Duplex
3034 N 60th St #3036 · Milwaukee, WI
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $636 – $1,182
Heat risk 2/10 · Minimal
- Hot days now (above 100°F)
- 7 days/yr
- Hot days in 30 yrs
- 13 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 2 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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
- DSCR +10.0/10.0
- 1% rule +8.7/10.0
- ARV discount +8.4/15.0
- 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
$159,900
🖨 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
One Party Listing
Key facts
- Large windows
- New carpet
- 4,791 sq ft lot
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2 × 2-bed/1.0-bath units multifamily listed at $160k.
Deal economics
- At list price, monthly cash flow is $625 ($8k/yr) — positive. Per door: $313/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $160k).
- Recommended offer: $158k (1.5% below list) — sets the bar for market timing.
- Cap rate 11.0% 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; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
- At $2,190/mo this rent would consume 55% 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 $45k cash investment doubles in ~7 years — after that, you're playing with house money.
Negotiation context
- It's been on market 25 days — a 2% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 6y 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.
- Current owner paid $98k; list at $160k implies a 64% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 1.37% ✓
- Cap rate
- 10.98%
- Cash-on-cash
- 16.75%
- DSCR
- 1.75
- GRM
- 6.1
CMA / ARV
- ARV (on-the-fly)
- $163,200
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 3034 N 60th St #3036 | 0.00mi | 4/2.0 | 1,632 (0%) | 0mo | $163,000 | $100 | 100 |
| 2977 N 61st St | 0.11mi | 4/2.0 | 1,710 (+5%) | 4mo | $180,000 | $105 | 84 |
| 2931 N 58th St | 0.16mi | 4/2.0 | 1,669 (+2%) | 10mo | $152,900 | $92 | 80 |
| 2969 N 56th St Unit 2969A | 0.20mi | 4/2.0 | 1,742 (+7%) | 7mo | $137,500 | $79 | 74 |
| 2818 N 55th St Unit 2818A | 0.39mi | 4/2.0 | 1,825 (+12%) | 4mo | $208,000 | $114 | 59 |
| 3287 N 49th St #3289 | 0.68mi | 4/2.0 | 1,710 (+5%) | 3mo | $181,000 | $106 | 58 |
| 3434 N 58th St #3436 | 0.51mi | 4/2.0 | 1,783 (+9%) | 5mo | $190,500 | $107 | 57 |
| 2844 N 57th St Unit 2844A | 0.29mi | 4/2.0 | 1,867 (+14%) | 7mo | $150,000 | $80 | 57 |
| 6215 W Keefe Avenue Pkwy | 0.58mi | 4/2.0 | 1,814 (+11%) | 2mo | $175,000 | $96 | 53 |
| 2467 N 57th St Unit 2467A | 0.73mi | 3/2.0 (-1) | 1,660 (+2%) | 9mo | $102,000 | $61 | 50 |
| 6229 W Keefe Avenue Pkwy Unit 6229A | 0.58mi | 4/2.0 | 1,814 (+11%) | 7mo | $160,000 | $88 | 48 |
| 2952 N 51st St | 0.52mi | 4/2.0 | 1,818 (+11%) | 11mo | $220,000 | $121 | 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
- IRR
- 8.9%
- Equity multiple
- 1.35×
- Total profit
- $15,755
- Equity at exit
- $23,842
- IRR
- 18.8%
- Equity multiple
- 2.62×
- Total profit
- $72,717
- Equity at exit
- $13,825
Cash invested: $44,772 (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
ZIP-level market 53210
- Home prices YoY
- -21.5%
- Rents YoY
- 3.8%
- Active inventory
- 142
- Price-to-rent
- 12.2×
Monthly cashflow live
- Estimated rent
- $2,190 high interval (Pro) →
- Mortgage (P&I)
- −$839
- Tax est. 1.5%
- −$200 /mo · $2,398/yr
- Insurance
- −$67
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$460
