CashFlowRE
Sign in Sign up
2922 N 6th St
B- Composite 68.96
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
  • Livability +4.0/5.0
  • Rent growth +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$28,000

2922 N 6th St · Milwaukee, WI 53212
2 bd · 1.0 ba · 787 sqft · SingleFamily public records · 64 Days on market
Built 1870 9,147 sqft lot $36/sqft · 54% below area

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

City Tax Foreclosure - 2BR/1BA with 787 square feet, and more. City Scope of Essential Work is $40,100. Total scope of work is $53,950. Rooms and lot sizes are estimates & all information should be verified. Property being sold in 'as-is' condition. Bring flashlights & use caution when entering. Note: Property open to owner-occupant offers only first 30 days of listing

Key facts

  • 9,147 sq ft lot
  • Built 1870
  • Listed 64 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 2-bed/1.0-bath single-family listed at $28k.

Deal economics

  • At list price, monthly cash flow is $628 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $28k).
  • Recommended offer: $26k (6.0% below list) — sets the bar for market timing.
  • Cap rate 33.2% 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 (+5.0%/yr); 129 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $194 of loan paydown is wiped out by about $840 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 + 5.0% rent growth), your $8k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($26k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 7y 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.

Risks & watch-outs

  • Watch-outs: property tax is 3.8% of price; built in 1870 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $26,320 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1870 — 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 for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
3.96%
Cap rate
33.19%
Cash-on-cash
96.05%
DSCR
5.27
GRM
2.1

CMA / ARV

ARV (median comp)
$61,370
List price
$28,000
Delta
-54.37%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2959 N 6th St 0.06mi 3/1.5 (+1) 840 (+7%) 2mo $85,500 $102 78
1319 W Groeling Ave 0.51mi 2/1.0 790 (+0%) 5mo $65,000 $82 72
112 W Hadley St 0.36mi 2/1.0 800 (+2%) 10mo $210,000 $263 72
2836 N Richards St 0.55mi 2/1.0 871 (+11%) 2mo $116,000 $133 55
2908 N 13th St 0.47mi 2/1.0 855 (+9%) 12mo $45,000 $53 54
408 W Wright St 0.54mi 2/1.0 809 (+3%) 21mo $23,500 $29 52
3020 N Teutonia Ave 0.66mi 3/1.0 (+1) 783 (-0%) 17mo $65,000 $83 49
3206 N 7th St 0.35mi 2/1.0 670 (-15%) 20mo $65,000 $97 42

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 · 5.0% rent growth · sell at horizon

5-year hold
IRR
99.4%
Equity multiple
5.82×
Total profit
$37,756
Equity at exit
$4,175
10-year hold
IRR
Equity multiple
13.02×
Total profit
$94,271
Equity at exit
$2,421

Cash invested: $7,840 (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 53212

Rents YoY
5.0%
Active inventory
129
Price-to-rent
2.1×

Monthly cashflow live

Estimated rent
$1,108 high interval (Pro) →
Mortgage (P&I)
$147
Tax from tax record
$89 /mo · $1,074/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$628

Break-even live

Break-even rent $314
Max offer price $28,000
Occupancy floor 38%

Sensitivity live

Price -10% $643 -5% $635 +0% $628 +5% $620 +10% $612
Rent -10% $540 -5% $584 +0% $628 +5% $671 +10% $715
Rate -1.0pp $642 -0.5pp $635 base $628 +0.5pp $620 +1.0pp $613

