7731 N 60th St Unit G · Milwaukee, WI
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $636 – $1,182
Heat risk 2/10 · Minimal
- Hot days now (above 99°F)
- 7 days/yr
- Hot days in 30 yrs
- 13 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 2 days/yr
Risk factors via First Street. Map © Google.
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 +26.0/30.0
- 1% rule +10.0/10.0
- DSCR +8.7/10.0
- Livability +4.0/5.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
- Schools +1.2/10.0
- ARV discount +0.6/15.0
- Appreciation +0.0/10.0
$75,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This long-term tenant occupied investment property is available for you to begin your investor journey! This second-floor condo unit located towards the rear of the building has two spacious bedrooms with two bathrooms. Master bedroom has a walkthrough closet leading to the ensuite bathroom. Unit comes with one assigned off-street parking spot and storage unit in the basement which has multiple coin operated washer/dryers available for use. Per Seller condo currently has a Special Assessment fee of $150/month which will be paid by Seller if closing before the end of the year. Current lease is for $950/mo and ends on 11/30/2026.
Key facts
- Walkthrough closet
- Second-floor condo
- Storage unit
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $75k.
Deal economics
- At list price, monthly cash flow is $187 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $75k).
- Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
- Cap rate 9.3% 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: 46 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $519 of loan paydown is wiped out by about $2k 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 + 3.0% rent growth), your $21k cash investment doubles in ~10 years — after that, you're playing with house money.
Negotiation context
- It's been on market 286 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 5y 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.
- Current owner paid $47k; list at $75k implies a 60% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: HOA is 26% of rent.
Questions for the listing agent
- It's been on market 286 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 1.78% ✓
- Cap rate
- 9.28%
- Cash-on-cash
- 10.67%
- DSCR
- 1.47
- GRM
- 4.7
CMA / ARV
- ARV (median comp)
- $64,969
- List price
- $75,000
- Delta
- 15.44%
- Verdict
- OVERPRICED
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 3.0% rent growth · sell at horizon
- IRR
- -0.0%
- Equity multiple
- 1.00×
- Total profit
- $-22
- Equity at exit
- $11,183
- IRR
- 9.9%
- Equity multiple
- 1.77×
- Total profit
- $16,254
- Equity at exit
- $6,485
Cash invested: $21,000 (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
ZIP-level market 53223
- Home prices YoY
- -27.7%
- Active inventory
- 46
- Price-to-rent
- 4.7×
Monthly cashflow live
- Estimated rent
- $1,335 high interval (Pro) →
- Mortgage (P&I)
- −$393
- Tax from tax record
- −$93 /mo · $1,119/yr
- Insurance
- −$31
- HOA
- −$350
- Vacancy / Maint / Mgmt
- −$280
- Net cashflow
- $187
Break-even live
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
- $18,750
- Closing costs
- $2,250
- 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 13 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 6011 W Port Ave Apt 203H Milwaukee, WI | 1.0 | 1.0 | 725 | $995 | $1.37 | 43d | 1 | 0.04mi |
| 6401 W Bradley Rd Milwaukee, WI | 1.0–3.0 | 1.0–2.5 | 882 | $1,475 | $1.67 | 1d | 2 | 0.42mi |
