  5. 2026-06-13
    days on market $137,500 Active 80 DOM
  6. 2026-06-13
    days on market $137,500 Active 79 DOM
  7. 2026-06-10
    status $137,500 Active 76 DOM
  8. 2026-06-09
    days on market $137,500 Contingent 76 DOM
  9. 2026-06-08
    days on market $137,500 Contingent 75 DOM
  10. 2026-06-07
    days on market $137,500 Contingent 74 DOM
  11. 2026-06-05
    days on market $137,500 Contingent 71 DOM
  12. 2026-06-03
    days on market $137,500 Contingent 70 DOM
  13. 2026-06-02
    days on market $137,500 Contingent 69 DOM
  14. 2026-06-01
    days on market $137,500 Contingent 68 DOM
  15. 2026-05-31
    days on market $137,500 Contingent 67 DOM
  16. 2026-04-22
    historical Contingent
  17. 2026-03-25
    listed $137,500 Active
  18. 2025-10-07
    historical 627-char remark
    Show marketing remark (627 chars)

    Don't miss this rare investor portfolio! Four Milwaukee properties offered together: 2608 N 45th St; 1114 N 25th St; 3048 N 36th St, A (duplex); and 2631 N 47th St; A (duplex). Priced at $499,900 for the entire package, this portfolio offers a mix of single-family and duplex units, with both occupied and vacant properties. Investors will benefit from immediate rental income along with significant value-add potential. Whether you're looking to expand your holdings or start building scale, this portfolio offers cash flow today and upside tomorrow. Sold as is. Cash or Hard Money preferred. Buyer to verify all information.

  19. 2025-08-21
    listed $499,900 Active 627-char remark
    Show marketing remark (627 chars)

    Don't miss this rare investor portfolio! Four Milwaukee properties offered together: 2608 N 45th St; 1114 N 25th St; 3048 N 36th St, A (duplex); and 2631 N 47th St; A (duplex). Priced at $499,900 for the entire package, this portfolio offers a mix of single-family and duplex units, with both occupied and vacant properties. Investors will benefit from immediate rental income along with significant value-add potential. Whether you're looking to expand your holdings or start building scale, this portfolio offers cash flow today and upside tomorrow. Sold as is. Cash or Hard Money preferred. Buyer to verify all information.

  20. 2022-11-02
    soldstatus $388,000
  21. 2013-02-08
    listed $30,000 246-char remark
    Show marketing remark (246 chars)

    SPACIOUS AND BEAUTIFUL. WELL PRESERVED MAGNIFICENT NATURAL WOOD. GENEROUS SIZE ROOMS WITH PLENTY OF VARIETY TO CHOOSE FROM. HUGE PANTRY AREA. FIRE PLACE. HUGE DINING ROOM AREA. WILLING TO WORK DILIGENTLY WITH MOTIVATED BUYER. NEWLY REMODELED!!!!!

  22. 2013-02-08
    historical 246-char remark
    Show marketing remark (246 chars)

    SPACIOUS AND BEAUTIFUL. WELL PRESERVED MAGNIFICENT NATURAL WOOD. GENEROUS SIZE ROOMS WITH PLENTY OF VARIETY TO CHOOSE FROM. HUGE PANTRY AREA. FIRE PLACE. HUGE DINING ROOM AREA. WILLING TO WORK DILIGENTLY WITH MOTIVATED BUYER. NEWLY REMODELED!!!!!

  23. 2013-02-06
    listed $57,900
  24. 2013-02-06
    historical
  25. 2013-02-01
    historical
  26. 2013-02-01
    listed $114,900
  27. 2013-01-31
    listed $31,900
  28. 2013-01-31
    historical
  29. 2012-12-10
    soldstatus $38,000
  30. 2005-03-01
    soldstatus $63,000

ⓘ 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
$5,281 · $440/mo
Projected year-2 tax
$5,281 · $440/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$22,387
− Mortgage interest
−$7,702
− Property taxes
−$5,281
− Insurance
−$688
− Repairs & maintenance
−$1,791
− Management
−$1,791
− Depreciation
−$4,000
Taxable income
$1,135
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$272
After-tax cash flow
$2,793/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

+118.3% since first listed
15 events — show timeline
  • 2026-04-22 Contingent METROMLS
  • 2026-03-25 Listed $137,500 METROMLS
  • 2025-10-07 Listing Removed METROMLS
  • 2025-08-21 Listed $499,900 METROMLS
  • 2022-11-02 Sold (Public Records) $388,000 Public Records
  • 2013-02-08 Listing Removed METROMLS
  • 2013-02-08 Listed $30,000 METROMLS
  • 2013-02-06 Listing Removed METROMLS
  • 2013-02-06 Listed $57,900 METROMLS
  • 2013-02-01 Listed $114,900 METROMLS
  • 2013-02-01 Listing Removed METROMLS
  • 2013-01-31 Listing Removed METROMLS
  • 2013-01-31 Listed $31,900 METROMLS
  • 2012-12-10 Sold (Public Records) $38,000 Public Records
  • 2005-03-01 Sold (Public Records) $63,000 Public Records

Property tax history

+5.4%/yr

Latest (2024): $5,281 · +31.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…