CashFlowRE
Sign in Sign up
2807 S 9th St Triplex
D- Composite 37.35
Why this score? — see what drove the D- 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 +16.7/30.0
  • DSCR +5.2/10.0
  • 1% rule +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$299,000

2807 S 9th St · Milwaukee, WI 53215
3 bd · 3.0 ba · 1,552 sqft · MultiFamily public records · 19 Days on market
Built 1914 3,484 sqft lot Est $220k · 36% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

3-Unit available now on Milwaukee's south side. Perfect for an owner occupant as the upper unit is currently vacant.

Key facts

  • Quality appliances
  • Balcony deck
  • Backyard space

Tags

MAPLE HARDWOOD FLOORSCUSTOM TILE BATHROOM FLOORBALCONY DECKQUALITY APPLIANCESBACKYARD SPACEQUICK ACCESS TO INTERSTATE

Property features AI

Finance

  • Other: Seller excludes personal property and tenants' personal property
  • Financial info: Property contains 3 units; Acreage less than 1/2 (approx. 0.08)

Exterior

  • Parking: Inside parking available; Outside parking available
  • Utilities: Municipal water; Municipal sewer
  • Home design: Multi-family property; Apartment building / Duplex+; 1-2 stories; Zoning: RT4
  • Construction: Aluminum construction materials; Year built: Assessor/Public Record
  • Exterior features: Aluminum/steel exterior; Outdoor space

Interior

  • Kitchen: 3 stoves; 3 refrigerators
  • Heating & cooling: Forced air heating; Natural gas fuel
  • Interior features: Block full basement
  • Laundry & utility: Washer and dryer in back hallway are tenant-owned; Seller-owned water heater

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 2×1bd/1ba + 1×2bd/1ba units multifamily listed at $299k.

Deal economics

  • At list price, monthly cash flow is $183 ($2k/yr) — positive. Per door: $61/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $271k (9.4% below list).
  • Recommended offer: $271k (9.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% 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 (+5.0%/yr); 56 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,708/mo this rent would consume 60% of the median local household income ($54k/yr) (locally 2283% 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 $9k 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.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($295k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 11y ago; this cycle's ask has dropped $21k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $205k; 46% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1914 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $270,800 (9.4% below list)

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 1914 — 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. 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?
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.91%
Cap rate
7.03%
Cash-on-cash
2.63%
DSCR
1.12
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$220,384
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2657 S 15th Pl Unit 2657A 0.55mi 3/2.0 1,538 (-1%) 4mo $245,000 $159 66
2459 S 5th St 0.55mi 3/2.0 1,598 (+3%) 1mo $166,000 $104 65
2978 S 9th Pl 0.22mi 4/2.0 (+1) 1,688 (+9%) 4mo $295,000 $175 63
2907 S 11th St 0.22mi 4/2.0 (+1) 1,692 (+9%) 7mo $241,000 $142 60
2837 S 15th St 0.45mi 3/2.0 1,691 (+9%) 2mo $262,000 $155 58
2834 S 8th St 0.09mi 4/2.0 (+1) 1,769 (+14%) 8mo $220,000 $124 57
2445 S 5th Pl Unit 2445A 0.55mi 3/2.0 1,453 (-6%) 4mo $173,000 $119 56
2446 S 6th St Unit 2446A 0.53mi 3/2.0 1,677 (+8%) 6mo $190,000 $113 53
2435 S 12th St 0.54mi 2/1.0 (-1) 1,490 (-4%) 4mo $115,000 $77 52
3349 S 7th St 0.69mi 4/3.0 (+1) 1,665 (+7%) 2mo $318,000 $191 49
3309 S 7th St #3311 0.63mi 4/2.0 (+1) 1,620 (+4%) 8mo $280,000 $173 48
2535 S 15th St 0.56mi 4/2.0 (+1) 1,760 (+13%) 6mo $182,000 $103 37

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 · 5.02% rent growth · sell at horizon

5-year hold
IRR
-10.0%
Equity multiple
0.63×
Total profit
$-31,177
Equity at exit
$44,582
10-year hold
IRR
1.8%
Equity multiple
1.14×
Total profit
$11,801
Equity at exit
$25,852

Cash invested: $83,720 (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 53215

Home prices YoY
-13.6%
Rents YoY
5.0%
Active inventory
56
Price-to-rent
27.8×

Monthly cashflow live

Estimated rent
$2,708 high interval (Pro) →
Mortgage (P&I)
$1,568
Tax from tax record
$263 /mo · $3,159/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$569
Net cashflow
$183