| 5005 W Bradley Rd Milwaukee, WI | 2.0 | 1.0 | 1149 | $1,299 | $1.13 | 43d | 1 | 0.68mi |
| 5005 W Bradley Rd Milwaukee, WI | 2.0 | 1.0 | 1064 | $1,299 | $1.22 | 14d | 2 | 0.68mi |
| 5829 W Helena St Milwaukee, WI | 3.0 | 2.0 | 1212 | $2,200 | $1.82 | 10d | 1 | 0.82mi |
| 5401 W Presidio Ln Milwaukee, WI | 2.0 | 2.0 | 1200 | $1,685 | $1.40 | 1d | 13 | 0.86mi |
| 7290 W Dean Rd Milwaukee, WI | 2.0 | 1.0–1.5 | 625 | $1,545 | $2.47 | 1d | 8 | 1.16mi |
| 7300 W Dean Rd Milwaukee, WI | 1.0–2.0 | 1.0–1.5 | 850 | $1,545 | $1.82 | 2d | 8 | 1.26mi |
| 6762 N 52nd St Milwaukee, WI | 2.0 | 2.0 | 1309 | $1,500 | $1.15 | 14d | 1 | 1.27mi |
| 6951 N 76th St Apt 112 Milwaukee, WI | 2.0 | 1.0 | 1025 | $1,100 | $1.07 | 23d | 1 | 1.39mi |
| 7601 W Donna Ct #1 Milwaukee, WI | 2.0 | 1.5 | 872 | $1,250 | $1.43 | 23d | 1 | 1.39mi |
| 4127 W Kiley Ave Unit A Milwaukee, WI | 3.0 | 1.0 | 1025 | $1,250 | $1.22 | 43d | 1 | 1.40mi |
| 6535 N 58th St Milwaukee, WI | 2.0 | 1.0 | 962 | $1,195 | $1.24 | 17d | 1 | 1.47mi |
HOA detail condo
- Monthly dues
- $350 · $4,200/yr
- ⚠ Special-assessment mentions
-
…in the basement which has multiple coin operated washer/dryers available for use. Per Seller condo currently has a Special Assessment fee of $150/month which will be paid by Seller if closing before the end of the year. Current lease is for $950/mo and…
Listing history 27 events
-
2026-06-18days on market $75,000 Active 286 DOM
-
2026-06-17days on market $75,000 Active 285 DOM
-
2026-06-16days on market $75,000 Active 284 DOM
-
2026-06-15days on market $75,000 Active 283 DOM
-
2026-06-13days on market $75,000 Active 281 DOM
-
2026-06-13days on market $75,000 Active 280 DOM
-
2026-06-09days on market $75,000 Active 277 DOM
-
2026-06-08days on market $75,000 Active 276 DOM
-
2026-06-07days on market $75,000 Active 275 DOM
-
2026-06-05days on market $75,000 Active 272 DOM
-
2026-06-03days on market $75,000 Active 271 DOM
-
2026-06-02days on market $75,000 Active 270 DOM
-
2026-06-01days on market $75,000 Active 269 DOM
-
2026-05-31days on market $75,000 Active 268 DOM
-
2025-09-04$75,000 Active 635-char remark
Show marketing remark (635 chars)
This long-term tenant occupied investment property is available for you to begin your investor journey! This second-floor condo unit located towards the rear of the building has two spacious bedrooms with two bathrooms. Master bedroom has a walkthrough closet leading to the ensuite bathroom. Unit comes with one assigned off-street parking spot and storage unit in the basement which has multiple coin operated washer/dryers available for use. Per Seller condo currently has a Special Assessment fee of $150/month which will be paid by Seller if closing before the end of the year. Current lease is for $950/mo and ends on 11/30/2026.
-
2021-12-01soldstatus $47,000
-
2021-11-30soldstatus $47,000 Sold 307-char remark
Show marketing remark (307 chars)
Amazing 2nd floor unit with a long term tenant. Two bedrooms, two full baths - over 1,000 square feet of living space. One outdoor parking space included. Additional storage locker and coin laundry in basement. Near public transportation. Unit faces green space, not 60th Street. Enjoy home ownership today!
-
2021-11-03historical Contingent 307-char remark
Show marketing remark (307 chars)
Amazing 2nd floor unit with a long term tenant. Two bedrooms, two full baths - over 1,000 square feet of living space. One outdoor parking space included. Additional storage locker and coin laundry in basement. Near public transportation. Unit faces green space, not 60th Street. Enjoy home ownership today!
