CashFlowRE
Sign in Sign up
2633 N 50th St #2635 Duplex
C Composite 57.9
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 +8.8/10.0
  • 1% rule +6.9/10.0
  • Livability +4.0/5.0
  • Condition / age +4.0/5.0
  • ARV discount +3.6/15.0
  • Rent growth +3.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$219,000

2633 N 50th St #2635 · Milwaukee, WI 53210
6 bd · 2.0 ba · 2,517 sqft · MultiFamily · 38 Days on market
Built 1924 Good condition 4,356 sqft lot Est $201k · 9% over

🖨 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

Huge income producing 3 bed/3 bed duplex in St Joseph's neighborhood is ready for purchase. Long-term tenants in both units paying almost 1900/month gross rent! Newer roof, water heaters, unit updates, 2 car garage. Needs some TLC inside and out, but opportunity for ARV as well as immediate rent. Add this to your investment portfolio by calling today! Property being sold AS-IS.

Key facts

  • Car garage
  • Newer roof
  • New flooring

Tags

FRESHLY REMODELEDNEW FLOORINGKITCHEN UPDATESBATHROOM UPDATESNEWER ROOFCAR GARAGE

Property features AI

Finance

  • Other: Two-unit building
  • Financial info: Total taxes listed (reference only)

Exterior

  • Parking: Detached 2-car garage; 2 garage parking spaces (total)
  • Utilities: Municipal water; Municipal sewer; 2 electric meters; 2 gas meters
  • Home design: 2-story duplex (multi-family, 2 units); Zoned RT2
  • Construction: Information source: Assessor/Public Record
  • Exterior features: Wood exterior; Less than 1/2 acre lot

Interior

  • Kitchen: Unit 2 kitchen (upper level)
  • Bedrooms: Unit 1: 3 bedrooms; Unit 2: 3 bedrooms (master and other bedrooms on upper level)
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Interior features: Full basement

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 × 3-bed/1.0-bath units multifamily listed at $219k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $546 ($7k/yr) — positive. Per door: $273/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $219k).
  • Recommended offer: $212k (3.0% 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 (+3.8%/yr); 143 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,607/mo this rent would consume 65% 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 $2k of loan paydown is wiped out by about $7k 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 $61k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($212k) is reasonable based on typical stale-listing flexibility.
  • 7 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 $75k; list at $219k implies a 192% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $212,430 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% 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. Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
9.29%
Cash-on-cash
10.69%
DSCR
1.48
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$201,360
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2642 N 50th St #2644 0.04mi 6/2.0 2,612 (+4%) 1mo $264,000 $101 91
2646 N 50th St #2648 0.04mi 6/2.0 2,826 (+12%) 1mo $155,000 $55 76
2420 N 60th St #2422 0.60mi 6/2.0 2,514 (-0%) 1mo $295,000 $117 71
2848 N 50th St #2850 0.28mi 6/2.0 2,222 (-12%) 2mo $239,900 $108 66
2107 N 48th St #2109 0.67mi 6/2.0 2,552 (+1%) 3mo $250,000 $98 64
2328 N 45th St #2330 0.52mi 7/2.0 (+1) 2,622 (+4%) 2mo $175,000 $67 62
2338 N 45th St #2340 0.50mi 6/2.0 2,304 (-8%) 2mo $170,000 $74 61
2771 N 40th St #2773 0.68mi 6/2.0 2,614 (+4%) 2mo $135,000 $52 60
3013 N 57th St #3015 0.63mi 6/2.5 2,682 (+7%) 1mo $329,000 $123 57
3012 N 57th St 0.61mi 6/2.0 2,261 (-10%) 3mo $180,000 $80 52
2139 N 48th St #2141 0.63mi 6/2.0 2,866 (+14%) 1mo $219,000 $76 47
2977 N 60th St #2979 0.72mi 5/2.0 (-1) 2,273 (-10%) 1mo $179,900 $79 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

5-year hold
IRR
0.6%
Equity multiple
1.02×
Total profit
$1,500
Equity at exit
$32,654
10-year hold
IRR
11.1%
Equity multiple
1.90×
Total profit
$55,298
Equity at exit
$18,935

Cash invested: $61,320 (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 53210

Home prices YoY
-21.5%
Rents YoY
3.8%
Active inventory
143
Price-to-rent
14.0×

Monthly cashflow live

Estimated rent
$2,607 high interval (Pro) →
Mortgage (P&I)
$1,148
Tax est. 1.5%
$274 /mo · $3,285/yr
Insurance
$91
HOA
$0
Vacancy / Maint / Mgmt
$547
Net cashflow
$546

Break-even live

Break-even rent $1,916
Max offer price $219,000
Occupancy floor 74%

Sensitivity live

Price -10% $697 -5% $622 +0% $546 +5% $470 +10% $395
Rent -10% $340 -5% $443 +0% $546 +5% $649 +10% $752
Rate -1.0pp $656 -0.5pp $602 base $546 +0.5pp $489 +1.0pp $432

