CashFlowRE
Sign in Sign up
1444 N 35th St Multi-family
B Composite 70.21
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +5.0/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$33,750

1444 N 35th St · Milwaukee, WI 53208
4 bd · 2.5 ba · 1,732 sqft · MultiFamily public records · 104 Days on market
Built 1906 3,484 sqft lot $19/sqft · 64% below 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

This property is being offered as a tax foreclosure by the City of Milwaukee. Please see attached scope of work with the essential renovation costs of $26,680 and the total scope of work totaling $30,480. Room and lot sizes are estimates & all information should be verified. Property being sold in 'as-is' condition. Property is subject to a performance deposit. Earnest money to be paid to Knight Barry Title and can be mailed or dropped off. Please indicate Knight Barry will be holding EM.

Key facts

  • 3,484 sq ft lot
  • Built 1906
  • Listed 104 days

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 4-bed/2.5-bath multifamily listed at $34k.

Deal economics

  • At list price, monthly cash flow is $787 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $34k).
  • Recommended offer: $31k (9.0% below list) — sets the bar for market timing.
  • Cap rate 34.3% 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 (+10.8%/yr); 92 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($53k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $234 of loan paydown is wiped out by about $1k 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 + 8.0% rent growth), your $9k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 104 days — a 9% lower offer ($31k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 14y ago; this cycle's ask has dropped $11k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.6% of price; built in 1906 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $30,712 (9.0% below list)

Questions for the listing agent

  1. It's been on market 104 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1906 — 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 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
4.04%
Cap rate
34.29%
Cash-on-cash
100.00%
DSCR
5.45
GRM
2.1

CMA / ARV

ARV (median comp)
$92,704
List price
$33,750
Delta
-63.59%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1506 N 33rd St Unit 1506A 0.13mi 4/2.0 1,778 (+3%) 12mo $69,900 $39 78
1536 N 38th St #1538 0.18mi 4/2.0 1,970 (+14%) 6mo $135,000 $69 62
2162 N 35th St 0.63mi 5/2.0 (+1) 1,750 (+1%) 2mo $8,500 $5 60
3709 W Miller Ln 0.54mi 3/2.0 (-1) 1,796 (+4%) 2mo $235,000 $131 60
1817 N 36th St #1819 0.29mi 4/2.0 1,884 (+9%) 12mo $135,000 $72 60
1222 N 26th St #1224 0.61mi 4/2.0 1,888 (+9%) 0mo $155,000 $82 54
1950 N 40th St #1952 0.54mi 4/2.0 1,909 (+10%) 10mo $130,000 $68 48
2149 N 41st St 0.72mi 4/2.0 1,931 (+12%) 1mo $33,000 $17 45
1440 N 28th St 0.45mi 5/2.0 (+1) 1,982 (+14%) 5mo $95,000 $48 44
2137 N 31st St 0.66mi 5/2.0 (+1) 1,919 (+11%) 1mo $138,500 $72 43
2013 N 41st St #2015 0.62mi 4/2.0 1,876 (+8%) 16mo $40,000 $21 42
936 N 37th St 0.51mi 3/2.0 (-1) 1,475 (-15%) 11mo $145,000 $98 35

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
6.50×
Total profit
$51,957
Equity at exit
$5,032
10-year hold
IRR
Equity multiple
16.12×
Total profit
$142,888
Equity at exit
$2,918

Cash invested: $9,450 (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 53208

Home prices YoY
-27.1%
Rents YoY
10.8%
Active inventory
92
Price-to-rent
2.1×

Monthly cashflow live

Estimated rent
$1,365 high interval (Pro) →
Mortgage (P&I)
$177
Tax from tax record
$100 /mo · $1,199/yr
Insurance
$14
HOA
$0
Vacancy / Maint / Mgmt
$287
Net cashflow
$787

