CashFlowRE
Sign in Sign up
1945 S 29th St Duplex
C Composite 56.08
Why this score? — see what drove the C 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 +20.5/30.0
  • ARV discount +11.9/15.0
  • DSCR +6.5/10.0
  • 1% rule +5.7/10.0
  • 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

$205,000

1945 S 29th St · Milwaukee, WI 53215
5 bd · 2.0 ba · 2,390 sqft · MultiFamily public records · 13 Days on market
Built 1910 4,356 sqft lot Est $227k · 10% under

🖨 Deal sheet (PDF) 📄 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

Prime investment opportunity-turnkey duplex with stable income and recent updates. This fully rented duplex is in a desirable location and is the ultimate blend of charm, convenience, and low-maintenance ownership. Benefit from a brand-new tear off roof with warranty. Positioned perfectly between Rogers and Burham St. Close to highways, public transportation and everyday conveniences. Parking slab in the rear fits two vehicles. Both units are occupied by long-term tenants at $750/month each and are both MTM leases. Tenants pay heat and electric owner pays water. With area values on the rise don't miss this great investment opportunity. The room sizes are est. per owner. 24 notice for showings needed.

Key facts

  • New floors
  • Fresh paint
  • New roof

Tags

NEW FLOORSFRESH PAINTNEW ROOFLARGE ATTICLARGE BASEMENT STORAGEINCOME PRODUCING PROPERTY

Property features AI

Exterior

  • Parking: 1 parking space
  • Utilities: Municipal water; 1 electric meter, 1 gas meter
  • Home design: 2-story duplex; Multi-family property; Zoned R1; Lot size approximately 0.1 acres (less than 1/2 acre)
  • Construction: Built (year per assessor/public record)
  • Exterior features: Aluminum/steel exterior; Aluminum siding

Interior

  • Kitchen: Unit 2 kitchen located on upper level (approx. 12 x 12)
  • Bedrooms: Unit 1: 2 bedrooms; Unit 2: 3 bedrooms (master on upper level, approx. 11 x 10)
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Interior features: Full basement
  • Laundry & utility: Shared utilities: 1 electric meter, 1 gas meter

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 $205k.

Deal economics

  • At list price, monthly cash flow is $270 ($3k/yr) — positive. Per door: $135/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $205k).
  • Cap rate 7.9% 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); 57 active listings in the ZIP; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,199/mo this rent would consume 49% of the median local household income ($54k/yr) (locally 2283% 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 $6k 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.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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 $135k; list at $205k implies a 52% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $205,000

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 1910 — 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
1.07%
Cap rate
7.88%
Cash-on-cash
5.65%
DSCR
1.25
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$227,050
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1633 S 30th St 0.28mi 5/2.0 2,303 (-4%) 6mo $126,467 $55 76
2055 S 25th St #2057 0.30mi 4/2.0 (-1) 2,344 (-2%) 2mo $280,000 $119 76
3109 W Lapham St #3113 0.34mi 6/2.0 (+1) 2,300 (-4%) 1mo $248,000 $108 72
1800 S 29th St #1802 0.13mi 6/2.0 (+1) 2,112 (-12%) 1mo $199,900 $95 69
2148 S 33rd St Unit A 0.35mi 4/2.0 (-1) 2,267 (-5%) 2mo $258,900 $114 68
2343 W Becher St #2345 0.44mi 6/2.0 (+1) 2,424 (+1%) 6mo $154,000 $64 67
2149 S 24th St #2151 0.43mi 6/2.0 (+1) 2,360 (-1%) 7mo $215,000 $91 67
2232 W Mitchell St #2234 0.49mi 5/2.0 2,600 (+9%) 0mo $160,000 $62 62
2053 S 25th St 0.30mi 5/3.0 2,095 (-12%) 1mo $300,000 $143 61
1663 S 28th St Unit A 0.24mi 4/2.0 (-1) 2,134 (-11%) 6mo $185,000 $87 61
1530 S 34th St #1532 0.49mi 4/2.0 (-1) 2,150 (-10%) 9mo $165,000 $77 47
1943 S Muskego Ave #1945 0.49mi 6/2.0 (+1) 2,034 (-15%) 7mo $224,000 $110 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 · 5.02% rent growth · sell at horizon

5-year hold
IRR
-5.2%
Equity multiple
0.80×
Total profit
$-11,380
Equity at exit
$30,566
10-year hold
IRR
6.8%
Equity multiple
1.56×
Total profit
$32,018
Equity at exit
$17,725

Cash invested: $57,400 (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 53215

Home prices YoY
-13.6%
Rents YoY
5.0%
Active inventory
57
Price-to-rent
15.5×

Monthly cashflow live

Estimated rent
$2,199 high interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$306 /mo · $3,677/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$462
Net cashflow
$270

Break-even live

Break-even rent $1,857
Max offer price $205,000
Occupancy floor 83%

Sensitivity live

Price -10% $386 -5% $328 +0% $270 +5% $212 +10% $154
Rent -10% $97 -5% $183 +0% $270 +5% $357 +10% $444
Rate -1.0pp $374 -0.5pp $322 base $270 +0.5pp $217 +1.0pp $163

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

UnitsBedsBathsEst. rent
Total (2 units) $2,199

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
$51,250
Closing costs
$6,150
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.

Listing history 10 events

  1. 2026-06-18
    days on market $205,000 Active 13 DOM
  2. 2026-06-17
    days on market $205,000 Active 12 DOM
  3. 2026-06-16
    days on market $205,000 Active 11 DOM
  4. 2026-06-15
    days on market $205,000 Active 10 DOM
  5. 2026-06-13
    days on market $205,000 Active 8 DOM
  6. 2026-06-13
    days on market $205,000 Active 7 DOM
  7. 2026-06-09
    days on market $205,000 Active 4 DOM
  8. 2026-06-08
    days on market $205,000 Active 3 DOM
  9. 2026-06-07
    remarks 610-char remark
  10. 2026-06-07
    listed $205,000 Active 2 DOM

ⓘ 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
$3,677 · $306/mo
Projected year-2 tax
$3,735 · $311/mo
Expected delta
+$58/yr (+$5/mo · 1.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 75% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥97°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
$26,388
− Mortgage interest
−$11,483
− Property taxes
−$3,677
− Insurance
−$1,025
− Repairs & maintenance
−$2,111
− Management
−$2,111
− Depreciation
−$5,964
Taxable income
$17
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4
After-tax cash flow
$3,240/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)
58,146
Household income
$54,289
Rent vs Own
52.6% rent · 47.4% own
Severe rent burden
2283.0

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 Hispanic (69%)
Race & ethnicity
Hispanic / Latino 69% Two or more races 34% White 18% Asian 6% Black 5% Native American 2%
Hispanic origin (detail)
Mexican 52% Puerto Rican 12%
Common ancestry
Romanian 6% Portuguese 1%
Foreign-born
31% · Canada, Philippines, Jamaica
Languages at home
35% English-only · Spanish 59% Other Asian/Pacific 3% Other Indo-European 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
▼ -52.55%
Current HPI
332.891
Rent YoY
▲ 5.02%
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

+388.1% since first listed
6 events — show timeline
  • 2026-06-05 Listed $205,000 METROMLS
  • 2026-02-22 Listing Removed METROMLS
  • 2026-02-13 Listed $199,000 METROMLS
  • 2025-12-08 Sold (Public Records) $135,000 Public Records
  • 2006-11-01 Sold (Public Records) $155,000 Public Records
  • 1982-03-01 Sold (Public Records) $42,000 Public Records

Property tax history

+2.0%/yr

Latest (2024): $3,677 · +18.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…