CashFlowRE
Sign in Sign up
3252 N 29th St Multi-family
B+ Composite 75.13
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 +7.5/15.0
  • Appreciation +5.7/10.0
  • Rent growth +4.3/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$89,500

3252 N 29th St · Milwaukee, WI 53216
5 bd · 2.0 ba · 1,702 sqft · MultiFamily public records · 280 Days on market
Built 1915 3,920 sqft lot $53/sqft · 58% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Spacious 4-bedroom home featuring a 2-car garage, currently rented for $975 per month. This property offers a strong investment opportunity with steady rental income already in place. With generous room sizes and convenient parking, it's a practical choice for both investors and future occupants.

Key facts

  • 3,920 sq ft lot
  • 2 garage spots
  • Built 1915

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 multifamily listed at $90k.

Deal economics

  • At list price, monthly cash flow is $975 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $79k (12.0% below list) — sets the bar for market timing.
  • Cap rate 19.4% 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 fast (+7.0%/yr); 126 active listings in the ZIP; 6 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 $2,043/mo this rent would consume 52% of the median local household income ($47k/yr) (locally 2202% 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 $2k of equity ($619 loan paydown + $1k appreciation (1.3% local appreciation)).
  • Milwaukee County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (1.3% appreciation + 7.0% rent growth), your $25k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 280 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • 2 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.
  • Current owner paid $72k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $78,760 (12.0% below list)

Questions for the listing agent

  1. It's been on market 280 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
2.28%
Cap rate
19.36%
Cash-on-cash
46.67%
DSCR
3.08
GRM
3.6

CMA / ARV

ARV (median comp)
$56,540
List price
$89,500
Delta
58.29%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3221 N 29th St 0.05mi 5/2.0 1,688 (-1%) 4mo $127,000 $75 93
3233 W Auer Ave 0.29mi 4/2.0 (-1) 1,657 (-3%) 1mo $78,500 $47 76
2972 N 28th St 0.35mi 4/2.0 (-1) 1,757 (+3%) 0mo $141,806 $81 73
3260 N 34th St Unit 3260A 0.32mi 4/2.0 (-1) 1,776 (+4%) 2mo $86,000 $48 71
2866 N 34th St Unit 2866A 0.59mi 5/2.0 1,713 (+1%) 4mo $68,000 $40 68
3259 N 35th St 0.41mi 4/2.0 (-1) 1,773 (+4%) 3mo $185,000 $104 66
3172 N 40th St Unit 3172A 0.69mi 6/2.0 (+1) 1,744 (+2%) 4mo $145,000 $83 56
2847 N 26th St 0.54mi 4/2.0 (-1) 1,863 (+10%) 2mo $70,000 $38 52
2873 N 34th St #2875 0.59mi 4/2.0 (-1) 1,888 (+11%) 1mo $108,500 $57 48
3955 N 30th St #3957 0.73mi 4/2.0 (-1) 1,568 (-8%) 1mo $190,000 $121 47
2760 N 35th St Unit 2760A 0.73mi 5/2.0 1,897 (+12%) 2mo $107,500 $57 45
2022 W Keefe Ave Unit 2022A 0.65mi 4/2.0 (-1) 1,914 (+12%) 1mo $55,000 $29 43

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.33% appreciation · 7.01% rent growth · sell at horizon

5-year hold
IRR
53.7%
Equity multiple
3.95×
Total profit
$73,819
Equity at exit
$32,093
10-year hold
IRR
56.6%
Equity multiple
9.03×
Total profit
$201,238
Equity at exit
$43,865

Cash invested: $25,060 (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 53216

Home prices YoY
0.3%
Rents YoY
7.0%
Active inventory
126
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$2,043 high interval (Pro) →
Mortgage (P&I)
$469
Tax from tax record
$133 /mo · $1,596/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$429
Net cashflow
$975

Break-even live

Break-even rent $810
Max offer price $89,500
Occupancy floor 47%

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
$22,375
Closing costs
$2,685
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2704 W Concordia Ave Unit Na Milwaukee, WI 5.0 2.0 1856 $2,500 $1.35 23d 1 0.12mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 4d 1 0.24mi
3123 N 42nd St Milwaukee, WI 4.0 1.0 1500 $1,700 $1.13 23d 1 0.87mi
2308 W Clarke St Milwaukee, WI 4.0 2.0 1545 $1,750 $1.13 23d 1 0.90mi
2432 N 28th St Milwaukee, WI 5.0 1.5 1876 $1,600 $0.85 43d 1 1.02mi
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 1d 1 1.08mi