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

UnitsBedsBathsEst. rent
Total (2 units) $2,607

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
$54,750
Closing costs
$6,570
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2432 N 28th St Milwaukee, WI 5.0 1.5 1876 $1,600 $0.85 45d 1 1.47mi

Listing history 38 events

  1. 2026-06-21
    days on market $219,000 Active 38 DOM
  2. 2026-06-18
    days on market $219,000 Active 35 DOM
  3. 2026-06-17
    days on market $219,000 Active 34 DOM
  4. 2026-06-16
    days on market $219,000 Active 33 DOM
  5. 2026-06-15
    remarks 516-char remark
  6. 2026-06-15
    days on market $219,000 Active 32 DOM
  7. 2026-06-13
    days on market $219,000 Active 30 DOM
  8. 2026-06-13
    days on market $219,000 Active 29 DOM
  9. 2026-06-09
    days on market $219,000 Active 26 DOM
  10. 2026-06-08
    days on market $219,000 Active 25 DOM
  11. 2026-06-07
    days on market $219,000 Active 24 DOM
  12. 2026-06-05
    days on market $219,000 Active 21 DOM
  13. 2026-06-03
    days on market $219,000 Active 20 DOM
  14. 2026-06-02
    days on market $219,000 Active 19 DOM
  15. 2026-06-01
    days on market $219,000 Active 18 DOM
  16. 2026-05-31
    days on market $219,000 Active 17 DOM
  17. 2026-05-14
    listed $219,000 Active
  18. 2025-12-26
    historical 381-char remark
    Show marketing remark (381 chars)

    Huge income producing 3 bed/3 bed duplex in St Joseph's neighborhood is ready for purchase. Long-term tenants in both units paying almost 1900/month gross rent! Newer roof, water heaters, unit updates, 2 car garage. Needs some TLC inside and out, but opportunity for ARV as well as immediate rent. Add this to your investment portfolio by calling today! Property being sold AS-IS.

  19. 2025-11-17
    price $159,500 381-char remark
    Show marketing remark (381 chars)

    Huge income producing 3 bed/3 bed duplex in St Joseph's neighborhood is ready for purchase. Long-term tenants in both units paying almost 1900/month gross rent! Newer roof, water heaters, unit updates, 2 car garage. Needs some TLC inside and out, but opportunity for ARV as well as immediate rent. Add this to your investment portfolio by calling today! Property being sold AS-IS.

  20. 2025-09-22
    price $164,900 381-char remark
    Show marketing remark (381 chars)

    Huge income producing 3 bed/3 bed duplex in St Joseph's neighborhood is ready for purchase. Long-term tenants in both units paying almost 1900/month gross rent! Newer roof, water heaters, unit updates, 2 car garage. Needs some TLC inside and out, but opportunity for ARV as well as immediate rent. Add this to your investment portfolio by calling today! Property being sold AS-IS.

  21. 2025-09-22
    status Active 381-char remark
    Show marketing remark (381 chars)

    Huge income producing 3 bed/3 bed duplex in St Joseph's neighborhood is ready for purchase. Long-term tenants in both units paying almost 1900/month gross rent! Newer roof, water heaters, unit updates, 2 car garage. Needs some TLC inside and out, but opportunity for ARV as well as immediate rent. Add this to your investment portfolio by calling today! Property being sold AS-IS.

  22. 2025-09-15
    historical 381-char remark
    Show marketing remark (381 chars)

    Huge income producing 3 bed/3 bed duplex in St Joseph's neighborhood is ready for purchase. Long-term tenants in both units paying almost 1900/month gross rent! Newer roof, water heaters, unit updates, 2 car garage. Needs some TLC inside and out, but opportunity for ARV as well as immediate rent. Add this to your investment portfolio by calling today! Property being sold AS-IS.

  23. 2025-09-09
    status Active 381-char remark
    Show marketing remark (381 chars)

    Huge income producing 3 bed/3 bed duplex in St Joseph's neighborhood is ready for purchase. Long-term tenants in both units paying almost 1900/month gross rent! Newer roof, water heaters, unit updates, 2 car garage. Needs some TLC inside and out, but opportunity for ARV as well as immediate rent. Add this to your investment portfolio by calling today! Property being sold AS-IS.

  24. 2025-09-01
    historical Contingent 381-char remark
    Show marketing remark (381 chars)

    Huge income producing 3 bed/3 bed duplex in St Joseph's neighborhood is ready for purchase. Long-term tenants in both units paying almost 1900/month gross rent! Newer roof, water heaters, unit updates, 2 car garage. Needs some TLC inside and out, but opportunity for ARV as well as immediate rent. Add this to your investment portfolio by calling today! Property being sold AS-IS.

  25. 2025-06-17
    price $169,000 381-char remark
    Show marketing remark (381 chars)

    Huge income producing 3 bed/3 bed duplex in St Joseph's neighborhood is ready for purchase. Long-term tenants in both units paying almost 1900/month gross rent! Newer roof, water heaters, unit updates, 2 car garage. Needs some TLC inside and out, but opportunity for ARV as well as immediate rent. Add this to your investment portfolio by calling today! Property being sold AS-IS.

