Duplex
2631 N 47th St · Milwaukee, WI
Flood risk 4/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.2%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $636 – $1,182
Heat risk 2/10 · Minimal
- Hot days now (above 98°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
- 2 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 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
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +8.8/15.0
- Livability +4.0/5.0
- Rent growth +3.5/5.0
- Condition / age +2.5/5.0
- Schools +1.2/10.0
- Appreciation +0.0/10.0
$137,500
🖨 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
GOOD CONDITION. 2-car garage with slab for additional parking. HWF. Partially finished basemt. New Furnace and HWH. New roof and siding. Good cash flow in good neighborhood. Excellent access to freeway and public trans, schools and shopping.
Key facts
- 4,791 sq ft lot
- 2 garage spots
- Built 1922
Property features AI
Finance
- Financial info: Property contains 2 units
Exterior
- Parking: Detached 2-car garage; Total of 2 garage parking spaces
- Utilities: Municipal water; Municipal sewer
- Home design: Multi-family property; 1.5-story building
- Construction: Block basement
- Exterior features: Vinyl exterior; Lot under 1/2 acre (approx. 0.11 acre); Zoned RT2
Interior
- Kitchen: Unit 2 kitchen located on upper level (approx. 10 x 10)
- Bedrooms: Unit 1: 2 bedrooms; Unit 2: 2 bedrooms (master on upper level, approx. 11 x 11)
- Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
- Interior features: Full block basement
- Laundry & utility: Separate electric and gas meters (2 electric meters, 2 gas meters)
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2 × 2-bed/1.0-bath units multifamily listed at $138k.
Deal economics
- At list price, monthly cash flow is $664 ($8k/yr) — positive. Per door: $332/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $138k).
- Recommended offer: $129k (6.0% below list) — sets the bar for market timing.
- Cap rate 12.1% 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 (+3.8%/yr); 142 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
- At $2,120/mo this rent would consume 53% 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.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $951 of loan paydown is wiped out by about $4k 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 + 3.8% rent growth), your $38k cash investment doubles in ~6 years — after that, you're playing with house money.
Negotiation context
- It's been on market 85 days — a 6% lower offer ($129k) 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 1922 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- It's been on market 85 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?
- Built in 1922 — 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?
- 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
- 1.54% ✓
- Cap rate
- 12.09%
- Cash-on-cash
- 20.71%
- DSCR
- 1.92
- GRM
- 5.4
CMA / ARV
- ARV (on-the-fly)
- $141,716
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 3024 N 44th St | 0.54mi | 4/2.0 | 1,998 (+0%) | 1mo | $120,775 | $60 | 74 |
| 2576 N 51st St #2578 | 0.23mi | 4/2.0 | 2,178 (+9%) | 1mo | $149,900 | $69 | 73 |
| 2834 N 54th St Unit 2834A | 0.48mi | 4/2.0 | 2,080 (+4%) | 0mo | $175,000 | $84 | 70 |
| 2642 N 51st St #2644 | 0.23mi | 4/2.0 | 2,294 (+15%) | 1mo | $122,500 | $53 | 64 |
