4 bd · 2.0 ba ·
2,682 sqft ·
Built 1929
· MultiFamily
· Pending
· 69 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,328/mo
Mortgage (P&I)
−$812
Tax + insurance
−$258
HOA
−$0
Vac / Maint / Mgmt
−$489
Net cashflow
$769/mo
Annual
$9,224/yr
Cap rate
12.25%
Cash-on-cash
21.27%
DSCR
1.95
1% rule
1.50%
Cash to close
$43,372
Investor read
This is a 2 × 2-bed/1.0-bath units multifamily listed at $155k. Condition is rated fair.
At list price, monthly cash flow is $769 ($9k/yr) — positive. Per door: $384/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($2k rent vs $155k).
It's been on market 69 days — a 6% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $146k (6.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
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.
Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents rising (+3.8%/yr); 142 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
Milwaukee County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
4 sale attempts since 14y 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 $37k; list at $155k implies a 319% gain — meaningful room to come down on a strong offer.
At projected returns (-3.0% appreciation + 3.8% rent growth), your $43k cash investment doubles in ~6 years — after that, you're playing with house money.
Cap rate 12.2% 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.
At $2,328/mo this rent would consume 58% 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.
Questions for listing agent
It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1929 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
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?
Repairs flagged (vision-AI assessment)
Minor: Kitchen cabinets
— Worn and dated
Minor: Bathroom fixtures
— Worn and dated
Moderate: Exterior siding
— Some wear visible
Moderate: Flooring
— Worn and dated
Moderate: Paint
— Faded and uneven
CashFlowRE · CFR-ER66FT98RGWEJJ
· Data 2 weeks agocashflowre.app · 2026-05-29