Break-even live

Break-even rent $368
Max offer price $33,750
Occupancy floor 37%

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
$8,438
Closing costs
$1,012
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1515 N 32nd St Unit 1515 Milwaukee, WI 3.0 1.0 1200 $1,245 $1.04 4d 1 0.14mi
1639 N 33rd St Milwaukee, WI 3.0 1.0 1424 $950 $0.67 24d 1 0.18mi
2001 N 38th St #2003 Milwaukee, WI 3.0 1.0 1326 $950 $0.72 2d 1 0.51mi
1239 N 26th St Unit 1 Milwaukee, WI 3.0 1.0 1300 $1,400 $1.08 44d 1 0.57mi
1239 N 26th St Unit 1 Milwaukee, WI 3.0 1.0 1300 $1,400 $1.08 44d 1 0.57mi
2478-2480 W Juneau Ave Unit 2478 Milwaukee, WI 4.0 1.0 1375 $1,495 $1.09 24d 1 0.66mi
2201 N 32nd St Unit 2201 Milwaukee, WI 3.0 1.0 1100 $1,195 $1.09 16d 1 0.66mi
2251 N 41st St Unit Lower Milwaukee, WI 3.0 1.0 1187 $1,198 $1.01 15d 1 0.82mi
2403-2405 N 39th St Unit 2403 Lower Milwaukee, WI 3.0 1.0 1200 $995 $0.83 11d 1 0.91mi
2403-2405 N 39th St Unit 2405 Upper Milwaukee, WI 3.0 1.0 1141 $995 $0.87 11d 1 0.91mi
2137 N 47th St Milwaukee, WI 5.0 2.0 1723 $1,850 $1.07 15d 1 0.97mi
2119 W Brown St Milwaukee, WI 3.0 1.0 1754 $995 $0.57 3d 1 0.98mi
2432 N 28th St Milwaukee, WI 5.0 1.5 1876 $1,600 $0.85 44d 1 1.01mi
4802 W Wells St Unit 4802-1 Milwaukee, WI 3.0 2.0 1700 $1,799 $1.06 44d 1 1.11mi
3520 W Mount Vernon Ave Unit 3520 Milwaukee, WI 4.0 1.0 1279 $1,450 $1.13 2d 1 1.11mi
2809 W Clarke St Unit 12811 Milwaukee, WI 3.0 1.0 1400 $1,200 $0.86 17d 1 1.16mi
3100 W Center St Milwaukee, WI 3.0 2.0 1174 $1,531 $1.30 2d 1 1.26mi
2409 N 49th St Milwaukee, WI 3.0 1.0 1335 $1,248 $0.93 44d 1 1.28mi
501 N 20th St Apt C Milwaukee, WI 3.0 2.0 1122 $1,800 $1.60 17d 1 1.34mi
2308 W Clarke St Milwaukee, WI 4.0 2.0 1545 $1,750 $1.13 24d 1 1.36mi
2438 N 51st St Unit 2 Milwaukee, WI 3.0 1.0 1300 $1,650 $1.27 24d 1 1.38mi
2713 N 44th St Milwaukee, WI 3.0 1.0 1450 $1,350 $0.93 44d 1 1.40mi
2765 N 26th St Unit 1 Milwaukee, WI 3.0 1.0 1125 $1,200 $1.07 4d 1 1.44mi
2629 N 49th St Milwaukee, WI 3.0 1.0 1200 $1,350 $1.12 44d 1 1.49mi
1116 N 13th St Milwaukee, WI 3.0 1.0 1400 $1,345 $0.96 15d 1 1.49mi

Listing history 36 events

  1. 2026-06-18
    days on market $33,750 Active 104 DOM
  2. 2026-06-17
    days on market $33,750 Active 103 DOM
  3. 2026-06-16
    days on market $33,750 Active 102 DOM
  4. 2026-06-15
    days on market $33,750 Active 101 DOM
  5. 2026-06-13
    days on market $33,750 Active 99 DOM
  6. 2026-06-13
    days on market $33,750 Active 98 DOM
  7. 2026-06-09
    days on market $33,750 Active 95 DOM
  8. 2026-06-08
    days on market $33,750 Active 94 DOM
  9. 2026-06-07
    pricedays on market $33,750 Active 93 DOM
  10. 2026-06-05
    days on market $45,000 Active 90 DOM
  11. 2026-06-03
    days on market $45,000 Active 89 DOM
  12. 2026-06-02
    days on market $45,000 Active 88 DOM
  13. 2026-06-01
    days on market $45,000 Active 87 DOM
  14. 2026-05-31
    days on market $45,000 Active 86 DOM
  15. 2026-03-04
    listed $45,000 Active 499-char remark
    Show marketing remark (499 chars)

    This property is being offered as a tax foreclosure by the City of Milwaukee. Please see attached scope of work with the essential renovation costs of $26,680 and the total scope of work totaling $30,480. Room and lot sizes are estimates & all information should be verified. Property being sold in 'as-is' condition. Property is subject to a performance deposit. Earnest money to be paid to Knight Barry Title and can be mailed or dropped off. Please indicate Knight Barry will be holding EM.

