CashFlowRE
Sign in Sign up
2741 N 52nd St Unit 2741A Duplex
B- Composite 69.02
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
  • DSCR +10.0/10.0
  • 1% rule +9.1/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Condition / age +3.8/5.0
  • Rent growth +3.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$175,000

2741 N 52nd St Unit 2741A · Milwaukee, WI 53210
6 bd · 4.0 ba · 2,018 sqft · MultiFamily · 88 Days on market
Built 1927 Good condition 4,356 sqft lot $87/sqft · at area comps Est $175k · at est.

🖨 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

Excellent duplex bungalow! This home is prefect for owner occupant or investor looking for a great property. Hardwood floors, new windows, updated mechanicals and a new roof. This home is nestled in the middle of a quiet block with a private and secluded back yard.

Key facts

  • Duplex bungalow
  • Private back yard
  • Updated mechanicals

Tags

DUPLEX BUNGALOWHARDWOOD FLOORSNEW WINDOWSUPDATED MECHANICALSNEW ROOFPRIVATE BACK YARD

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/2.0-bath units multifamily listed at $175k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $741 ($9k/yr) — positive. Per door: $371/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $164k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.4% 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 (+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 $2,469/mo this rent would consume 61% 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 $1k of loan paydown is wiped out by about $5k 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 $49k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($164k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $164,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 88 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. Built in 1927 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.41%
Cap rate
11.37%
Cash-on-cash
18.15%
DSCR
1.81
GRM
5.9

CMA / ARV

ARV (median comp)
$175,000
List price
$175,000
Delta
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
2848 N 50th St #2850 0.21mi 6/2.0 2,222 (+10%) 2mo $239,900 $108 64
2576 N 52nd St #2578 0.20mi 5/2.0 (-1) 2,031 (+1%) 16mo $147,000 $72 63
2757 N 51st St #2759 0.07mi 5/2.0 (-1) 2,160 (+7%) 13mo $190,000 $88 61
2927 N 52nd St Unit -A 0.23mi 5/3.0 (-1) 2,112 (+5%) 15mo $254,000 $120 60
2466 N 52nd St 0.34mi 6/2.0 1,960 (-3%) 16mo $154,900 $79 58
2759 N 57th St #2761 0.29mi 5/2.0 (-1) 1,909 (-5%) 12mo $205,000 $107 55
2632 N 49th St #2634 0.26mi 6/2.0 2,200 (+9%) 17mo $18,500 $8 51
3012 N 57th St 0.43mi 6/2.0 2,261 (+12%) 3mo $180,000 $80 50
2227 N 47th St 0.70mi 6/2.0 1,953 (-3%) 15mo $220,000 $113 42
2977 N 60th St #2979 0.54mi 5/2.0 (-1) 2,273 (+13%) 1mo $179,900 $79 40
2338 N 45th St #2340 0.68mi 6/2.0 2,304 (+14%) 2mo $170,000 $74 35
2252 N Hi Mount Blvd 0.60mi 5/2.0 (-1) 2,208 (+9%) 15mo $220,000 $100 31

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
10.7%
Equity multiple
1.43×
Total profit
$20,936
Equity at exit
$26,093
10-year hold
IRR
20.4%
Equity multiple
2.79×
Total profit
$87,732
Equity at exit
$15,131

Cash invested: $49,000 (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
11.8×

Monthly cashflow live

Estimated rent
$2,469 high interval (Pro) →
Mortgage (P&I)
$918
Tax est. 1.5%
$219 /mo · $2,625/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$518
Net cashflow
$741

Break-even live

Break-even rent $1,531
Max offer price $175,000
Occupancy floor 65%

Sensitivity live

Price -10% $862 -5% $802 +0% $741 +5% $681 +10% $620
Rent -10% $546 -5% $644 +0% $741 +5% $839 +10% $936
Rate -1.0pp $829 -0.5pp $786 base $741 +0.5pp $696 +1.0pp $650

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

UnitsBedsBathsEst. rent
Total (2 units) $2,469

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
$43,750
Closing costs
$5,250
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
2137 N 47th St Milwaukee, WI 5.0 2.0 1723 $1,850 $1.07 16d 1 0.83mi

Listing history 16 events

  1. 2026-06-21
    days on market $175,000 Active 88 DOM
  2. 2026-06-18
    days on market $175,000 Active 85 DOM
  3. 2026-06-17
    days on market $175,000 Active 84 DOM
  4. 2026-06-16
    days on market $175,000 Active 83 DOM
  5. 2026-06-15
    days on market $175,000 Active 82 DOM
  6. 2026-06-13
    days on market $175,000 Active 80 DOM
  7. 2026-06-13
    days on market $175,000 Active 79 DOM
  8. 2026-06-09
    days on market $175,000 Active 76 DOM
  9. 2026-06-08
    days on market $175,000 Active 75 DOM
  10. 2026-06-07
    days on market $175,000 Active 74 DOM
  11. 2026-06-05
    days on market $175,000 Active 71 DOM
  12. 2026-06-03
    days on market $175,000 Active 70 DOM
  13. 2026-06-02
    days on market $175,000 Active 69 DOM
  14. 2026-06-01
    days on market $175,000 Active 68 DOM
  15. 2026-05-31
    days on market $175,000 Active 67 DOM
  16. 2026-03-25
    listed $175,000 Active 266-char remark
    Show marketing remark (266 chars)

    Excellent duplex bungalow! This home is prefect for owner occupant or investor looking for a great property. Hardwood floors, new windows, updated mechanicals and a new roof. This home is nestled in the middle of a quiet block with a private and secluded back yard.

ⓘ 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
$29,628
− Mortgage interest
−$9,803
− Property taxes
−$2,625
− Insurance
−$875
− Repairs & maintenance
−$2,370
− Management
−$2,370
− Depreciation
−$5,091
Taxable income
$6,494
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,559
After-tax cash flow
$7,335/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

Good 75/100 Cosmetic rehab

This well-maintained duplex bungalow is in good condition with a good roof, exterior, and landscaping. It is ready for a new owner or investor to move in.

Value-add opportunities

  • Both Paint exterior siding — Painting the exterior siding can enhance the curb appeal and increase the home's value.
  • Both Trim bushes — Trimming the bushes can improve the landscaping and make the home more attractive to potential buyers or renters.

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior siding — Painting the exterior siding can enhance the curb appeal and increase the home's value.
  • Both Trim bushes — Trimming the bushes can improve the landscaping and make the home more attractive to potential buyers or renters.

ⓘ 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

1 event — show timeline
  • 2026-03-25 Listed $175,000 METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…