CashFlowRE
Sign in Sign up
2718 N 37th St #2720 Duplex
B- Composite 65.21
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 +29.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.1/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.0/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$164,900

2718 N 37th St #2720 · Milwaukee, WI 53210
6 bd · 2.0 ba · 1,219 sqft · MultiFamily · 8 Days on market
Built 1919 Fair condition 7,405 sqft lot $135/sqft · 74% above area

🖨 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

Charming well-maintained duplex. Each unit features 3 spacious bedrooms, 1 bath, formal dining room, living room, with a mixture of hardwood and carpeted floors. both have separate utilities. The basement is clean with washer/dryer hookups. There is a two-car garage plus a large slab with a large fenced in yard as well. * * * Be the first to see and make your best offer, this property will not last long. * * *

Key facts

  • Separate utilities
  • Formal dining room
  • Living room

Tags

WELL-MAINTAINED DUPLEXFORMAL DINING ROOMLIVING ROOMHARDWOOD AND CARPETED FLOORSSEPARATE UTILITIESCLEAN BASEMENT

Property features AI

Exterior

  • Parking: Detached 2-car garage; 1 additional parking space
  • Utilities: Municipal water; Municipal sewer; 2 electric meters; 2 gas meters
  • Home design: 2-story duplex; Multi-family property
  • Construction: Assessor/public record year built
  • Exterior features: Aluminum/steel siding; Aluminum siding; Masonite/pressboard siding; Vinyl siding; Less than 1/2 acre lot (0.17 acre); Zoned RT2

Interior

  • Kitchen: Unit 2 kitchen on main level
  • Bedrooms: Unit 1: 3 bedrooms; Unit 2: 3 bedrooms (master on main level)
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Interior features: Full 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 $165k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $563 ($7k/yr) — positive. Per door: $281/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Cap rate 10.4% 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); 143 active listings in the ZIP; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,155/mo this rent would consume 54% 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 $1k of loan paydown is wiped out by about $5k 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 $46k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts; this cycle's ask is 6% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1919 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $164,900

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. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  4. Built in 1919 — 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
1.31%
Cap rate
10.39%
Cash-on-cash
14.63%
DSCR
1.65
GRM
6.4

CMA / ARV

ARV (median comp)
$94,899
List price
$164,900
Delta
73.76%
Verdict
OVERPRICED
Comps
16 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2649 N 45th St 0.55mi 6/2.0 1,400 (+15%) 2mo $220,000 $157 48

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
6.0%
Equity multiple
1.24×
Total profit
$10,953
Equity at exit
$24,587
10-year hold
IRR
16.2%
Equity multiple
2.37×
Total profit
$63,310
Equity at exit
$14,258

Cash invested: $46,172 (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
143
Price-to-rent
12.8×

Monthly cashflow live

Estimated rent
$2,155 high interval (Pro) →
Mortgage (P&I)
$865
Tax est. 1.5%
$206 /mo · $2,474/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$453
Net cashflow
$563

Break-even live

Break-even rent $1,443
Max offer price $164,900
Occupancy floor 69%

Sensitivity live

Price -10% $677 -5% $620 +0% $563 +5% $506 +10% $449
Rent -10% $393 -5% $478 +0% $563 +5% $648 +10% $733
Rate -1.0pp $646 -0.5pp $605 base $563 +0.5pp $520 +1.0pp $477

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

UnitsBedsBathsEst. rent
Total (2 units) $2,155

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
$41,225
Closing costs
$4,947
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.

Listing history 2 events

  1. 2026-05-03
    status Pending 417-char remark
  2. 2026-04-28
    listed $154,900 Active 417-char remark

ⓘ 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 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
$25,860
− Mortgage interest
−$9,237
− Property taxes
−$2,474
− Insurance
−$824
− Repairs & maintenance
−$2,069
− Management
−$2,069
− Depreciation
−$4,797
Taxable income
$4,390
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,054
After-tax cash flow
$5,701/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.

Condition & rehab AI · 0 photos

Fair 40/100 Moderate rehab

This duplex requires significant renovations to improve its condition and increase its value. The kitchen, bathrooms, and flooring are in poor condition and need major updates. Painting the exterior and landscaping will also improve its curb appeal.

Repairs flagged

  • Major Kitchen countertops and cabinets — The countertops and cabinets are worn and need replacement or renovation.
  • Major Bathroom fixtures and tiles — The fixtures and tiles are dated and need updating.
  • Major Flooring — The carpeted flooring is worn and needs replacement or renovation.
  • Major Interior walls — The walls show signs of wear and discoloration, indicating a need for repainting.
  • Major Exterior siding — The siding shows signs of wear and discoloration, indicating a need for repainting or replacement.

Value-add opportunities

  • Resale Kitchen renovation — A modern kitchen will attract more buyers and increase the property's resale value.
  • Resale Bathroom updates — Upgrading the bathrooms will make the property more appealing to potential buyers.
  • Resale Flooring replacement — New flooring will improve the property's appearance and increase its resale value.
  • Both Exterior painting — Painting the exterior will improve the property's curb appeal and increase both resale and rental value.
  • Both Landscaping — Landscaping will enhance the property's curb appeal and increase both resale and rental value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen countertops and cabinets · The countertops and cabinets are worn and need replacement or renovation. Major $15,000–50,000
Bathroom fixtures and tiles · The fixtures and tiles are dated and need updating. Major $15,000–50,000
Flooring · The carpeted flooring is worn and needs replacement or renovation. Major $15,000–50,000
Interior walls · The walls show signs of wear and discoloration, indicating a need for repainting. Major $15,000–50,000
Exterior siding · The siding shows signs of wear and discoloration, indicating a need for repainting or replacement. Major $15,000–50,000
Total estimated repair cost · 5 items $75,000–250,000

Value-add ROI direction

  • Resale Kitchen renovation — A modern kitchen will attract more buyers and increase the property's resale value.
  • Resale Bathroom updates — Upgrading the bathrooms will make the property more appealing to potential buyers.
  • Resale Flooring replacement — New flooring will improve the property's appearance and increase its resale value.
  • Both Exterior painting — Painting the exterior will improve the property's curb appeal and increase both resale and rental value.
  • Both Landscaping — Landscaping will enhance the property's curb appeal and increase both resale and rental value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

+6.5% since first listed
5 events — show timeline
  • 2026-05-25 Pending METROMLS
  • 2026-05-21 Price Changed $164,900 METROMLS
  • 2026-05-21 Relisted METROMLS
  • 2026-05-03 Pending METROMLS
  • 2026-04-28 Listed $154,900 METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…