CashFlowRE
Sign in Sign up
3034 N 60th St #3036 Duplex
B- Composite 68.27
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

3034 N 60th St #3036 · Milwaukee, WI 53210
4 bd · 2.0 ba · 1,632 sqft · MultiFamily · 25 Days on market
Built 1942 4,791 sqft lot Est $163k · at est.

🖨 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

NEW CARPETLARGE WINDOWSDEDICATED DINING SPACECRISP WHITE CABINETRYSOLID SURFACE COUNTERTOPSMATCHING BLACK APPLIANCES

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 × 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.
Recommended offer $157,501 (1.5% below list)

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. Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
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

5-year hold
IRR
8.9%
Equity multiple
1.35×
Total profit
$15,755
Equity at exit
$23,842
10-year hold
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
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
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

Break-even rent $1,399
Max offer price $159,900
Occupancy floor 66%

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

UnitsBedsBathsEst. rent
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

AddressBedsBaths SqftRent$/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

  1. 2026-04-02
    status Pending
  2. 2026-03-20
    status Active
  3. 2026-01-29
    status Pending
  4. 2026-01-16
    listed $159,900 Active
  5. 2020-11-02
    soldstatus $97,750 17-char remark
    Show marketing remark (17 chars)

    One Party Listing

  6. 2020-11-02
    listed $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
combined federal + state — saved on this device
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

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

+63.6% since first listed
6 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

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…