| 2149 N 41st St | 0.69mi | 4/2.0 | 1,931 (-3%) | 1mo | $33,000 | $17 | 62 |
| 2866 N 52nd St #2868 | 0.42mi | 4/2.0 | 2,215 (+11%) | 1mo | $257,000 | $116 | 62 |
| 2808 N 52nd St #2810 | 0.36mi | 4/2.0 | 2,292 (+15%) | 1mo | $153,000 | $67 | 57 |
| 2403 N 56th St | 0.61mi | 4/2.0 | 2,200 (+10%) | 1mo | $339,500 | $154 | 54 |
| 2160 N 52nd St | 0.64mi | 4/2.0 | 2,261 (+13%) | 0mo | $399,900 | $177 | 48 |
| 4324 W Lisbon Ave | 0.62mi | 3/2.0 (-1) | 1,777 (-11%) | 1mo | $36,000 | $20 | 47 |
| 3037 N 53rd St | 0.64mi | 4/2.0 | 2,257 (+13%) | 2mo | $161,000 | $71 | 47 |
| 3044 N 54th St #3046 | 0.66mi | 4/2.0 | 2,279 (+14%) | 1mo | $200,000 | $88 | 45 |
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 · 3.82% rent growth · sell at horizon
- IRR
- 14.1%
- Equity multiple
- 1.57×
- Total profit
- $21,872
- Equity at exit
- $20,502
- IRR
- 23.5%
- Equity multiple
- 3.11×
- Total profit
- $81,177
- Equity at exit
- $11,888
Cash invested: $38,500 (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 53210
- Home prices YoY
- -21.5%
- Rents YoY
- 3.8%
- Active inventory
- 142
- Price-to-rent
- 10.8×
Monthly cashflow live
- Estimated rent
- $2,120 high interval (Pro) →
- Mortgage (P&I)
- −$721
- Tax from tax record
- −$232 /mo · $2,784/yr
- Insurance
- −$57
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$445
- Net cashflow
- $664
Break-even live
Sensitivity live
| Price | -10% $742 | -5% $703 | +0% $664 | +5% $626 | +10% $587 |
|---|---|---|---|---|---|
| Rent | -10% $497 | -5% $581 | +0% $664 | +5% $748 | +10% $832 |
| Rate | -1.0pp $734 | -0.5pp $699 | base $664 | +0.5pp $629 | +1.0pp $593 |
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 2 | 1 | $2,120 |
| #1 | 2 | 1 | $1,060 |
| #2 | 2 | 1 | $1,060 |
| Total (2 units) | $2,120 | ||
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
- $34,375
- Closing costs
- $4,125
- 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 14 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2629 N 50th St Unit Upper Milwaukee, WI | 3.0 | 1.0 | 1258 | $1,375 | $1.09 | 3d | 1 | 0.18mi |
| 2713 N 44th St Milwaukee, WI | 3.0 | 1.0 | 1450 | $1,350 | $0.93 | 44d | 1 | 0.22mi |
| 2409 N 49th St Milwaukee, WI | 3.0 | 1.0 | 1335 | $1,248 | $0.93 | 44d | 1 | 0.32mi |
| 2438 N 51st St Unit 2 Milwaukee, WI | 3.0 | 1.0 | 1300 | $1,650 | $1.27 | 24d | 1 | 0.33mi |
| 2976 N 49th St Milwaukee, WI | 3.0 | 1.0 | 1700 | $1,300 | $0.76 | 18d | 1 | 0.44mi |
| 2137 N 47th St Milwaukee, WI | 5.0 | 2.0 | 1723 | $1,850 | $1.07 | 15d | 1 | 0.62mi |
| 3123 N 42nd St Milwaukee, WI | 4.0 | 1.0 | 1500 | $1,700 | $1.13 | 24d | 1 | 0.70mi |
| 3122 N 42nd St Milwaukee, WI | 3.0 | 1.0 | 1323 | $1,495 | $1.13 | 5d | 1 | 0.72mi |
| 3155 N 52nd St Milwaukee, WI | 3.0 | 2.0 | 1300 | $1,400 | $1.08 | 44d | 1 | 0.72mi |
| 2001 N 38th St #2003 Milwaukee, WI | 3.0 | 1.0 | 1326 | $950 | $0.72 | 2d | 1 | 0.93mi |
| 2809 W Clarke St Unit 12811 Milwaukee, WI | 3.0 | 1.0 | 1400 | $1,200 | $0.86 | 18d | 1 | 1.21mi |
| 2870 N 29th St #2872 Milwaukee, WI | 3.0 | 1.0 | 1300 | $1,250 | $0.96 | 44d | 1 | 1.23mi |
| 2432 N 28th St Milwaukee, WI | 5.0 | 1.5 | 1876 | $1,600 | $0.85 | 44d | 1 | 1.27mi |
| 1639 N 33rd St Milwaukee, WI | 3.0 | 1.0 | 1424 | $950 | $0.67 | 24d | 1 | 1.34mi |
Listing history 26 events
-
2026-06-18days on market $137,500 Active 85 DOM
-
2026-06-17days on market $137,500 Active 84 DOM
-
2026-06-16days on market $137,500 Active 83 DOM
-
2026-06-15days on market $137,500 Active 82 DOM
