CashFlowRE
Sign in Sign up
5230 N 84th St #5232 Duplex
C+ Composite 64.62
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 +27.2/30.0
  • DSCR +9.5/10.0
  • ARV discount +8.6/15.0
  • 1% rule +7.4/10.0
  • Rent growth +4.3/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$219,900

5230 N 84th St #5232 · Milwaukee, WI 53225
6 bd · 2.0 ba · 2,068 sqft · MultiFamily · 25 Days on market
Built 1956 5,662 sqft lot Est $225k · at est.

🖨 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

Well maitained duples with excellent cash flow. Perfect for owner occupied or investment. Ask broker about packaging this property with several others for a profitable portfolio.

Key facts

  • 5,662 sq ft lot
  • 2 garage spots
  • Built 1956

Property features AI

Finance

  • Financial info: Designed as a 2-unit building

Exterior

  • Parking: Detached 2-car garage; Total of 2 garage parking spaces
  • Utilities: Municipal water; Municipal sewer; 2 electric meters; 2 gas meters
  • Home design: 2-story duplex; Multi-family property; Zoning: RT2
  • Construction: Less than 1/2 acre lot (approx. 0.13 acre)
  • Exterior features: Brick, brick/stone and vinyl exterior

Interior

  • Kitchen: Unit 2 kitchen on upper level (approx. 12 x 11)
  • Bedrooms: Unit 1: 3 bedrooms; Unit 2: 3 bedrooms (master and other bedrooms on upper level)
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Interior features: Full brick basement

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/1.0-bath units multifamily listed at $220k.

Deal economics

  • At list price, monthly cash flow is $629 ($8k/yr) — positive. Per door: $315/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $220k).
  • Recommended offer: $217k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.7% 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 (+7.1%/yr); 45 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,720/mo this rent would consume 58% of the median local household income ($57k/yr) (locally 1391% 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 $2k of loan paydown is wiped out by about $7k 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 + 7.1% rent growth), your $62k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($217k) is reasonable based on typical stale-listing flexibility.
  • 2 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.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $216,601 (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 1956 — 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
1.24%
Cap rate
9.73%
Cash-on-cash
12.26%
DSCR
1.55
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$225,412
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5066 N 84th St #5068 0.20mi 6/2.0 2,040 (-1%) 2mo $225,000 $110 87
5164 N 84th St #5166 0.08mi 5/2.0 (-1) 2,040 (-1%) 9mo $182,500 $89 82
5116 N 84th St #5118 0.14mi 6/2.0 2,040 (-1%) 12mo $212,000 $104 81
5110 N 84th St #5112 0.16mi 6/2.0 2,040 (-1%) 12mo $220,000 $108 81
7901 W Villard Ave #7903 0.30mi 6/2.0 2,040 (-1%) 18mo $175,000 $86 69
5044 N 84th St #5046 0.23mi 5/2.0 (-1) 2,040 (-1%) 18mo $260,000 $127 67
5800 N 83rd St #5802 0.72mi 6/2.0 2,064 (-0%) 5mo $225,000 $109 62
8037 W Thurston Ave #8039 0.60mi 6/2.0 2,080 (+1%) 14mo $290,000 $139 59
7822 W Villard Ave #7824 0.31mi 6/2.0 2,236 (+8%) 16mo $165,000 $74 59
8907 W Hampton Ave #8909 0.71mi 6/2.0 2,218 (+7%) 16mo $170,000 $77 41
8654 W Medford Ave 0.71mi 5/2.0 (-1) 1,875 (-9%) 11mo $210,000 $112 37
5714 N 87th St #5716 0.66mi 5/2.0 (-1) 1,889 (-9%) 16mo $205,000 $109 37

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 · 7.14% rent growth · sell at horizon

5-year hold
IRR
6.5%
Equity multiple
1.26×
Total profit
$16,279
Equity at exit
$32,788
10-year hold
IRR
19.2%
Equity multiple
2.93×
Total profit
$118,687
Equity at exit
$19,013

Cash invested: $61,572 (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 53225

Home prices YoY
-21.1%
Rents YoY
7.1%
Active inventory
45
Price-to-rent
13.5×

Monthly cashflow live

Estimated rent
$2,720 high interval (Pro) →
Mortgage (P&I)
$1,153
Tax est. 1.5%
$275 /mo · $3,298/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$571
Net cashflow
$629

Break-even live

Break-even rent $1,924
Max offer price $219,900
Occupancy floor 72%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,720

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
$54,975
Closing costs
$6,597
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5268 N 64th St Milwaukee, WI 5.0 1.0 1672 $1,850 $1.11 11d 1 1.22mi

Listing history 5 events

  1. 2026-04-24
    status Pending
  2. 2026-04-02
    historical Contingent
  3. 2026-03-30
    listed $219,900 Active
  4. 2012-10-10
    listed $151,900 178-char remark
    Show marketing remark (178 chars)

    Well maitained duples with excellent cash flow. Perfect for owner occupied or investment. Ask broker about packaging this property with several others for a profitable portfolio.

  5. 2012-10-10
    historical 178-char remark
    Show marketing remark (178 chars)

    Well maitained duples with excellent cash flow. Perfect for owner occupied or investment. Ask broker about packaging this property with several others for a profitable portfolio.

ⓘ 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 ≥100°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
$32,640
− Mortgage interest
−$12,318
− Property taxes
−$3,298
− Insurance
−$1,100
− Repairs & maintenance
−$2,611
− Management
−$2,611
− Depreciation
−$6,397
Taxable income
$4,305
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,033
After-tax cash flow
$6,516/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)
25,187
Household income
$56,545
Rent vs Own
60.1% rent · 39.9% own
Severe rent burden
1391.0

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 58% White 26% Two or more races 7% Asian 6% Hispanic / Latino 5%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 2% Lithuanian 2% Iranian 1%
Foreign-born
8% · Canada, Vietnam
Languages at home
89% English-only · Other Asian/Pacific 4% Spanish 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
▼ -70.59%
Current HPI
264.1941
Rent YoY
▲ 7.14%
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

+44.8% since first listed
5 events — show timeline
  • 2026-04-24 Pending METROMLS
  • 2026-04-02 Contingent METROMLS
  • 2026-03-30 Listed $219,900 METROMLS
  • 2012-10-10 Listing Removed METROMLS
  • 2012-10-10 Listed $151,900 METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…