- Net cashflow
- $625
Break-even live
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 2 | 1 | $2,190 |
| #1 | 2 | 1 | $1,095 |
| #2 | 2 | 1 | $1,095 |
| Total (2 units) | $2,190 | ||
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
- $39,975
- Closing costs
- $4,797
- 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 17 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3012 N 57th St Unit Lower Milwaukee, WI | 3.0 | 1.0 | 1130 | $1,398 | $1.24 | 4d | 1 | 0.15mi |
| 3155 N 52nd St Milwaukee, WI | 3.0 | 2.0 | 1300 | $1,400 | $1.08 | 43d | 1 | 0.45mi |
| 2976 N 49th St Milwaukee, WI | 3.0 | 1.0 | 1700 | $1,300 | $0.76 | 17d | 1 | 0.63mi |
| 2629 N 50th St Unit Upper Milwaukee, WI | 3.0 | 1.0 | 1258 | $1,375 | $1.09 | 3d | 1 | 0.73mi |
| 2629 N 49th St Milwaukee, WI | 3.0 | 1.0 | 1200 | $1,350 | $1.12 | 43d | 1 | 0.77mi |
| 2438 N 51st St Unit 2 Milwaukee, WI | 3.0 | 1.0 | 1300 | $1,650 | $1.27 | 23d | 1 | 0.88mi |
| 2409 N 49th St Milwaukee, WI | 3.0 | 1.0 | 1335 | $1,248 | $0.93 | 43d | 1 | 0.98mi |
| 2713 N 44th St Milwaukee, WI | 3.0 | 1.0 | 1450 | $1,350 | $0.93 | 43d | 1 | 0.99mi |
| 3123 N 42nd St Milwaukee, WI | 4.0 | 1.0 | 1500 | $1,700 | $1.13 | 23d | 1 | 1.07mi |
| 3122 N 42nd St Milwaukee, WI | 3.0 | 1.0 | 1323 | $1,495 | $1.13 | 4d | 1 | 1.10mi |
| 4079 N 63rd St Milwaukee, WI | 3.0 | 1.0 | 1600 | $1,595 | $1.00 | 19d | 1 | 1.24mi |
| 2137 N 47th St Milwaukee, WI | 5.0 | 2.0 | 1723 | $1,850 | $1.07 | 14d | 1 | 1.32mi |
| 4139 N 50th St Milwaukee, WI | 3.0 | 1.0 | 1275 | $1,600 | $1.25 | 43d | 1 | 1.40mi |
| 2251 N 41st St Unit Lower Milwaukee, WI | 3.0 | 1.0 | 1187 | $1,198 | $1.01 | 14d | 1 | 1.46mi |
| 2403-2405 N 39th St Unit 2405 Upper Milwaukee, WI | 3.0 | 1.0 | 1141 | $995 | $0.87 | 10d | 1 | 1.46mi |
| 2403-2405 N 39th St Unit 2403 Lower Milwaukee, WI | 3.0 | 1.0 | 1200 | $995 | $0.83 | 10d | 1 | 1.47mi |
| 3925 N 42nd St Milwaukee, WI | 3.0 | 1.0 | 1300 | $1,675 | $1.29 | 43d | 1 | 1.48mi |
Listing history 6 events
-
2026-04-02status Pending
-
2026-03-20status Active
-
2026-01-29status Pending
-
2026-01-16$159,900 Active
-
2020-11-02soldstatus $97,750 17-char remark
Show marketing remark (17 chars)
One Party Listing
-
2020-11-02$97,750 17-char remark
Show marketing remark (17 chars)
One Party Listing
ⓘ 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 ≥100°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
- $26,280
- − Mortgage interest
- −$8,957
- − Property taxes
- −$2,398
- − Insurance
- −$800
- − Repairs & maintenance
- −$2,102
- − Management
- −$2,102
- − Depreciation
- −$4,652
- Taxable income
- $5,269
- Est. tax owed @ 24.0%
- −$1,264
- After-tax cash flow
- $6,236/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
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
- 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 |
|---|---|---|
| Industrial Machinery | 4 | $23B |
|
||
| Industrial Technology | 2 | $36B |
|
||
| Insurance | 1 | $36B |
|
||
| Professional Services | 1 | $19B |
|
||
| Utilities | 1 | $9B |
|
||
| Consumer Goods | 1 | $3B |
|
||
Price history
+63.6% since first listed6 events — show timeline
- 2026-04-02 Pending — METROMLS
- 2026-03-20 Relisted — METROMLS
- 2026-01-29 Pending — METROMLS
- 2026-01-16 Listed $159,900 METROMLS
- 2020-11-02 Listed $97,750 METROMLS
- 2020-11-02 Sold (MLS) $97,750 METROMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…