CashFlowRE
Sign in Sign up
1950 S 98th St 6-Plex
C+ Composite 64.19
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 +28.0/30.0
  • DSCR +9.9/10.0
  • 1% rule +7.7/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Condition / age +2.8/5.0
  • Rent growth +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$674,900

1950 S 98th St · West Allis, WI 53227
None bd · None ba · 4,500 sqft · MultiFamily · 7 Days on market
Built 1961 Average condition 10,454 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 6 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Rare 6-unit building! Two 2 Bedroom units and four 1 bedroom units. Hardwood floors throughout each unit. Updated tile flooring and walls in each bathroom featuring pedestal sinks and exhaust fans. Great closet space in each bedroom. Kitchens include all appliances. Separate electric, furnaces and water heaters. All furnaces under 10 years old. Separate storage units and coin laundry. Parking for 6 cars plus storage shed in back.

Key facts

  • Pedestal sinks
  • Exhaust fans
  • 6 unit building

Tags

6 UNIT BUILDINGHARDWOOD FLOORSUPDATED TILE FLOORINGPEDESTAL SINKSEXHAUST FANSGREAT CLOSET SPACE

Property features AI

Finance

  • Other: Includes six ovens/ranges, six refrigerators, shelving in owner storage area

Exterior

  • Parking: Outdoor parking; Indoor parking
  • Utilities: Municipal water; Municipal sewer
  • Home design: Multi-family property; Apartment building; 1-2 stories
  • Construction: Brick and stone with vinyl elements
  • Exterior features: Brick, stone and vinyl exterior; Lot size approximately 0.24 acres; Zoned RB

Interior

  • Heating & cooling: Forced air heating; Individual heating units; Natural gas fuel
  • Interior features: Full basement with block construction and laundry facilities; Six-unit building
  • Laundry & utility: Seller-owned washer and dryer; Coin-operated washer and dryer available

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 2×2bd/1ba + 4×1bd/1ba units multifamily listed at $675k. Condition is rated average.

Deal economics

  • At list price, monthly cash flow is $2k ($25k/yr) — positive. Per door: $350/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($9k rent vs $675k).
  • Cap rate 10.0% vs local median 4.3% in West Allis — 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 79/100 on livability (#69 in WI, #1,958 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities F.
  • West Allis-West Milwaukee School District (urban): math 17% / reading 26% proficiency, ranked #328 of 342 in WI (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 30 active listings in the ZIP; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $8,562/mo this rent would consume 140% of the median local household income ($73k/yr) (locally 905% 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 $5k of loan paydown is wiped out by about $20k 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 + 3.0% rent growth), your $189k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $674,900

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 1961 — 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. 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.
  6. 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.
  7. 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
1.27%
Cap rate
10.03%
Cash-on-cash
13.33%
DSCR
1.59
GRM
6.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.4%
Equity multiple
1.13×
Total profit
$24,510
Equity at exit
$100,630
10-year hold
IRR
12.9%
Equity multiple
2.03×
Total profit
$194,084
Equity at exit
$58,353

Cash invested: $188,972 (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 53227

Home prices YoY
-29.2%
Active inventory
30
Price-to-rent
37.3×

Monthly cashflow live

Estimated rent
$8,562 high interval (Pro) →
Mortgage (P&I)
$3,539
Tax est. 1.5%
$844 /mo · $10,124/yr
Insurance
$281
HOA
$0
Vacancy / Maint / Mgmt
$1,798
Net cashflow
$2,100

Break-even live

Break-even rent $5,904
Max offer price $674,900
Occupancy floor 70%

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

UnitsBedsBathsEst. rent
Total (6 units) $8,562

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
$168,725
Closing costs
$20,247
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.

Listing history 1 events

  1. 2026-05-20
    listed $674,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$102,744
− Mortgage interest
−$37,805
− Property taxes
−$10,124
− Insurance
−$3,374
− Repairs & maintenance
−$8,220
− Management
−$8,220
− Depreciation
−$19,633
Taxable income
$15,369
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,688
After-tax cash flow
$21,510/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

Average 55/100 Moderate rehab

A 6-unit building with good bathrooms and hardwood floors, but requires exterior repairs and roof replacement to improve its condition and value.

Repairs flagged

  • Major exterior siding — Significant discoloration and wear
  • Major roof — No photos of roof, but discoloration suggests potential issues

Value-add opportunities

  • Both paint exterior — Enhances curb appeal and value
  • Both replace roof — Critical to the home's structural integrity and value
  • Both update HVAC system — Modernizes the system and improves comfort

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Significant discoloration and wear Major $15,000–50,000
roof · No photos of roof, but discoloration suggests potential issues Major $15,000–50,000
Total estimated repair cost · 2 items $30,000–100,000

Value-add ROI direction

  • Both paint exterior — Enhances curb appeal and value
  • Both replace roof — Critical to the home's structural integrity and value
  • Both update HVAC system — Modernizes the system and improves comfort

ⓘ 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
West Allis-West Milwaukee School District
NCES district ID
5516260
Math proficiency
17% ▼ -16.00%
Reading proficiency
26% ▼ -12.00%
Median HH income
$45,620
Composite
18.71/100
National rank
#8881
State rank
#328 of 342 in WI

Livability — West Allis

Score
79/100
State rank
#69
US rank
#1958

Category grades

Amenities F Commute A+ Cost of living A+ Crime C+ Employment C+ Housing A+ Health & safety A+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West Allis, WI
County
Milwaukee County · 926,379 people
City population
57,365
Metro
Milwaukee-Waukesha, WI
Population (ZIP)
22,885
Household income
$73,321
Rent vs Own
49.9% rent · 50.1% own
Severe rent burden
905.0

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 White (72%)
Race & ethnicity
White 72% Hispanic / Latino 12% Two or more races 11% Black 5% Asian 4%
Hispanic origin (detail)
Mexican 7% Puerto Rican 3%
Common ancestry
Romanian 15% Lithuanian 3% Italian 2%
Foreign-born
5% · Canada
Languages at home
88% English-only · Spanish 6% Other Asian/Pacific 2% 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
▼ -103.81%
Current HPI
251.8597
Rent YoY
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

1 event — show timeline
  • 2026-05-20 Listed $674,900 METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…