CashFlowRE
Sign in Sign up
3380 N 36th St Duplex
C Composite 58.45
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 +21.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.7/10.0
  • Appreciation +5.7/10.0
  • 1% rule +5.5/10.0
  • Rent growth +4.3/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$199,000

3380 N 36th St · Milwaukee, WI 53216
4 bd · 2.0 ba · 1,545 sqft · MultiFamily public records · 11 Days on market
Built 1926 0.80 ac lot

🖨 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

This is 2/2 duplex with MTM Tenants-Old world charm-Updates are New Roof Oct 2021-New Electric Panels May 2021-New Furnace in Lower unit Dec 2021(10yr Warranty)-and New Plumbing from water main throughout the entire property.

Key facts

  • New stove
  • New cabinets
  • Updated bathrooms

Tags

UPDATED BATHROOMSNEW STOVENEW FRIDGENEW COUNTERTOPSNEW BACKSPLASHNEW CABINETS

Property features AI

Finance

  • Other: Zoning: RT2
  • Financial info: Multi-family property with two units

Exterior

  • Parking: Detached 1-car garage; 1.5 total garage parking spaces
  • Utilities: Municipal water; Municipal sewer
  • Home design: 1.5-story multi-family building; Two units
  • Construction: Assessor/public record indicates year built (see public records)
  • Exterior features: Aluminum/steel exterior; Additional aluminum and other exterior materials noted; Approximately 0.8-acre lot (about 1/2 to 1 acre)

Interior

  • Kitchen: Unit 2 kitchen (upper level); Two stoves and two refrigerators included
  • Bedrooms: Unit 1: 3 bedrooms; Unit 2: 2 bedrooms (master and second bedroom on the upper level)
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Interior features: Full block basement
  • Laundry & utility: Two electric meters; Two gas meters

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 $199k.

Deal economics

  • At list price, monthly cash flow is $285 ($3k/yr) — positive. Per door: $143/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $199k).
  • Cap rate 8.0% 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 (+7.0%/yr); 126 active listings in the ZIP; 25 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 $2,082/mo this rent would consume 53% of the median local household income ($47k/yr) (locally 2202% 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 $4k of equity ($1k loan paydown + $3k appreciation (1.3% local appreciation)).
  • Milwaukee County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (1.3% appreciation + 7.0% rent growth), your $56k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 6y 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 $90k; list at $199k implies a 121% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $199,000

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 1926 — 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
1.05%
Cap rate
8.01%
Cash-on-cash
6.14%
DSCR
1.27
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$106,605
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3233 W Auer Ave 0.32mi 4/2.0 1,657 (+7%) 1mo $78,500 $47 72
3955 N 30th St #3957 0.65mi 4/2.0 1,568 (+2%) 1mo $190,000 $121 66
3259 N 35th St 0.18mi 4/2.0 1,773 (+15%) 3mo $185,000 $104 64
3260 N 34th St Unit 3260A 0.21mi 4/2.0 1,776 (+15%) 2mo $86,000 $48 63
3223 N 36th St 0.23mi 4/2.0 1,731 (+12%) 11mo $90,000 $52 60
3205 N 35th St 0.26mi 3/2.0 (-1) 1,723 (+12%) 8mo $119,000 $69 57
3221 N 29th St 0.47mi 5/2.0 (+1) 1,688 (+9%) 4mo $127,000 $75 54
3529 N 25th St 0.68mi 4/2.0 1,678 (+9%) 8mo $125,000 $74 47
3350 N 25th St Unit 3350A 0.70mi 4/2.0 1,694 (+10%) 8mo $79,000 $47 44
2972 N 28th St 0.73mi 4/2.0 1,757 (+14%) 0mo $141,806 $81 43
2866 N 34th St Unit 2866A 0.68mi 5/2.0 (+1) 1,713 (+11%) 4mo $68,000 $40 42
3807 N 27th St 0.66mi 4/2.0 1,720 (+11%) 14mo $90,000 $52 38

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

Projected returns pro-forma

1.33% appreciation · 7.01% rent growth · sell at horizon

5-year hold
IRR
11.4%
Equity multiple
1.61×
Total profit
$33,851
Equity at exit
$71,357
10-year hold
IRR
17.2%
Equity multiple
3.39×
Total profit
$133,278
Equity at exit
$97,531

Cash invested: $55,720 (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 53216

Home prices YoY
0.3%
Rents YoY
7.0%
Active inventory
126
Price-to-rent
15.9×

Monthly cashflow live

Estimated rent
$2,082 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$233 /mo · $2,799/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$437
Net cashflow
$285

Break-even live

Break-even rent $1,721
Max offer price $199,000
Occupancy floor 81%

Sensitivity live

Price -10% $398 -5% $341 +0% $285 +5% $229 +10% $172
Rent -10% $121 -5% $203 +0% $285 +5% $367 +10% $449
Rate -1.0pp $385 -0.5pp $336 base $285 +0.5pp $233 +1.0pp $181

