CashFlowRE
Sign in Sign up
3251 N 44th St Unit 3251A Duplex
C Composite 58.95
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 +26.0/30.0
  • DSCR +8.7/10.0
  • 1% rule +6.9/10.0
  • Appreciation +5.7/10.0
  • Rent growth +4.3/5.0
  • Livability +4.0/5.0
  • Condition / age +2.2/5.0
  • Schools +1.2/10.0
  • ARV discount +0.0/15.0

$179,900

3251 N 44th St Unit 3251A · Milwaukee, WI 53216
4 bd · 2.0 ba · 1,930 sqft · MultiFamily · 69 Days on market
Built 1928 Fair condition 4,791 sqft lot $93/sqft · 23% above area Est $146k · 23% over ↓ 10% 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: 2 units. confirmed

Listing remarks MLS

Nice 2/2 craftsmen / Bungalow style 2/2 duplex located north of Burleigh. This property has a lower unit with formal dinning room and all the old world charm you would expect. Long term residents. Manageable back yard and garage with extra room. New roof, porches, railings, upper level siding, and windows. Easy choice to make this one yours.

Key facts

  • Formal dinning room
  • Manageable back yard
  • Extra room

Tags

BUNGALOW STYLELOWER UNITFORMAL DINNING ROOMMANAGEABLE BACK YARDEXTRA ROOMNEW ROOF

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 $180k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $446 ($5k/yr) — positive. Per door: $223/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $180k).
  • Recommended offer: $169k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% 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; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,138/mo this rent would consume 55% 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 + $2k 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 $50k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($169k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $169,106 (6.0% below list)

Questions for the listing agent

  1. 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?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. Built in 1928 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. 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
1.19%
Cap rate
9.27%
Cash-on-cash
10.62%
DSCR
1.47
GRM
7.0

CMA / ARV

ARV (median comp)
$146,403
List price
$179,900
Delta
22.88%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3024 N 44th St 0.29mi 4/2.0 1,998 (+4%) 1mo $120,775 $60 80
3148 N 39th St #3150 0.39mi 4/2.0 2,044 (+6%) 2mo $128,888 $63 71
3166 N 39th St #3168 0.38mi 4/2.0 2,064 (+7%) 2mo $145,000 $70 69
3287 N 49th St #3289 0.32mi 4/2.0 1,710 (-11%) 3mo $181,000 $106 64
3125 N 48th St #3127 0.31mi 4/2.0 2,213 (+15%) 4mo $310,000 $140 58
3259 N 35th St 0.58mi 4/2.0 1,773 (-8%) 3mo $185,000 $104 57
3260 N 34th St Unit 3260A 0.66mi 4/2.0 1,776 (-8%) 2mo $86,000 $48 54
3068 N 34th St Unit 3068A 0.70mi 5/2.0 (+1) 2,087 (+8%) 0mo $110,000 $53 49
2838 N 40th St #2840 0.60mi 4/2.0 2,202 (+14%) 2mo $65,000 $30 47
2866 N 52nd St #2868 0.67mi 4/2.0 2,215 (+15%) 1mo $257,000 $116 43
3233 W Auer Ave 0.72mi 4/2.0 1,657 (-14%) 1mo $78,500 $47 42
5601 W Brooklyn Pl 0.75mi 3/2.0 (-1) 2,186 (+13%) 1mo $310,000 $142 37

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
16.2%
Equity multiple
1.87×
Total profit
$43,669
Equity at exit
$64,508
10-year hold
IRR
21.7%
Equity multiple
4.02×
Total profit
$152,129
Equity at exit
$88,170

Cash invested: $50,372 (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
14.0×

Monthly cashflow live

Estimated rent
$2,138 high interval (Pro) →
Mortgage (P&I)
$943
Tax est. 1.5%
$225 /mo · $2,698/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$449
Net cashflow
$446

Break-even live

Break-even rent $1,574
Max offer price $179,900
Occupancy floor 74%

Sensitivity live

Price -10% $570 -5% $508 +0% $446 +5% $384 +10% $321
Rent -10% $277 -5% $361 +0% $446 +5% $530 +10% $615
Rate -1.0pp $536 -0.5pp $492 base $446 +0.5pp $399 +1.0pp $352

