CashFlowRE
Sign in Sign up
2901 N Mother Simpson Way Duplex
C- Composite 54.78
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 +15.0/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +4.6/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$15,000

2901 N Mother Simpson Way · Milwaukee, WI 53206
3 bd · 2.0 ba · 1,172 sqft · MultiFamily public records · 19 Days on market
Built 1900 7,405 sqft lot

🖨 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

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 FEBRUARY 16, 2026 AT 10:00am

Key facts

  • 7,405 sq ft lot
  • Built 1900
  • Listed 19 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 × 3-bed/2.0-bath units multifamily listed at $15k.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive. Per door: $779/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $15k).
  • Recommended offer: $15k (1.5% below list) — sets the bar for market timing.
  • Cap rate 131.0% 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 fast (+8.3%/yr); 150 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,131/mo this rent would consume 87% of the median local household income ($29k/yr) (locally 2061% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $2k of equity ($104 loan paydown + $2k appreciation (10.0% local appreciation)).
  • Milwaukee County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 8.0% rent growth), your $4k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($15k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 13y 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 3.2% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $14,775 (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 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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 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
14.21%
Cap rate
131.00%
Cash-on-cash
445.38%
DSCR
20.82
GRM
0.6

CMA / ARV

ARV (on-the-fly)
$117,200
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2901 N Mother Simpson Way 0.00mi 3/2.0 1,172 (0%) 1mo $24,000 $20 99
3204 N 14th St 0.44mi 3/2.0 1,300 (+11%) 21mo $130,000 $100 44
3349 N 16th St #3351 0.71mi 4/2.0 (+1) 1,288 (+10%) 2mo $195,000 $151 44

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
29.28×
Total profit
$118,759
Equity at exit
$13,513
10-year hold
IRR
Equity multiple
72.34×
Total profit
$299,640
Equity at exit
$29,142

Cash invested: $4,200 (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 53206

Rents YoY
8.3%
Active inventory
150
Price-to-rent
1.2×

Monthly cashflow live

Estimated rent
$2,131 medium interval (Pro) →
Mortgage (P&I)
$79
Tax from tax record
$40 /mo · $477/yr
Insurance
$6
HOA
$0
Vacancy / Maint / Mgmt
$448
Net cashflow
$1,559

Break-even live

Break-even rent $158
Max offer price $15,000
Occupancy floor 22%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,131

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
$3,750
Closing costs
$450
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
3045 N 11th St #3047 Milwaukee, WI 3.0 1.0 1065 $1,175 $1.10 4d 1 0.23mi
3058 N 11th St Unit 3058 Lower Milwaukee, WI 2.0 1.0 840 $945 $1.12 23d 1 0.24mi
3025 N 6th St Milwaukee, WI 2.0 1.0 1153 $1,125 $0.98 43d 1 0.33mi
1326 W Burleigh St Unit 1326 Lower Milwaukee, WI 2.0 1.0 900 $825 $0.92 2d 1 0.36mi
2955 N 17th St Unit B UPSTAIRS Milwaukee, WI 2.0 1.0 1000 $900 $0.90 17d 1 0.55mi
2577 N Vel R Phillips Ave Milwaukee, WI 3.0 1.0 1048 $1,400 $1.34 17d 1 0.56mi
3298 N 13th St Milwaukee, WI 3.0 1.0 885 $895 $1.01 43d 1 0.56mi
2407 N 6th St Milwaukee, WI 2.0 1.0 897 $1,100 $1.23 43d 1 0.65mi
2719 N 1st St Milwaukee, WI 2.0 1.0 1300 $1,095 $0.84 14d 1 0.67mi
3037 N 1st St Milwaukee, WI 2.0 1.0 763 $990 $1.30 43d 1 0.67mi
2808 N Palmer St Unit Lower Milwaukee, WI 2.0 1.0 1200 $875 $0.73 43d 1 0.75mi
3156 N 1st St Milwaukee, WI 2.0 1.0 900 $895 $0.99 43d 1 0.76mi
2724 N Palmer St Milwaukee, WI 3.0 1.0 900 $1,300 $1.44 43d 1 0.77mi
3416 N 17th St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,100 $0.92 43d 1 0.78mi
223 E Burleigh St Unit 223 Milwaukee, WI 4.0 1.0 1153 $1,395 $1.21 43d 1 0.81mi
3228 N Achilles St Unit 3228A Milwaukee, WI 2.0 1.0 713 $895 $1.26 43d 1 0.82mi
2945 N 23rd St Milwaukee, WI 3.0 1.0 1014 $1,195 $1.18 43d 1 0.89mi
2741 N 23rd St Milwaukee, WI 3.0 1.0 900 $1,050 $1.17 14d 1 0.90mi
2741 N 23rd St Unit 2 Milwaukee, WI 3.0 1.0 1000 $1,100 $1.10 17d 1 0.90mi
2716A N Buffum St Milwaukee, WI 2.0 1.0 1100 $1,200 $1.09 21d 1 0.92mi
2536 N Richards St Unit 1ST Milwaukee, WI 2.0 1.0 1200 $950 $0.79 43d 1 0.94mi
3029 N Holton St Milwaukee, WI 3.0 1.0 980 $1,200 $1.22 43d 1 0.95mi
3600 N Vel R. Phillips Ave Milwaukee, WI 2.0 1.0 900 $950 $1.06 4d 1 0.96mi
2630 N 24th St Milwaukee, WI 2.0 1.0 934 $1,450 $1.55 20d 1 0.97mi
2507 N Buffum St Milwaukee, WI 3.0 1.0 1300 $1,375 $1.06 20d 1 0.99mi
3255 N Buffum St Unit 3255 Upper Milwaukee, WI 2.0 1.0 1100 $1,350 $1.23 43d 1 1.00mi
3039 N 24th Pl Unit 3039 Milwaukee, WI 2.0 1.0 800 $995 $1.24 16d 1 1.03mi
3373 N Richards St Milwaukee, WI 2.0 1.0 950 $1,150 $1.21 23d 1 1.03mi
3352 N Richards St Unit Second floor Milwaukee, WI 2.0 1.0 1000 $1,150 $1.15 43d 1 1.03mi
3646 N 19th St Milwaukee, WI 2.0 1.0 935 $1,100 $1.18 4d 1 1.07mi
312 E Townsend St Unit 312 Milwaukee, WI 3.0 1.0 1400 $1,250 $0.89 23d 1 1.08mi
3747 N 16th St Milwaukee, WI 2.0 1.0 1200 $875 $0.73 43d 1 1.08mi
2517 W Hadley St Milwaukee, WI 2.0 1.0 850 $1,050 $1.24 14d 1 1.09mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 17d 1 1.09mi
605 E Auer Ave Milwaukee, WI 2.0 1.0 1200 $1,200 $1.00 10d 1 1.09mi
524 E Wright St Milwaukee, WI 3.0 1.0 900 $1,275 $1.42 14d 1 1.10mi
3703 N 1st St Unit Upper-3705 Milwaukee, WI 3.0 1.0 1034 $1,200 $1.16 43d 1 1.11mi
3410 N 23rd St Milwaukee, WI 2.0 1.0 800 $800 $1.00 17d 1 1.12mi
118 E Lloyd St Unit Lower Milwaukee, WI 2.0 1.0 810 $1,350 $1.67 17d 1 1.13mi
2765 N 26th St Unit 1 Milwaukee, WI 3.0 1.0 1125 $1,200 $1.07 4d 1 1.14mi

