CashFlowRE
Sign in Sign up
2551 N 40th St #2553 Duplex
D Composite 42.17
Why this score? — see what drove the D 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
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.5/5.0
  • Schools +1.2/10.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$40,000

2551 N 40th St #2553 · Milwaukee, WI 53210
4 bd · 2.0 ba · 2,330 sqft · MultiFamily · 64 Days on market
Built 1914 Poor condition 4,791 sqft lot $17/sqft · 65% below area ↓ 43% since listing

🖨 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

City Tax Foreclosure - 2/2BR Duplex w/ 2,330 square feet, and more. City Scope of Essential Work is $73,265 Total scope of work is $85,065. Room and lot sizes are estimates & all information should be verified. Property being sold in 'as-is' condition. Bring flashlights & use caution when entering. Property open to owner-occupant offers only first 30 days of listing. NOTE: When writing an OTP write address on offer as follows: 2551-2553 N. 40th Street

Key facts

  • 4,791 sq ft lot
  • Parking
  • Built 1914

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 $40k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $1k ($18k/yr) — positive. Per door: $739/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $40k).
  • Recommended offer: $38k (6.0% below list) — sets the bar for market timing.
  • Cap rate 50.6% 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; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,221/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 $277 of loan paydown is wiped out by about $1k 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 $11k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($38k) is reasonable based on typical stale-listing flexibility.
  • 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.

Risks & watch-outs

  • Watch-outs: built in 1914 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $37,600 (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. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. Built in 1914 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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?
  10. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  11. 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.
  12. 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.
  13. 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
5.55%
Cap rate
50.64%
Cash-on-cash
158.37%
DSCR
8.05
GRM
1.5

CMA / ARV

ARV (median comp)
$114,895
List price
$40,000
Delta
-65.19%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2661 N 39th St #2663 0.15mi 4/2.0 2,469 (+6%) 2mo $145,000 $59 81
2118 N 38th St #2120 0.53mi 4/2.0 2,341 (+0%) 0mo $62,500 $27 74
2838 N 40th St #2840 0.36mi 4/2.0 2,202 (-6%) 2mo $65,000 $30 72
2631 N 33rd St #2633 0.43mi 4/2.0 2,470 (+6%) 1mo $72,500 $29 69
2642 N 51st St #2644 0.70mi 4/2.0 2,294 (-2%) 1mo $122,500 $53 64
3127 W Garfield Ave #3129 0.68mi 5/2.0 (+1) 2,332 (+0%) 0mo $130,000 $56 63
2342 N 45th St #2344 0.40mi 4/2.0 2,577 (+11%) 3mo $125,000 $49 61
3513 W Lloyd St #3515 0.63mi 4/2.0 2,470 (+6%) 3mo $220,000 $89 58
2014 N 35th St #2016 0.67mi 4/2.0 2,208 (-5%) 2mo $72,000 $33 58
2576 N 51st St #2578 0.68mi 4/2.0 2,178 (-6%) 1mo $149,900 $69 57
2400 N 35th St #2402 0.37mi 5/2.0 (+1) 1,994 (-14%) 1mo $65,000 $33 53
3024 N 44th St 0.64mi 4/2.0 1,998 (-14%) 1mo $120,775 $60 45

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
Equity multiple
8.99×
Total profit
$89,544
Equity at exit
$5,964
10-year hold
IRR
Equity multiple
19.49×
Total profit
$207,044
Equity at exit
$3,458

Cash invested: $11,200 (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 53210

Home prices YoY
-21.5%
Rents YoY
3.8%
Active inventory
142
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$2,221 high interval (Pro) →
Mortgage (P&I)
$210
Tax est. 1.5%
$50 /mo · $600/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$466
Net cashflow
$1,478

Break-even live

Break-even rent $350
Max offer price $40,000
Occupancy floor 28%

Sensitivity live

Price -10% $1,506 -5% $1,492 +0% $1,478 +5% $1,464 +10% $1,451
Rent -10% $1,303 -5% $1,390 +0% $1,478 +5% $1,566 +10% $1,654
Rate -1.0pp $1,498 -0.5pp $1,488 base $1,478 +0.5pp $1,468 +1.0pp $1,457