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

UnitsBedsBathsEst. rent
Total (2 units) $2,138

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
$44,975
Closing costs
$5,397
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3123 N 42nd St Milwaukee, WI 4.0 1.0 1500 $1,700 $1.13 24d 1 0.22mi
3122 N 42nd St Milwaukee, WI 3.0 1.0 1323 $1,495 $1.13 5d 1 0.24mi
2976 N 49th St Milwaukee, WI 3.0 1.0 1700 $1,300 $0.76 17d 1 0.43mi
3155 N 52nd St Milwaukee, WI 3.0 2.0 1300 $1,400 $1.08 44d 1 0.51mi
2713 N 44th St Milwaukee, WI 3.0 1.0 1450 $1,350 $0.93 44d 1 0.67mi
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 44d 1 0.75mi
2629 N 50th St Unit Upper Milwaukee, WI 3.0 1.0 1258 $1,375 $1.09 3d 1 0.86mi
4139 N 50th St Milwaukee, WI 3.0 1.0 1275 $1,600 $1.25 44d 1 1.07mi
2704 W Concordia Ave Unit Na Milwaukee, WI 5.0 2.0 1856 $2,500 $1.35 24d 1 1.09mi
2870 N 29th St #2872 Milwaukee, WI 3.0 1.0 1300 $1,250 $0.96 44d 1 1.09mi
2438 N 51st St Unit 2 Milwaukee, WI 3.0 1.0 1300 $1,650 $1.27 24d 1 1.09mi
2409 N 49th St Milwaukee, WI 3.0 1.0 1335 $1,248 $0.93 44d 1 1.10mi
2809 W Clarke St Unit 12811 Milwaukee, WI 3.0 1.0 1400 $1,200 $0.86 17d 1 1.31mi
2137 N 47th St Milwaukee, WI 5.0 2.0 1723 $1,850 $1.07 15d 1 1.40mi
2432 N 28th St Milwaukee, WI 5.0 1.5 1876 $1,600 $0.85 44d 1 1.46mi
4079 N 63rd St Milwaukee, WI 3.0 1.0 1600 $1,595 $1.00 20d 1 1.46mi

Listing history 8 events

  1. 2026-06-02
    status $179,900 Pending 69 DOM
  2. 2026-06-01
    days on market $179,900 Active 69 DOM
  3. 2026-05-31
    days on market $179,900 Active 68 DOM
  4. 2026-03-24
    listed $179,900 Active 343-char remark
    Show marketing remark (343 chars)

    Nice 2/2 craftsmen / Bungalow style 2/2 duplex located north of Burleigh. This property has a lower unit with formal dinning room and all the old world charm you would expect. Long term residents. Manageable back yard and garage with extra room. New roof, porches, railings, upper level siding, and windows. Easy choice to make this one yours.

  5. 2026-01-01
    historical 343-char remark
    Show marketing remark (343 chars)

    Nice 2/2 craftsmen / Bungalow style 2/2 duplex located north of Burleigh. This property has a lower unit with formal dinning room and all the old world charm you would expect. Long term residents. Manageable back yard and garage with extra room. New roof, porches, railings, upper level siding, and windows. Easy choice to make this one yours.

  6. 2025-09-22
    price $189,900 343-char remark
    Show marketing remark (343 chars)

    Nice 2/2 craftsmen / Bungalow style 2/2 duplex located north of Burleigh. This property has a lower unit with formal dinning room and all the old world charm you would expect. Long term residents. Manageable back yard and garage with extra room. New roof, porches, railings, upper level siding, and windows. Easy choice to make this one yours.

  7. 2025-09-04
    price $194,900 343-char remark
    Show marketing remark (343 chars)

    Nice 2/2 craftsmen / Bungalow style 2/2 duplex located north of Burleigh. This property has a lower unit with formal dinning room and all the old world charm you would expect. Long term residents. Manageable back yard and garage with extra room. New roof, porches, railings, upper level siding, and windows. Easy choice to make this one yours.

  8. 2025-08-18
    listed $199,900 Active 343-char remark
    Show marketing remark (343 chars)

    Nice 2/2 craftsmen / Bungalow style 2/2 duplex located north of Burleigh. This property has a lower unit with formal dinning room and all the old world charm you would expect. Long term residents. Manageable back yard and garage with extra room. New roof, porches, railings, upper level siding, and windows. Easy choice to make this one yours.

ⓘ 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
$25,656
− Mortgage interest
−$10,077
− Property taxes
−$2,698
− Insurance
−$900
− Repairs & maintenance
−$2,052
− Management
−$2,052
− Depreciation
−$5,233
Taxable income
$2,642
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$634
After-tax cash flow
$4,715/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 · 2 photos

Fair 45/100 Moderate rehab

This 2/2 duplex has a fair exterior with some weathered siding and overgrown landscaping. A moderate rehab is needed to paint the exterior and trim the landscaping to improve its resale and rental value.

Repairs flagged

  • Moderate exterior siding — Weathered and discolored
  • Minor landscaping — Overgrown grass

Value-add opportunities

  • Both paint exterior — Enhances curb appeal and resale value
  • Both landscaping — Improves curb appeal and rental appeal

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Weathered and discolored Moderate $3,000–15,000
landscaping · Overgrown grass Minor $500–3,000
Total estimated repair cost · 2 items $3,500–18,000

Value-add ROI direction

  • Both paint exterior — Enhances curb appeal and resale value
  • Both landscaping — Improves curb appeal and rental appeal

ⓘ 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)
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

-10.0% since first listed
5 events — show timeline
  • 2026-03-24 Listed $179,900 METROMLS
  • 2026-01-01 Listing Removed METROMLS
  • 2025-09-22 Price Changed $189,900 METROMLS
  • 2025-09-04 Price Changed $194,900 METROMLS
  • 2025-08-18 Listed $199,900 METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…