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
$7,000
Closing costs
$840
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3037 N 1st St Milwaukee, WI 2.0 1.0 763 $990 $1.30 44d 1 0.36mi
3058 N 11th St Unit 3058 Lower Milwaukee, WI 2.0 1.0 840 $945 $1.12 24d 1 0.40mi
3045 N 11th St #3047 Milwaukee, WI 3.0 1.0 1065 $1,175 $1.10 5d 1 0.41mi
2577 N Vel R Phillips Ave Milwaukee, WI 3.0 1.0 1048 $1,400 $1.34 17d 1 0.45mi
3156 N 1st St Milwaukee, WI 2.0 1.0 900 $895 $0.99 44d 1 0.47mi
3042 N Palmer St #2 Milwaukee, WI 1.0 1.0 573 $825 $1.44 24d 1 0.47mi
2724 N Palmer St Milwaukee, WI 3.0 1.0 900 $1,300 $1.44 44d 1 0.52mi
3228 N Achilles St Unit 3228A Milwaukee, WI 2.0 1.0 713 $895 $1.26 44d 1 0.54mi
1345 W Locust St #10 Milwaukee, WI 1.0 1.0 800 $775 $0.97 24d 1 0.55mi
1326 W Burleigh St Unit 1326 Lower Milwaukee, WI 2.0 1.0 900 $825 $0.92 2d 1 0.56mi
3029 N Holton St Milwaukee, WI 3.0 1.0 980 $1,200 $1.22 44d 1 0.64mi
2716A N Buffum St Milwaukee, WI 2.0 1.0 1100 $1,200 $1.09 22d 1 0.65mi
3298 N 13th St Milwaukee, WI 3.0 1.0 885 $895 $1.01 44d 1 0.66mi
2407 N 6th St Milwaukee, WI 2.0 1.0 897 $1,100 $1.23 44d 1 0.67mi
3255 N Buffum St Unit 3255 Upper Milwaukee, WI 2.0 1.0 1100 $1,350 $1.23 44d 1 0.71mi
3352 N Richards St Unit Second floor Milwaukee, WI 2.0 1.0 1000 $1,150 $1.15 44d 1 0.75mi
3373 N Richards St Milwaukee, WI 2.0 1.0 950 $1,150 $1.21 24d 1 0.76mi
3600 N Vel R. Phillips Ave Milwaukee, WI 2.0 1.0 900 $950 $1.06 5d 1 0.79mi
2336 N 1st St Unit 8 Milwaukee, WI 1.0 1.0 650 $945 $1.45 5d 1 0.83mi
2955 N 17th St Unit B UPSTAIRS Milwaukee, WI 2.0 1.0 1000 $900 $0.90 17d 1 0.84mi
524 E Wright St Milwaukee, WI 3.0 1.0 900 $1,275 $1.42 15d 1 0.88mi
3703 N 1st St Unit Upper-3705 Milwaukee, WI 3.0 1.0 1034 $1,200 $1.16 44d 1 0.90mi
2934 N Bremen St Milwaukee, WI 2.0 1.0 798 $1,398 $1.75 24d 1 0.91mi
3368 N Booth St #3374 Milwaukee, WI 2.0 1.0 900 $950 $1.06 24d 1 0.91mi
3368 N Booth St #3374 Milwaukee, WI 2.0 1.0 900 $950 $1.06 44d 1 0.91mi
2772 N Bremen St Milwaukee, WI 2.0 1.0 900 $1,295 $1.44 44d 1 0.93mi
3444 N 17th St Milwaukee, WI 1.0 1.0 600 $695 $1.16 44d 1 0.95mi
1135 W Atkinson Ave Unit 9 Milwaukee, WI 1.0 1.0 600 $700 $1.17 24d 1 0.96mi
1135 W Atkinson Ave Unit 8 Milwaukee, WI 1.0 1.0 600 $700 $1.17 44d 1 0.96mi
1625 W Keefe Ave Unit 4 Milwaukee, WI 1.0 1.0 750 $725 $0.97 24d 1 0.97mi
919 E Clarke St Unit 4 Milwaukee, WI 2.0 1.0 1000 $1,295 $1.29 44d 1 1.03mi
118 E Lloyd St Unit Lower Milwaukee, WI 2.0 1.0 810 $1,350 $1.67 17d 1 1.04mi
2636 N Weil St Milwaukee, WI 2.0 1.0 900 $1,100 $1.22 2d 1 1.04mi
2110 N Palmer St Milwaukee, WI 2.0 1.0 1100 $1,985 $1.80 4d 1 1.05mi
329 E Garfield Ave Milwaukee, WI 2.0 1.5 1100 $1,350 $1.23 5d 1 1.05mi
2442 N Bremen St Milwaukee, WI 2.0 1.0 1100 $1,495 $1.36 44d 1 1.10mi
1106 E Clarke St Milwaukee, WI 2.0 1.0 950 $795 $0.84 44d 1 1.12mi
3908 N 6th St Milwaukee, WI 2.0 1.0 1100 $1,150 $1.05 24d 1 1.14mi
2552 N Humboldt Blvd Milwaukee, WI 2.0 1.0 800 $1,250 $1.56 44d 1 1.14mi
2552 N Humboldt Blvd Milwaukee, WI 3.0 1.0 1000 $1,595 $1.59 24d 1 1.14mi

