CashFlowRE
Sign in Sign up
2119 N 40th St #2121 Multi-family
B Composite 74.55
Why this score? — see what drove the B 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 +30.0/30.0
  • ARV discount +13.3/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +5.0/5.0
  • Livability +4.0/5.0
  • Schools +1.2/10.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$73,745

2119 N 40th St #2121 · Milwaukee, WI 53208
None bd · None ba · 2,105 sqft · MultiFamily · 8 Days on market
Built 1915 Poor condition 3,484 sqft lot $35/sqft · 13% below area Est $85k · 13% under ↓ 42% 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: 1 unit. estimate disagrees with records

Listing remarks MLS

This is a tax foreclosed property. (sold with vacant lot at 2115 N 40th St)For the first 30-days of the listing period, no offers below the listing price will be considered per Wisconsin Foreclosure Law. Owner Occupants ONLY. BIDS DUE MAY 18, 2026 AT 10:00AM

Key facts

  • 3,484 sq ft lot
  • Built 1915
  • Listed 8 days

Property features AI

Exterior

  • Parking: Inside and outside parking available; Carport
  • Utilities: Municipal water; Municipal sewer
  • Home design: Multi-family property; 1–2 stories
  • Construction: Information source for year built: Assessor/Public Record
  • Exterior features: Wood exterior; Lot under 1/2 acre (approximately 0.08 acre); Zoned RT4

Interior

  • Heating & cooling: Forced air heating; Natural gas fuel
  • Interior features: Full basement; 3 units in the building

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 multifamily listed at $74k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $497 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $74k).
  • Cap rate 14.4% 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 (+10.8%/yr); 92 active listings in the ZIP; 15 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $510 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 + 8.0% rent growth), your $21k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 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 $63k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $73,745

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.73%
Cap rate
14.38%
Cash-on-cash
28.90%
DSCR
2.29
GRM
4.8

CMA / ARV

ARV (median comp)
$84,740
List price
$73,745
Delta
6.11%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2149 N 41st St 0.07mi 4/2.0 1,931 (-8%) 1mo $33,000 $17 82
2118 N 38th St #2120 0.14mi 4/2.0 2,341 (+11%) 0mo $62,500 $27 75
3733 W Sarnow St #3735 0.31mi 4/2.0 2,288 (+9%) 2mo $157,000 $69 70
2400 N 35th St #2402 0.45mi 5/2.0 1,994 (-5%) 1mo $65,000 $33 69
2338 N 45th St #2340 0.40mi 6/2.0 2,304 (+10%) 2mo $170,000 $74 64
1800 N 36th St 0.42mi 6/2.0 2,320 (+10%) 1mo $147,700 $64 62
2137 N 31st St 0.55mi 5/2.0 1,919 (-9%) 1mo $138,500 $72 59
3127 W Garfield Ave #3129 0.52mi 5/2.0 2,332 (+11%) 0mo $130,000 $56 57
2616 N 38th St 0.60mi 4/2.0 1,887 (-10%) 2mo $117,500 $62 53
2160 N 52nd St 0.75mi 4/2.0 2,261 (+7%) 0mo $399,900 $177 52
2519 N 35th St 0.55mi 6/2.0 1,811 (-14%) 2mo $110 50
1619 N 49th St 0.71mi 3/2.0 1,810 (-14%) 1mo $300,000 $166 43

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
28.8%
Equity multiple
2.28×
Total profit
$26,474
Equity at exit
$10,996
10-year hold
IRR
39.0%
Equity multiple
5.58×
Total profit
$94,565
Equity at exit
$6,376

Cash invested: $20,649 (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 53208

Home prices YoY
-27.1%
Rents YoY
10.8%
Active inventory
92
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,275 high interval (Pro) →
Mortgage (P&I)
$387
Tax est. 1.5%
$92 /mo · $1,106/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$268
Net cashflow
$497

Break-even live

Break-even rent $645
Max offer price $73,745
Occupancy floor 56%

Sensitivity live

Price -10% $548 -5% $523 +0% $497 +5% $472 +10% $446
Rent -10% $397 -5% $447 +0% $497 +5% $548 +10% $598
Rate -1.0pp $534 -0.5pp $516 base $497 +0.5pp $478 +1.0pp $459

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
$18,436
Closing costs
$2,212
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2502 N 45th St Milwaukee, WI 2.0 1.0 1949 $1,050 $0.54 17d 1 0.53mi
1639 N 33rd St Milwaukee, WI 3.0 1.0 1424 $950 $0.67 24d 1 0.58mi
2713 N 44th St Milwaukee, WI 3.0 1.0 1450 $1,350 $0.93 44d 1 0.76mi
1750 N 53rd St Unit 1750 Milwaukee, WI 2.0 1.0 1500 $1,500 $1.00 17d 1 0.84mi
1609 N 52nd St Unit Upper Milwaukee, WI 2.0 1.0 1518 $1,648 $1.09 3d 1 0.88mi
1607 N 52nd St Unit Lower Milwaukee, WI 2.0 1.0 1518 $1,648 $1.09 3d 1 0.88mi
2809 W Clarke St Unit 12811 Milwaukee, WI 3.0 1.0 1400 $1,200 $0.86 17d 1 0.93mi
2842 N 47th St Milwaukee, WI 2.0 1.0 1500 $1,100 $0.73 44d 1 0.97mi
1609 N 57th St Milwaukee, WI 2.0 1.0 1400 $1,650 $1.18 17d 1 1.12mi
1551 N 57th St Milwaukee, WI 2.0 1.0 1400 $1,795 $1.28 44d 1 1.13mi
2976 N 49th St Milwaukee, WI 3.0 1.0 1700 $1,300 $0.76 17d 1 1.18mi
2119 W Brown St Milwaukee, WI 3.0 1.0 1754 $995 $0.57 3d 1 1.24mi
2931 W Chambers St Milwaukee, WI 2.0 1.0 1400 $1,050 $0.75 24d 1 1.24mi
2419 W McKinley Ave Milwaukee, WI 2.0 1.0 1852 $1,200 $0.65 44d 1 1.28mi
4802 W Wells St Unit 4802-1 Milwaukee, WI 3.0 2.0 1700 $1,799 $1.06 44d 1 1.34mi