  26. 2025-05-08
    listed $175,000 Active 381-char remark
    Show marketing remark (381 chars)

    Huge income producing 3 bed/3 bed duplex in St Joseph's neighborhood is ready for purchase. Long-term tenants in both units paying almost 1900/month gross rent! Newer roof, water heaters, unit updates, 2 car garage. Needs some TLC inside and out, but opportunity for ARV as well as immediate rent. Add this to your investment portfolio by calling today! Property being sold AS-IS.

  27. 2022-10-14
    historical 213-char remark
    Show marketing remark (213 chars)

    Jumbo 3/3 fully tenant occupied duplex near St Joseph's hospital. Newer roof and water heaters, lower unit updated prior to current tenant. 2 car garage. Great income producer to add to your portfolio, call today!

  28. 2022-09-29
    historical Contingent 213-char remark
    Show marketing remark (213 chars)

    Jumbo 3/3 fully tenant occupied duplex near St Joseph's hospital. Newer roof and water heaters, lower unit updated prior to current tenant. 2 car garage. Great income producer to add to your portfolio, call today!

  29. 2022-08-27
    price $134,900 213-char remark
    Show marketing remark (213 chars)

    Jumbo 3/3 fully tenant occupied duplex near St Joseph's hospital. Newer roof and water heaters, lower unit updated prior to current tenant. 2 car garage. Great income producer to add to your portfolio, call today!

  30. 2022-08-15
    price $139,900 213-char remark
    Show marketing remark (213 chars)

    Jumbo 3/3 fully tenant occupied duplex near St Joseph's hospital. Newer roof and water heaters, lower unit updated prior to current tenant. 2 car garage. Great income producer to add to your portfolio, call today!

  31. 2022-07-18
    price $144,900 213-char remark
    Show marketing remark (213 chars)

    Jumbo 3/3 fully tenant occupied duplex near St Joseph's hospital. Newer roof and water heaters, lower unit updated prior to current tenant. 2 car garage. Great income producer to add to your portfolio, call today!

  32. 2022-06-20
    listed $149,900 Active 213-char remark
    Show marketing remark (213 chars)

    Jumbo 3/3 fully tenant occupied duplex near St Joseph's hospital. Newer roof and water heaters, lower unit updated prior to current tenant. 2 car garage. Great income producer to add to your portfolio, call today!

  33. 2021-06-26
    status Pending
  34. 2021-06-25
    soldstatus $74,900 Sold
  35. 2021-06-01
    historical Contingent
  36. 2021-05-25
    listed $74,900 Active
  37. 2012-02-17
    historical
  38. 2012-02-17
    listed $134,900

ⓘ 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 ≥100°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
$31,284
− Mortgage interest
−$12,267
− Property taxes
−$3,285
− Insurance
−$1,095
− Repairs & maintenance
−$2,503
− Management
−$2,503
− Depreciation
−$6,371
Taxable income
$3,260
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$782
After-tax cash flow
$5,770/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 · 12 photos

Good 80/100 Cosmetic rehab

This multi-family property is in good condition with recent updates and a well-maintained exterior. It is ready for immediate rent or resale with potential for further value increases through landscaping and exterior paint.

Value-add opportunities

  • Both landscaping — enhances curb appeal and rental value
  • Both exterior paint — improves curb appeal and resale value

Renovation cost estimate screening

Value-add ROI direction

  • Both landscaping — enhances curb appeal and rental value
  • Both exterior paint — improves curb appeal and resale 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)
23,922
Household income
$48,217
Rent vs Own
60.4% rent · 39.6% 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

Price history

+62.3% since first listed
22 events — show timeline
  • 2026-05-14 Listed $219,000 METROMLS
  • 2025-12-26 Listing Removed METROMLS
  • 2025-11-17 Price Changed $159,500 METROMLS
  • 2025-09-22 Price Changed $164,900 METROMLS
  • 2025-09-22 Relisted METROMLS
  • 2025-09-15 Listing Removed METROMLS
  • 2025-09-09 Relisted METROMLS
  • 2025-09-01 Contingent METROMLS
  • 2025-06-17 Price Changed $169,000 METROMLS
  • 2025-05-08 Listed $175,000 METROMLS
  • 2022-10-14 Listing Removed METROMLS
  • 2022-09-29 Contingent METROMLS
  • 2022-08-27 Price Changed $134,900 METROMLS
  • 2022-08-15 Price Changed $139,900 METROMLS
  • 2022-07-18 Price Changed $144,900 METROMLS
  • 2022-06-20 Listed $149,900 METROMLS
  • 2021-06-26 Pending METROMLS
  • 2021-06-25 Sold (MLS) $74,900 METROMLS
  • 2021-06-01 Contingent METROMLS
  • 2021-05-25 Listed $74,900 METROMLS
  • 2012-02-17 Listed $134,900 METROMLS
  • 2012-02-17 Listing Removed METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…