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

UnitsBedsBathsEst. rent
Total (2 units) $2,221

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
$10,000
Closing costs
$1,200
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2137 N 47th St Milwaukee, WI 5.0 2.0 1723 $1,850 $1.07 15d 1 0.66mi
2976 N 49th St Milwaukee, WI 3.0 1.0 1700 $1,300 $0.76 17d 1 0.78mi
2432 N 28th St Milwaukee, WI 5.0 1.5 1876 $1,600 $0.85 44d 1 0.80mi
2704 W Concordia Ave Unit Na Milwaukee, WI 5.0 2.0 1856 $2,500 $1.35 24d 1 1.30mi
2119 W Brown St Milwaukee, WI 3.0 1.0 1754 $995 $0.57 3d 1 1.38mi

Listing history 17 events

  1. 2026-06-18
    days on market $40,000 Active 64 DOM
  2. 2026-06-17
    days on market $40,000 Active 63 DOM
  3. 2026-06-16
    days on market $40,000 Active 62 DOM
  4. 2026-06-15
    days on market $40,000 Active 61 DOM
  5. 2026-06-13
    days on market $40,000 Active 59 DOM
  6. 2026-06-13
    days on market $40,000 Active 58 DOM
  7. 2026-06-09
    days on market $40,000 Active 55 DOM
  8. 2026-06-08
    days on market $40,000 Active 54 DOM
  9. 2026-06-07
    days on market $40,000 Active 53 DOM
  10. 2026-06-05
    days on market $40,000 Active 50 DOM
  11. 2026-06-03
    days on market $40,000 Active 49 DOM
  12. 2026-06-02
    days on market $40,000 Active 48 DOM
  13. 2026-06-01
    days on market $40,000 Active 47 DOM
  14. 2026-05-31
    days on market $40,000 Active 46 DOM
  15. 2026-04-15
    listed $40,000 Active 467-char remark
    Show marketing remark (467 chars)

    City Tax Foreclosure - 2/2BR Duplex w/ 2,330 square feet, and more. City Scope of Essential Work is $73,265 Total scope of work is $85,065. Room and lot sizes are estimates & all information should be verified. Property being sold in 'as-is' condition. Bring flashlights & use caution when entering. Property open to owner-occupant offers only first 30 days of listing. NOTE: When writing an OTP write address on offer as follows: 2551-2553 N. 40th Street

  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 $69,700 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

ⓘ 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 ≥98°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
$26,652
− Mortgage interest
−$2,241
− Property taxes
−$600
− Insurance
−$200
− Repairs & maintenance
−$2,132
− Management
−$2,132
− Depreciation
−$1,164
Taxable income
$18,183
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,364
After-tax cash flow
$13,374/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.

Condition & rehab AI · 12 photos

Poor 20/100 Extensive rehab

This property requires extensive repairs and maintenance, including structural and exterior work, to become move-in ready. Significant value can be added through these improvements.

Repairs flagged

  • Major Exposed cabinets — Structural damage
  • Major Exposed plumbing — Structural damage
  • Major Exposed subfloor — Structural damage
  • Major Exposed frames — Structural damage
  • Major Peeling paint — Structural damage

Value-add opportunities

  • Resale Exterior painting — Enhances curb appeal
  • Resale Interior painting — Enhances interior appeal
  • Both Structural repairs — Improves safety and value
  • Both Landscaping — Enhances curb appeal and property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exposed cabinets · Structural damage Major $15,000–50,000
Exposed plumbing · Structural damage Major $15,000–50,000
Exposed subfloor · Structural damage Major $15,000–50,000
Exposed frames · Structural damage Major $15,000–50,000
Peeling paint · Structural damage Major $15,000–50,000
Total estimated repair cost · 5 items $75,000–250,000

Value-add ROI direction

  • Resale Exterior painting — Enhances curb appeal
  • Resale Interior painting — Enhances interior appeal
  • Both Structural repairs — Improves safety and value
  • Both Landscaping — Enhances curb appeal and property value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

-42.6% since first listed
3 events — show timeline
  • 2026-04-15 Listed $40,000 METROMLS
  • 2026-04-06 Listing Removed METROMLS
  • 2026-02-23 Listed $69,700 METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…