Listing history 26 events

  1. 2026-06-18
    days on market $28,000 Active 64 DOM
  2. 2026-06-17
    days on market $28,000 Active 63 DOM
  3. 2026-06-16
    days on market $28,000 Active 62 DOM
  4. 2026-06-15
    days on market $28,000 Active 61 DOM
  5. 2026-06-13
    days on market $28,000 Active 59 DOM
  6. 2026-06-13
    days on market $28,000 Active 58 DOM
  7. 2026-06-09
    days on market $28,000 Active 55 DOM
  8. 2026-06-08
    days on market $28,000 Active 54 DOM
  9. 2026-06-07
    days on market $28,000 Active 53 DOM
  10. 2026-06-05
    days on market $28,000 Active 50 DOM
  11. 2026-06-03
    days on market $28,000 Active 49 DOM
  12. 2026-06-02
    days on market $28,000 Active 48 DOM
  13. 2026-06-01
    days on market $28,000 Active 47 DOM
  14. 2026-05-31
    days on market $28,000 Active 46 DOM
  15. 2026-04-15
    listed $28,000 Active 383-char remark
    Show marketing remark (383 chars)

    City Tax Foreclosure - 2BR/1BA with 787 square feet, and more. City Scope of Essential Work is $40,100. Total scope of work is $53,950. Rooms and lot sizes are estimates & all information should be verified. Property being sold in 'as-is' condition. Bring flashlights & use caution when entering. Note: Property open to owner-occupant offers only first 30 days of listing

  16. 2026-04-06
    historical 235-char remark
    Show marketing remark (235 chars)

    This is a tax foreclosed property. 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. BIDS DUE March 30, 2026 AT 10:00am

  17. 2026-02-23
    listed $51,100 Active 235-char remark
    Show marketing remark (235 chars)

    This is a tax foreclosed property. 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. BIDS DUE March 30, 2026 AT 10:00am

  18. 2022-02-07
    soldstatus $29,000 Sold
  19. 2022-01-31
    status Pending
  20. 2022-01-15
    historical Contingent
  21. 2022-01-02
    listed $34,000 Active
  22. 2019-12-30
    soldstatus $19,500 Sold
  23. 2019-12-13
    status Pending
  24. 2019-12-04
    status Active
  25. 2019-11-20
    historical Contingent
  26. 2019-11-19
    listed $25,900 Active

ⓘ 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
$1,074 · $89/mo
Projected year-2 tax
$1,074 · $89/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 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
$13,299
− Mortgage interest
−$1,568
− Property taxes
−$1,074
− Insurance
−$140
− Repairs & maintenance
−$1,064
− Management
−$1,064
− Depreciation
−$815
Taxable income
$7,575
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,818
After-tax cash flow
$5,713/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)
28,938
Household income
$47,298
Rent vs Own
65.6% rent · 34.4% own
Severe rent burden
2397.0

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 0.64)
Race & ethnicity
Black 48% White 35% Hispanic / Latino 12% Two or more races 9%
Hispanic origin (detail)
Mexican 4% Puerto Rican 6%
Common ancestry
Romanian 4% Portuguese 2% Italian 2%
Foreign-born
2% · Canada
Languages at home
92% English-only · Spanish 6%

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
▼ -216.73%
Current HPI
385.8225
Rent YoY
▲ 5.00%
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

+8.1% since first listed
12 events — show timeline
  • 2026-04-15 Listed $28,000 METROMLS
  • 2026-04-06 Listing Removed METROMLS
  • 2026-02-23 Listed $51,100 METROMLS
  • 2022-02-07 Sold (MLS) $29,000 METROMLS
  • 2022-01-31 Pending METROMLS
  • 2022-01-15 Contingent METROMLS
  • 2022-01-02 Listed $34,000 METROMLS
  • 2019-12-30 Sold (MLS) $19,500 METROMLS
  • 2019-12-13 Pending METROMLS
  • 2019-12-04 Relisted METROMLS
  • 2019-11-20 Contingent METROMLS
  • 2019-11-19 Listed $25,900 METROMLS

Property tax history

+5.7%/yr

Latest (2024): $1,074 · -47.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…