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

UnitsBedsBathsEst. rent
Total (2 units) $2,082

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
$49,750
Closing costs
$5,970
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2821 W Concordia Ave Milwaukee, WI 3.0 1.5 1098 $1,595 $1.45 2d 1 0.47mi
3122 N 42nd St Milwaukee, WI 3.0 1.0 1323 $1,495 $1.13 4d 1 0.52mi
3123 N 42nd St Milwaukee, WI 4.0 1.0 1500 $1,700 $1.13 24d 1 0.54mi
2704 W Concordia Ave Unit Na Milwaukee, WI 5.0 2.0 1856 $2,500 $1.35 24d 1 0.54mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 4d 1 0.56mi
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 44d 1 0.65mi
2870 N 29th St #2872 Milwaukee, WI 3.0 1.0 1300 $1,250 $0.96 44d 1 0.80mi
3100 W Center St Milwaukee, WI 3.0 2.0 1174 $1,531 $1.30 2d 1 0.93mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 17d 1 0.98mi
2976 N 49th St Milwaukee, WI 3.0 1.0 1700 $1,300 $0.76 17d 1 0.99mi
2765 N 26th St Unit 1 Milwaukee, WI 3.0 1.0 1125 $1,200 $1.07 4d 1 1.00mi
2713 N 44th St Milwaukee, WI 3.0 1.0 1450 $1,350 $0.93 44d 1 1.04mi
3155 N 52nd St Milwaukee, WI 3.0 2.0 1300 $1,400 $1.08 44d 1 1.10mi
2809 W Clarke St Unit 12811 Milwaukee, WI 3.0 1.0 1400 $1,200 $0.86 17d 1 1.14mi
4139 N 50th St Milwaukee, WI 3.0 1.0 1275 $1,600 $1.25 44d 1 1.22mi
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 2d 1 1.23mi
2403-2405 N 39th St Unit 2403 Lower Milwaukee, WI 3.0 1.0 1200 $995 $0.83 11d 1 1.29mi
2403-2405 N 39th St Unit 2405 Upper Milwaukee, WI 3.0 1.0 1141 $995 $0.87 11d 1 1.29mi
2629 N 49th St Milwaukee, WI 3.0 1.0 1200 $1,350 $1.12 44d 1 1.31mi
2308 W Clarke St Milwaukee, WI 4.0 2.0 1545 $1,750 $1.13 24d 1 1.31mi
3416 N 17th St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,100 $0.92 44d 1 1.32mi
2432 N 28th St Milwaukee, WI 5.0 1.5 1876 $1,600 $0.85 44d 1 1.32mi
2629 N 50th St Unit Upper Milwaukee, WI 3.0 1.0 1258 $1,375 $1.09 3d 1 1.36mi
3012 N 57th St Unit Lower Milwaukee, WI 3.0 1.0 1130 $1,398 $1.24 4d 1 1.40mi
2251 N 41st St Unit Lower Milwaukee, WI 3.0 1.0 1187 $1,198 $1.01 15d 1 1.47mi

Listing history 9 events

  1. 2026-06-18
    days on market $199,000 Active 11 DOM
  2. 2026-06-17
    days on market $199,000 Active 10 DOM
  3. 2026-06-16
    days on market $199,000 Active 9 DOM
  4. 2026-06-15
    days on market $199,000 Active 8 DOM
  5. 2026-06-13
    days on market $199,000 Active 6 DOM
  6. 2026-06-13
    days on market $199,000 Active 5 DOM
  7. 2026-06-09
    days on market $199,000 Active 2 DOM
  8. 2026-06-08
    remarks 650-char remark
  9. 2026-06-08
    listed $199,000 Active 1 DOM

ⓘ 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
$2,799 · $233/mo
Projected year-2 tax
$3,240 · $270/mo
Expected delta
+$441/yr (+$37/mo · 15.8%)

ⓘ 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 ≥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
$24,984
− Mortgage interest
−$11,147
− Property taxes
−$2,799
− Insurance
−$995
− Repairs & maintenance
−$1,999
− Management
−$1,999
− Depreciation
−$5,789
Taxable income
$256
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$61
After-tax cash flow
$3,359/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)
30,345
Household income
$46,752
Rent vs Own
52.7% rent · 47.3% own
Severe rent burden
2202.0

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 (81%)
Race & ethnicity
Black 81% White 9% Hispanic / Latino 5% Two or more races 5% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 1%
Foreign-born
3% · Canada, Philippines, China
Languages at home
93% English-only · Spanish 4% 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
▲ 1.33%
Current HPI
381.0954
Rent YoY
▲ 7.01%
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

+680.4% since first listed
15 events — show timeline
  • 2026-06-07 Listed $199,000 METROMLS
  • 2026-04-17 Sold (Public Records) $90,000 Public Records
  • 2023-11-17 Rental Removed $850 APPFOLIO
  • 2023-09-15 Listed for Rent $850 APPFOLIO
  • 2022-06-08 Sold (Public Records) $90,900 Public Records
  • 2022-05-26 Sold (MLS) $90,860 METROMLS
  • 2022-04-13 Pending METROMLS
  • 2022-04-05 Relisted METROMLS
  • 2022-03-24 Pending METROMLS
  • 2022-02-28 Listed $95,900 METROMLS
  • 2020-11-05 Sold (MLS) $11,500 METROMLS
  • 2020-08-01 Listing Removed METROMLS
  • 2020-07-21 Contingent METROMLS
  • 2020-05-09 Listed $14,900 METROMLS
  • 1986-04-01 Sold (Public Records) $25,500 Public Records

Property tax history

-2.2%/yr

Latest (2024): $2,799 · +33.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…