-
2021-10-05status Active 307-char remark
Show marketing remark (307 chars)
Amazing 2nd floor unit with a long term tenant. Two bedrooms, two full baths - over 1,000 square feet of living space. One outdoor parking space included. Additional storage locker and coin laundry in basement. Near public transportation. Unit faces green space, not 60th Street. Enjoy home ownership today!
-
2021-10-01historical 307-char remark
Show marketing remark (307 chars)
Amazing 2nd floor unit with a long term tenant. Two bedrooms, two full baths - over 1,000 square feet of living space. One outdoor parking space included. Additional storage locker and coin laundry in basement. Near public transportation. Unit faces green space, not 60th Street. Enjoy home ownership today!
-
2021-08-25$47,000 Active 307-char remark
Show marketing remark (307 chars)
Amazing 2nd floor unit with a long term tenant. Two bedrooms, two full baths - over 1,000 square feet of living space. One outdoor parking space included. Additional storage locker and coin laundry in basement. Near public transportation. Unit faces green space, not 60th Street. Enjoy home ownership today!
-
2021-08-17historical
-
2021-07-26historical Contingent
-
2021-07-20$47,000 Active
-
2007-08-02soldstatus $50,500
-
2007-07-27soldstatus $57,217
-
1994-08-01soldstatus $43,900
ⓘ 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
- $1,119 · $93/mo
- Projected year-2 tax
- $1,253 · $104/mo
- Expected delta
- +$134/yr (+$11/mo · 12.0%)
ⓘ 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 ≥99°F today · 13 d/yr by 30 yrs out
- Wind 2/10 Low
- Air quality 2/10 Low 1 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
- $16,019
- − Mortgage interest
- −$4,201
- − Property taxes
- −$1,119
- − Insurance
- −$375
- − Repairs & maintenance
- −$1,282
- − Management
- −$1,282
- − HOA
- −$4,200
- − Depreciation
- −$2,182
- Taxable income
- $1,379
- Est. tax owed @ 24.0%
- −$331
- After-tax cash flow
- $1,910/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
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)
- 28,793
- Household income
- $60,839
- Rent vs Own
- Severe rent burden
- 1084.0
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 0.59)
- Race & ethnicity
- Black 57% White 29% Asian 6% Two or more races 5% Hispanic / Latino 4%
- Common ancestry
- Romanian 3% Portuguese 1% Lithuanian 1%
- Foreign-born
- 7% · Canada
- Languages at home
- 89% English-only · Other Asian/Pacific 4% Spanish 2% French/Haitian/Cajun 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
- ▼ -108.51%
- Current HPI
- 283.4147
- Rent YoY
- —
- Metro
- Milwaukee-Waukesha, WI
- State GDP YoY
- ▲ 2.10%
- F500 in state
- 20
Industry mix (Fortune 500 HQ in WI)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Industrial Machinery | 4 | $23B |
|
||
| Industrial Technology | 2 | $36B |
|
||
| Insurance | 1 | $36B |
|
||
| Professional Services | 1 | $19B |
|
||
| Utilities | 1 | $9B |
|
||
| Consumer Goods | 1 | $3B |
|
||
Price history
+70.8% since first listed13 events — show timeline
- 2025-09-04 Listed $75,000 METROMLS
- 2021-12-01 Sold (Public Records) $47,000 Public Records
- 2021-11-30 Sold (MLS) $47,000 METROMLS
- 2021-11-03 Contingent — METROMLS
- 2021-10-05 Relisted — METROMLS
- 2021-10-01 Listing Removed — METROMLS
- 2021-08-25 Listed $47,000 METROMLS
- 2021-08-17 Listing Removed — METROMLS
- 2021-07-26 Contingent — METROMLS
- 2021-07-20 Listed $47,000 METROMLS
- 2007-08-02 Sold (Public Records) $50,500 Public Records
- 2007-07-27 Sold (MLS) $57,217 METROMLS
- 1994-08-01 Sold (Public Records) $43,900 Public Records
Property tax history
+1.4%/yrLatest (2024): $1,119 · +22.4% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…