Break-even live

Break-even rent $2,476
Max offer price $299,000
Occupancy floor 88%

Sensitivity live

Price -10% $353 -5% $268 +0% $183 +5% $99 +10% $14
Rent -10% $-30 -5% $77 +0% $183 +5% $290 +10% $397
Rate -1.0pp $334 -0.5pp $260 base $183 +0.5pp $106 +1.0pp $27

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

UnitsBedsBathsEst. rent
1× unit 2 1 $915
Total (3 units) $2,708

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
$74,750
Closing costs
$8,970
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2437 S Howell Ave Unit 2nd Milwaukee, WI 3.0 1.0 1550 $1,895 $1.22 5d 1 1.03mi
3174 S 22nd St Milwaukee, WI 3.0 2.0 1340 $1,850 $1.38 11d 1 1.06mi
2141 S Robinson Ave Milwaukee, WI 3.0 1.0–2.0 1006 $2,695 $2.68 2d 20 1.15mi
1812 S 7th St Milwaukee, WI 3.0 1.5 1703 $2,100 $1.23 24d 1 1.23mi
923 E Otjen St Milwaukee, WI 3.0 2.0 1451 $3,175 $2.19 44d 1 1.35mi
2614 S Logan Ave Unit 2614 Milwaukee, WI 2.0 1.0 1200 $1,350 $1.12 18d 1 1.37mi

Listing history 13 events

  1. 2026-06-21
    pricedays on market $299,000 Active 19 DOM
  2. 2026-06-18
    days on market $309,900 Active 16 DOM
  3. 2026-06-17
    days on market $309,900 Active 15 DOM
  4. 2026-06-16
    days on market $309,900 Active 14 DOM
  5. 2026-06-15
    days on market $309,900 Active 13 DOM
  6. 2026-06-13
    days on market $309,900 Active 11 DOM
  7. 2026-06-13
    pricedays on market $309,900 Active 10 DOM
  8. 2026-06-09
    days on market $319,900 Active 7 DOM
  9. 2026-06-08
    days on market $319,900 Active 6 DOM
  10. 2026-06-07
    days on market $319,900 Active 5 DOM
  11. 2026-06-05
    days on market $319,900 Active 2 DOM
  12. 2026-06-03
    remarks 699-char remark
  13. 2026-06-03
    listed $319,900 Active 1 DOM

ⓘ 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
$3,159 · $263/mo
Projected year-2 tax
$4,345 · $362/mo
Expected delta
+$1,186/yr (+$99/mo · 37.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

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 ≥96°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$32,496
− Mortgage interest
−$16,749
− Property taxes
−$3,159
− Insurance
−$1,495
− Repairs & maintenance
−$2,600
− Management
−$2,600
− Depreciation
−$8,698
Taxable loss
−$2,804
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$673
After-tax cash flow
$2,875/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

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)
58,146
Household income
$54,289
Rent vs Own
52.6% rent · 47.4% own
Severe rent burden
2283.0

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 Hispanic (69%)
Race & ethnicity
Hispanic / Latino 69% Two or more races 34% White 18% Asian 6% Black 5% Native American 2%
Hispanic origin (detail)
Mexican 52% Puerto Rican 12%
Common ancestry
Romanian 6% Portuguese 1%
Foreign-born
31% · Canada, Philippines, Jamaica
Languages at home
35% English-only · Spanish 59% Other Asian/Pacific 3% 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
▼ -52.55%
Current HPI
332.891
Rent YoY
▲ 5.02%
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

+392.2% since first listed
13 events — show timeline
  • 2026-06-02 Listed $319,900 METROMLS
  • 2025-05-08 Rental Removed $950 Avail
  • 2025-05-08 Rental Removed $950 Avail
  • 2025-04-07 Listed for Rent $950 Avail
  • 2025-04-07 Listed for Rent $775 Avail
  • 2024-03-08 Sold (MLS) $205,000 METROMLS
  • 2024-01-21 Listing Removed METROMLS
  • 2024-01-15 Contingent METROMLS
  • 2023-11-20 Listed $197,500 METROMLS
  • 2015-06-24 Sold (Public Records) $61,000 Public Records
  • 2015-06-05 Sold (MLS) $61,000 METROMLS
  • 2015-05-26 Contingent METROMLS
  • 2015-05-19 Listed $65,000 METROMLS

Property tax history

-2.4%/yr

Latest (2024): $3,159 · +21.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…