Listing history 7 events

  1. 2026-03-25
    status Pending
  2. 2026-03-06
    listed $15,000 Active
  3. 2026-02-17
    status Pending 238-char remark
    Show marketing remark (238 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 FEBRUARY 16, 2026 AT 10:00am

  4. 2026-02-17
    historical 238-char remark
    Show marketing remark (238 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 FEBRUARY 16, 2026 AT 10:00am

  5. 2026-01-12
    listed $24,600 Active 238-char remark
    Show marketing remark (238 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 FEBRUARY 16, 2026 AT 10:00am

  6. 2013-06-03
    listed $11,000 341-char remark
    Show marketing remark (341 chars)

    This is a unique corner lot, side-by-side duplex. One unit has two bedrooms and dining room and the other has one bedroom with large living room. Both units have step saver kitchens. Property needs work. Seller will look at all reasonable offers. Buyer will be responsible for all code violations. This could be a very profitable investment.

  7. 2013-06-03
    historical 341-char remark
    Show marketing remark (341 chars)

    This is a unique corner lot, side-by-side duplex. One unit has two bedrooms and dining room and the other has one bedroom with large living room. Both units have step saver kitchens. Property needs work. Seller will look at all reasonable offers. Buyer will be responsible for all code violations. This could be a very profitable investment.

ⓘ 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
$477 · $40/mo
Projected year-2 tax
$477 · $40/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 6/10 Major FEMA zone X (unshaded) · 71% 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
$25,572
− Mortgage interest
−$840
− Property taxes
−$477
− Insurance
−$75
− Repairs & maintenance
−$2,046
− Management
−$2,046
− Depreciation
−$436
Taxable income
$19,652
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,716
After-tax cash flow
$13,990/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)
19,887
Household income
$29,336
Rent vs Own
67.8% rent · 32.2% own
Severe rent burden
2061.0

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 (91%)
Race & ethnicity
Black 91% Two or more races 3% White 3% Hispanic / Latino 3%
Common ancestry
Norwegian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 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
▲ 133.03%
Current HPI
397.7151
Rent YoY
▲ 8.28%
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

+36.4% since first listed
7 events — show timeline
  • 2026-03-25 Pending METROMLS
  • 2026-03-06 Listed $15,000 METROMLS
  • 2026-02-17 Pending METROMLS
  • 2026-02-17 Listing Removed METROMLS
  • 2026-01-12 Listed $24,600 METROMLS
  • 2013-06-03 Listing Removed METROMLS
  • 2013-06-03 Listed $11,000 METROMLS

Property tax history

-19.5%/yr

Latest (2024): $477 · -74.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…