Listing history 14 events

  1. 2026-06-18
    days on market $73,745 Active 8 DOM
  2. 2026-06-17
    days on market $73,745 Active 7 DOM
  3. 2026-06-16
    days on market $73,745 Active 6 DOM
  4. 2026-06-15
    days on market $73,745 Active 5 DOM
  5. 2026-06-13
    days on market $73,745 Active 3 DOM
  6. 2026-06-13
    pricestatusdays on marketlisting id $73,745 Active 2 DOM
  7. 2026-04-13
    listed $89,917 Active 258-char remark
    Show marketing remark (258 chars)

    This is a tax foreclosed property. (sold with vacant lot at 2115 N 40th St)For the first 30-days of the listing period, no offers below the listing price will be considered per Wisconsin Foreclosure Law. Owner Occupants ONLY. BIDS DUE MAY 18, 2026 AT 10:00AM

  8. 2022-10-06
    historical 308-char remark
    Show marketing remark (308 chars)

    This large Washington Park triplex is just waiting for the right investor to come and put a bit of sweat equity in to achieve market rents and maximize the fantastic cash-flow potential. Also a ideal situation for an owner-occupant to pay for their mortgage and then some! Don't wait or hesitate on this one!

  9. 2022-09-07
    listed $135,000 Active 308-char remark
    Show marketing remark (308 chars)

    This large Washington Park triplex is just waiting for the right investor to come and put a bit of sweat equity in to achieve market rents and maximize the fantastic cash-flow potential. Also a ideal situation for an owner-occupant to pay for their mortgage and then some! Don't wait or hesitate on this one!

  10. 2018-04-12
    soldstatus $62,510 Sold
  11. 2018-04-03
    historical Contingent
  12. 2018-03-23
    listed $59,900 Active
  13. 2012-10-03
    listed $126,500
  14. 2012-10-03
    historical

ⓘ 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
$15,294
− Mortgage interest
−$4,131
− Property taxes
−$1,106
− Insurance
−$369
− Repairs & maintenance
−$1,224
− Management
−$1,224
− Depreciation
−$2,145
Taxable income
$5,096
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,223
After-tax cash flow
$4,744/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 · 1 photo

Poor 20/100 Extensive rehab

This foreclosed multi-family property requires extensive repairs and maintenance to become habitable and marketable.

Repairs flagged

  • Major Boarded windows — Prevents entry and is a safety hazard
  • Major Missing siding — Exposes structure to weather and pests
  • Major General disrepair — Structural and aesthetic issues

Value-add opportunities

  • Both Boarded windows — Safety and security
  • Both Repaired siding — Aesthetics and structural integrity
  • Both Landscaping — Curb appeal and property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Boarded windows · Prevents entry and is a safety hazard Major $15,000–50,000
Missing siding · Exposes structure to weather and pests Major $15,000–50,000
General disrepair · Structural and aesthetic issues Major $15,000–50,000
Total estimated repair cost · 3 items $45,000–150,000

Value-add ROI direction

  • Both Boarded windows — Safety and security
  • Both Repaired siding — Aesthetics and structural integrity
  • Both Landscaping — 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)
27,201
Household income
$52,690
Rent vs Own
60.8% rent · 39.2% own
Severe rent burden
1568.0

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 0.69)
Race & ethnicity
Black 41% White 36% Hispanic / Latino 10% Asian 9% Two or more races 6%
Hispanic origin (detail)
Mexican 7% Puerto Rican 2%
Common ancestry
Romanian 5% Italian 2% Lithuanian 2%
Foreign-born
9% · Canada, Philippines
Languages at home
84% English-only · Other Asian/Pacific 6% Spanish 6% 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
▼ -123.92%
Current HPI
333.7268
Rent YoY
▲ 10.78%
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

-41.7% since first listed
10 events — show timeline
  • 2026-06-10 Listed $73,745 METROMLS
  • 2026-05-20 Listing Removed METROMLS
  • 2026-04-13 Listed $89,917 METROMLS
  • 2022-10-06 Listing Removed METROMLS
  • 2022-09-07 Listed $135,000 METROMLS
  • 2018-04-12 Sold (MLS) $62,510 METROMLS
  • 2018-04-03 Contingent METROMLS
  • 2018-03-23 Listed $59,900 METROMLS
  • 2012-10-03 Listing Removed METROMLS
  • 2012-10-03 Listed $126,500 METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…