CashFlowRE
Sign in Sign up
2206 S 36th St Duplex
C- Composite 52.0
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 +19.8/30.0
  • ARV discount +8.7/15.0
  • DSCR +6.3/10.0
  • 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

$199,900

2206 S 36th St · Milwaukee, WI 53215
4 bd · 2.0 ba · 1,937 sqft · MultiFamily public records · 5 Days on market
Built 1928 4,791 sqft lot Est $205k · at est.

🖨 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

Investment Opportunity or Owner-Occupant Dream! This charming duplex offers 2 bedrooms and 1 full bath each unit, with comfortable, functional living spaces. The main level boasts a spacious living room perfect for entertaining, enhanced by a formal dining room with beautiful built-in china cabinets, original stained glass windows, in addition to a cozy styled kitchen that exudes warmth and character, and a recreation room in the basement. The second-floor unit offers great potential and needs only a little TLC. Additional highlights include 4 off-street parking spaces and a convenient location close to shopping, restaurants, schools, and everyday amenities. Live in one unit and rent the ot

Key facts

  • 4,791 sq ft lot
  • Parking
  • Built 1928

Property features AI

Finance

  • Other: Property type: Multi-Family

Exterior

  • Parking: 1 parking space
  • Utilities: Municipal water; Municipal sewer
  • Home design: 1.5-story multi-family property; Zoned RT4 Residential; Lot size approximately 0.11 acre (less than 1/2 acre)
  • Construction: Year built: public/assessor records
  • Exterior features: Wood exterior; Other exterior materials

Interior

  • Kitchen: Unit 2 kitchen (upper level); Included appliances: 2 oven/ranges, 1 microwave
  • Bedrooms: Unit 1: 2 bedrooms; Unit 2: 2 bedrooms (master bedroom on upper level)
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Interior features: Full block basement
  • Laundry & utility: Included: 1 washer and 1 dryer; Electric service: 1 electric meter and 2 electric meters (multiple meters)

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 $200k.

Deal economics

  • At list price, monthly cash flow is $239 ($3k/yr) — positive. Per door: $120/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Cap rate 7.7% 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); 56 active listings in the ZIP; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,142/mo this rent would consume 47% 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 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $57k; list at $200k implies a 251% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $199,900

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 1928 — 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
7.73%
Cash-on-cash
5.13%
DSCR
1.23
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$205,322
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1932 S 31st St #1934 0.47mi 4/2.0 1,798 (-7%) 3mo $180,000 $100 64
2128 S 28th St Unit 2128A 0.51mi 4/2.0 2,007 (+4%) 10mo $100,000 $50 62
1938 S 28th St 0.60mi 4/2.0 2,013 (+4%) 14mo $233,000 $116 54
2169 S 31st St 0.29mi 5/2.0 (+1) 2,167 (+12%) 19mo $250,000 $115 46
2053 S 25th St 0.70mi 5/3.0 (+1) 2,095 (+8%) 1mo $300,000 $143 44
1663 S 28th St Unit A 0.74mi 4/2.0 2,134 (+10%) 6mo $185,000 $87 43
3527 W Branting Ln 0.72mi 4/2.0 1,698 (-12%) 3mo $200,000 $118 43
2359 S 28th St 0.50mi 4/2.0 1,670 (-14%) 16mo $150,500 $90 40
1530 S 34th St #1532 0.75mi 4/2.0 2,150 (+11%) 9mo $165,000 $77 39
1817 S 29th St #1819 0.60mi 4/2.0 2,190 (+13%) 14mo $220,000 $100 38
1910 S 28th St #1912 0.63mi 4/2.0 2,180 (+12%) 17mo $230,000 $106 36
2532 W Lincoln Ave 0.64mi 3/2.0 (-1) 1,661 (-14%) 19mo $180,000 $108 25

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
-5.9%
Equity multiple
0.77×
Total profit
$-12,625
Equity at exit
$29,806
10-year hold
IRR
6.1%
Equity multiple
1.50×
Total profit
$27,945
Equity at exit
$17,284

Cash invested: $55,972 (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
56
Price-to-rent
15.6×

Monthly cashflow live

Estimated rent
$2,142 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$321 /mo · $3,854/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$450
Net cashflow
$239

Break-even live

Break-even rent $1,839
Max offer price $199,900
Occupancy floor 84%

Sensitivity live

Price -10% $353 -5% $296 +0% $239 +5% $183 +10% $126
Rent -10% $70 -5% $155 +0% $239 +5% $324 +10% $409
Rate -1.0pp $340 -0.5pp $290 base $239 +0.5pp $188 +1.0pp $135

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

UnitsBedsBathsEst. rent
Total (2 units) $2,142

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
$49,975
Closing costs
$5,997
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 7 events

  1. 2026-06-21
    status $199,900 Pending 5 DOM
  2. 2026-06-18
    days on market $199,900 Active 5 DOM
  3. 2026-06-17
    days on market $199,900 Active 4 DOM
  4. 2026-06-16
    days on market $199,900 Active 3 DOM
  5. 2026-06-15
    days on market $199,900 Active 2 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $199,900 Active 1 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
$3,854 · $321/mo
Projected year-2 tax
$3,854 · $321/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 ≥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
$25,704
− Mortgage interest
−$11,198
− Property taxes
−$3,854
− Insurance
−$1,000
− Repairs & maintenance
−$2,056
− Management
−$2,056
− Depreciation
−$5,815
Taxable loss
−$275
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$66
After-tax cash flow
$2,939/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

+335.5% since first listed
3 events — show timeline
  • 2026-06-12 Listed $199,900 METROMLS
  • 1989-09-01 Sold (Public Records) $57,000 Public Records
  • 1980-08-01 Sold (Public Records) $45,900 Public Records

Property tax history

+3.6%/yr

Latest (2024): $3,854 · -11.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…