  16. 2026-02-17
    status Pending 238-char remark
    Show marketing remark (238 chars)

    This is a tax foreclosed property. BIDS DUE MONDAY 2/16/2026 at 10:00AM. For the first 30-days of the listing period, no offers below the listing price will be considered per Wisconsin Foreclosure Law. Owner Occupants will be prioritized.

  17. 2026-02-17
    historical 238-char remark
    Show marketing remark (238 chars)

    This is a tax foreclosed property. BIDS DUE MONDAY 2/16/2026 at 10:00AM. For the first 30-days of the listing period, no offers below the listing price will be considered per Wisconsin Foreclosure Law. Owner Occupants will be prioritized.

  18. 2026-01-12
    listed $53,900 Active 238-char remark
    Show marketing remark (238 chars)

    This is a tax foreclosed property. BIDS DUE MONDAY 2/16/2026 at 10:00AM. For the first 30-days of the listing period, no offers below the listing price will be considered per Wisconsin Foreclosure Law. Owner Occupants will be prioritized.

  19. 2023-01-01
    historical
  20. 2022-04-30
    price $62,500
  21. 2022-04-15
    status Active
  22. 2022-04-11
    historical Contingent
  23. 2022-03-09
    price $67,500
  24. 2022-02-03
    status Active
  25. 2022-01-24
    historical Contingent
  26. 2022-01-16
    price $69,000
  27. 2021-11-13
    listed $77,000 Active
  28. 2019-08-06
    historical
  29. 2018-10-19
    listed $69,900 Active
  30. 2014-03-27
    historical
  31. 2014-03-27
    listed $4,000
  32. 2012-12-12
    historical
  33. 2012-12-12
    listed $6,500
  34. 2005-06-21
    soldstatus $60,700
  35. 2002-09-18
    soldstatus $60,000
  36. 1998-07-15
    soldstatus $28,700

ⓘ 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
$1,199 · $100/mo
Projected year-2 tax
$1,199 · $100/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 1 unhealthy d/yr today · 1 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
$16,381
− Mortgage interest
−$1,891
− Property taxes
−$1,199
− Insurance
−$169
− Repairs & maintenance
−$1,310
− Management
−$1,310
− Depreciation
−$982
Taxable income
$9,520
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,285
After-tax cash flow
$7,165/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)
27,201
Household income
$52,690
Rent vs Own
60.8% rent · 39.2% own
Severe rent burden
1568.0

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 0.69)
Race & ethnicity
Black 41% White 36% Hispanic / Latino 10% Asian 9% Two or more races 6%
Hispanic origin (detail)
Mexican 7% Puerto Rican 2%
Common ancestry
Romanian 5% Italian 2% Lithuanian 2%
Foreign-born
9% · Canada, Philippines
Languages at home
84% English-only · Other Asian/Pacific 6% Spanish 6% French/Haitian/Cajun 1%

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
▼ -123.92%
Current HPI
333.7268
Rent YoY
▲ 10.78%
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

+56.8% since first listed
22 events — show timeline
  • 2026-03-04 Listed $45,000 METROMLS
  • 2026-02-17 Pending METROMLS
  • 2026-02-17 Listing Removed METROMLS
  • 2026-01-12 Listed $53,900 METROMLS
  • 2023-01-01 Listing Removed METROMLS
  • 2022-04-30 Price Changed $62,500 METROMLS
  • 2022-04-15 Relisted METROMLS
  • 2022-04-11 Contingent METROMLS
  • 2022-03-09 Price Changed $67,500 METROMLS
  • 2022-02-03 Relisted METROMLS
  • 2022-01-24 Contingent METROMLS
  • 2022-01-16 Price Changed $69,000 METROMLS
  • 2021-11-13 Listed $77,000 METROMLS
  • 2019-08-06 Listing Removed METROMLS
  • 2018-10-19 Listed $69,900 METROMLS
  • 2014-03-27 Listed $4,000 METROMLS
  • 2014-03-27 Listing Removed METROMLS
  • 2012-12-12 Listed $6,500 METROMLS
  • 2012-12-12 Listing Removed METROMLS
  • 2005-06-21 Sold (Public Records) $60,700 Public Records
  • 2002-09-18 Sold (Public Records) $60,000 Public Records
  • 1998-07-15 Sold (Public Records) $28,700 Public Records

Property tax history

-13.9%/yr

Latest (2024): $1,199 · -37.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…