-
2026-06-13days on market $137,500 Active 80 DOM
-
2026-06-13days on market $137,500 Active 79 DOM
-
2026-06-10status $137,500 Active 76 DOM
-
2026-06-09days on market $137,500 Contingent 76 DOM
-
2026-06-08days on market $137,500 Contingent 75 DOM
-
2026-06-07days on market $137,500 Contingent 74 DOM
-
2026-06-05days on market $137,500 Contingent 71 DOM
-
2026-06-03days on market $137,500 Contingent 70 DOM
-
2026-06-02days on market $137,500 Contingent 69 DOM
-
2026-06-01days on market $137,500 Contingent 68 DOM
-
2026-05-31days on market $137,500 Contingent 67 DOM
-
2026-04-22historical Contingent
-
2026-03-25$137,500 Active
-
2022-11-02soldstatus $388,000
-
2017-04-13soldstatus $147,800
-
2012-10-25soldstatus $16,100
-
2012-10-09$160,000 241-char remark
Show marketing remark (241 chars)
GOOD CONDITION. 2-car garage with slab for additional parking. HWF. Partially finished basemt. New Furnace and HWH. New roof and siding. Good cash flow in good neighborhood. Excellent access to freeway and public trans, schools and shopping.
-
2012-10-09historical 241-char remark
Show marketing remark (241 chars)
GOOD CONDITION. 2-car garage with slab for additional parking. HWF. Partially finished basemt. New Furnace and HWH. New roof and siding. Good cash flow in good neighborhood. Excellent access to freeway and public trans, schools and shopping.
-
2003-09-22soldstatus $63,000
-
2001-05-30soldstatus $70,000
-
1990-10-01soldstatus $44,500
-
1979-09-01soldstatus $44,900
ⓘ 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
- $2,784 · $232/mo
- Projected year-2 tax
- $2,784 · $232/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 4/10 Moderate FEMA zone X (unshaded) · 20% 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
- $25,440
- − Mortgage interest
- −$7,702
- − Property taxes
- −$2,784
- − Insurance
- −$688
- − Repairs & maintenance
- −$2,035
- − Management
- −$2,035
- − Depreciation
- −$4,000
- Taxable income
- $6,196
- Est. tax owed @ 24.0%
- −$1,487
- After-tax cash flow
- $6,487/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)
- 23,922
- Household income
- $48,217
- Rent vs Own
- Severe rent burden
- 1730.0
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 (71%)
- Race & ethnicity
- Black 71% White 17% Hispanic / Latino 6% Two or more races 6% Asian 2%
- Hispanic origin (detail)
- Mexican 3% Puerto Rican 1%
- Common ancestry
- Romanian 2% Portuguese 1% Italian 1%
- Foreign-born
- 3% · Canada, Philippines
- Languages at home
- 94% English-only · Spanish 3% 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
- ▼ -76.77%
- Current HPI
- 280.0133
- Rent YoY
- ▲ 3.82%
- 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
+206.2% since first listed11 events — show timeline
- 2026-04-22 Contingent — METROMLS
- 2026-03-25 Listed $137,500 METROMLS
- 2022-11-02 Sold (Public Records) $388,000 Public Records
- 2017-04-13 Sold (Public Records) $147,800 Public Records
- 2012-10-25 Sold (Public Records) $16,100 Public Records
- 2012-10-09 Listing Removed — METROMLS
- 2012-10-09 Listed $160,000 METROMLS
- 2003-09-22 Sold (Public Records) $63,000 Public Records
- 2001-05-30 Sold (Public Records) $70,000 Public Records
- 1990-10-01 Sold (Public Records) $44,500 Public Records
- 1979-09-01 Sold (Public Records) $44,900 Public Records
Property tax history
-1.6%/yrLatest (2024): $2,784 · +38.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…