Listing history 29 events

  1. 2026-06-18
    days on market $89,500 Active 280 DOM
  2. 2026-06-17
    days on market $89,500 Active 279 DOM
  3. 2026-06-16
    days on market $89,500 Active 278 DOM
  4. 2026-06-15
    days on market $89,500 Active 277 DOM
  5. 2026-06-13
    days on market $89,500 Active 275 DOM
  6. 2026-06-13
    days on market $89,500 Active 274 DOM
  7. 2026-06-09
    days on market $89,500 Active 271 DOM
  8. 2026-06-08
    days on market $89,500 Active 270 DOM
  9. 2026-06-07
    days on market $89,500 Active 269 DOM
  10. 2026-06-05
    days on market $89,500 Active 266 DOM
  11. 2026-06-03
    days on market $89,500 Active 265 DOM
  12. 2026-06-02
    days on market $89,500 Active 264 DOM
  13. 2026-06-01
    days on market $89,500 Active 263 DOM
  14. 2026-05-31
    days on market $89,500 Active 262 DOM
  15. 2025-11-05
    price $89,500 297-char remark
    Show marketing remark (297 chars)

    Spacious 4-bedroom home featuring a 2-car garage, currently rented for $975 per month. This property offers a strong investment opportunity with steady rental income already in place. With generous room sizes and convenient parking, it's a practical choice for both investors and future occupants.

  16. 2025-09-11
    listed $90,000 Active 297-char remark
    Show marketing remark (297 chars)

    Spacious 4-bedroom home featuring a 2-car garage, currently rented for $975 per month. This property offers a strong investment opportunity with steady rental income already in place. With generous room sizes and convenient parking, it's a practical choice for both investors and future occupants.

  17. 2025-08-23
    historical 112-char remark
    Show marketing remark (112 chars)

    Huge 5 bed 2 bath house ready for a new owner. Currently rented low at $975 per month. Room sizes are estimates.

  18. 2025-07-14
    price $100,800 112-char remark
    Show marketing remark (112 chars)

    Huge 5 bed 2 bath house ready for a new owner. Currently rented low at $975 per month. Room sizes are estimates.

  19. 2025-05-28
    price $102,800 112-char remark
    Show marketing remark (112 chars)

    Huge 5 bed 2 bath house ready for a new owner. Currently rented low at $975 per month. Room sizes are estimates.

  20. 2025-05-20
    price $107,800 112-char remark
    Show marketing remark (112 chars)

    Huge 5 bed 2 bath house ready for a new owner. Currently rented low at $975 per month. Room sizes are estimates.

  21. 2025-04-30
    price $107,900 112-char remark
    Show marketing remark (112 chars)

    Huge 5 bed 2 bath house ready for a new owner. Currently rented low at $975 per month. Room sizes are estimates.

  22. 2025-03-03
    listed $109,900 Active 112-char remark
    Show marketing remark (112 chars)

    Huge 5 bed 2 bath house ready for a new owner. Currently rented low at $975 per month. Room sizes are estimates.

  23. 2024-10-04
    soldstatus $72,500
  24. 2021-02-17
    soldstatus $135,000
  25. 2017-03-20
    soldstatus $240,000
  26. 2017-03-20
    soldstatus $350,000
  27. 2004-12-27
    soldstatus $90,000
  28. 1998-02-05
    soldstatus $38,000
  29. 1998-01-01
    soldstatus $38,000

ⓘ 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
$1,596 · $133/mo
Projected year-2 tax
$1,626 · $135/mo
Expected delta
+$30/yr (+$3/mo · 1.9%)

ⓘ 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
$24,521
− Mortgage interest
−$5,013
− Property taxes
−$1,596
− Insurance
−$448
− Repairs & maintenance
−$1,962
− Management
−$1,962
− Depreciation
−$2,604
Taxable income
$10,937
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,625
After-tax cash flow
$9,071/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)
30,345
Household income
$46,752
Rent vs Own
52.7% rent · 47.3% own
Severe rent burden
2202.0

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 (81%)
Race & ethnicity
Black 81% White 9% Hispanic / Latino 5% Two or more races 5% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 1%
Foreign-born
3% · Canada, Philippines, China
Languages at home
93% English-only · Spanish 4% 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
▲ 1.33%
Current HPI
381.0954
Rent YoY
▲ 7.01%
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

+135.5% since first listed
15 events — show timeline
  • 2025-11-05 Price Changed $89,500 METROMLS
  • 2025-09-11 Listed $90,000 METROMLS
  • 2025-08-23 Listing Removed METROMLS
  • 2025-07-14 Price Changed $100,800 METROMLS
  • 2025-05-28 Price Changed $102,800 METROMLS
  • 2025-05-20 Price Changed $107,800 METROMLS
  • 2025-04-30 Price Changed $107,900 METROMLS
  • 2025-03-03 Listed $109,900 METROMLS
  • 2024-10-04 Sold (Public Records) $72,500 Public Records
  • 2021-02-17 Sold (Public Records) $135,000 Public Records
  • 2017-03-20 Sold (Public Records) $350,000 Public Records
  • 2017-03-20 Sold (Public Records) $240,000 Public Records
  • 2004-12-27 Sold (Public Records) $90,000 Public Records
  • 1998-02-05 Sold (Public Records) $38,000 Public Records
  • 1998-01-01 Sold (Public Records) $38,000 Public Records

Property tax history

-2.7%/yr

Latest (2024): $1,596 · -46.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…