CashFlowRE
Sign in Sign up
3135 N 44th St #3137 Duplex
B Composite 70.22
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 +9.0/10.0
  • Appreciation +5.7/10.0
  • Rent growth +4.3/5.0
  • Livability +4.0/5.0
  • ARV discount +3.6/15.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$159,000

3135 N 44th St #3137 · Milwaukee, WI 53216
4 bd · 2.0 ba · 2,268 sqft · MultiFamily · 119 Days on market
Built 1927 4,791 sqft lot $70/sqft · 9% above area Est $146k · 9% over

🖨 Deal sheet 📄 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

Well maintained, cash flowing duplex located in the Sherman Park neighborhood. Newly rebuilt porches front and back with a large parking pad for extra income. Beautiful hardwood floors throughout with original built-ins and ample natural light create a charming, comfortable living space. Both tenants are long term and on month to month leases at $850/month. Upper tenant takes care of lawn/snow. Don't miss out on this opportunity, great for investors and owner occupants alike!

Key facts

  • Cash flowing duplex
  • Original built-ins
  • Large parking pad

Tags

CASH FLOWING DUPLEXSHERMAN PARK NEIGHBORHOODNEWLY REBUILT PORCHESLARGE PARKING PADHARDWOOD FLOORSORIGINAL BUILT-INS

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 $159k.

Deal economics

  • At list price, monthly cash flow is $655 ($8k/yr) — positive. Per door: $327/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $159k).
  • Recommended offer: $145k (9.0% below list) — sets the bar for market timing.
  • Cap rate 11.2% 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; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,220/mo this rent would consume 57% 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 $3k 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 $45k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 119 days — a 9% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 14y ago; this cycle's ask has dropped $40k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $110k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $144,690 (9.0% below list)

Questions for the listing agent

  1. It's been on market 119 days. Have you received any prior offers? Is the seller open to a 9% 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
1.40%
Cap rate
11.24%
Cash-on-cash
17.65%
DSCR
1.79
GRM
6.0

CMA / ARV

ARV (median comp)
$146,403
List price
$159,000
Delta
8.60%
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
3024 N 44th St 0.14mi 4/2.0 1,998 (-12%) 1mo $120,775 $60 72
3044 N 54th St #3046 0.59mi 4/2.0 2,279 (+0%) 0mo $200,000 $88 71
3037 N 53rd St 0.57mi 4/2.0 2,257 (-0%) 2mo $161,000 $71 71
2866 N 52nd St #2868 0.57mi 4/2.0 2,215 (-2%) 1mo $257,000 $116 69
3128 N 52nd St #3130 0.47mi 4/2.0 2,400 (+6%) 0mo $283,000 $118 68
2808 N 52nd St #2810 0.63mi 4/2.0 2,292 (+1%) 1mo $153,000 $67 68
3166 N 39th St #3168 0.37mi 4/2.0 2,064 (-9%) 2mo $145,000 $70 66
3023 N 52nd St #3025 0.52mi 4/2.0 2,408 (+6%) 2mo $139,900 $58 64
2642 N 51st St #2644 0.74mi 4/2.0 2,294 (+1%) 1mo $122,500 $53 63
2834 N 54th St Unit 2834A 0.70mi 4/2.0 2,080 (-8%) 0mo $175,000 $84 53
3280 N 54th St #3282 0.61mi 4/2.0 2,494 (+10%) 2mo $340,000 $136 53
3068 N 34th St Unit 3068A 0.67mi 5/2.0 (+1) 2,087 (-8%) 0mo $110,000 $53 50

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
23.6%
Equity multiple
2.27×
Total profit
$56,611
Equity at exit
$57,014
10-year hold
IRR
28.5%
Equity multiple
4.99×
Total profit
$177,750
Equity at exit
$77,927

Cash invested: $44,520 (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
11.9×

Monthly cashflow live

Estimated rent
$2,220 high interval (Pro) →
Mortgage (P&I)
$834
Tax est. 1.5%
$199 /mo · $2,385/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$466
Net cashflow
$655

Break-even live

Break-even rent $1,391
Max offer price $159,000
Occupancy floor 66%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,220

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
$39,750
Closing costs
$4,770
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2976 N 49th St Milwaukee, WI 3.0 1.0 1700 $1,300 $0.76 17d 1 0.34mi
2704 W Concordia Ave Unit Na Milwaukee, WI 5.0 2.0 1856 $2,500 $1.35 23d 1 1.11mi
2137 N 47th St Milwaukee, WI 5.0 2.0 1723 $1,850 $1.07 14d 1 1.26mi
2432 N 28th St Milwaukee, WI 5.0 1.5 1876 $1,600 $0.85 43d 1 1.36mi

Listing history 25 events

  1. 2026-06-18
    days on market $159,000 Active 119 DOM
  2. 2026-06-17
    days on market $159,000 Active 118 DOM
  3. 2026-06-16
    days on market $159,000 Active 117 DOM
  4. 2026-06-15
    days on market $159,000 Active 116 DOM
  5. 2026-06-13
    days on market $159,000 Active 114 DOM
  6. 2026-06-13
    days on market $159,000 Active 113 DOM
  7. 2026-06-09
    days on market $159,000 Active 110 DOM
  8. 2026-06-08
    days on market $159,000 Active 109 DOM
  9. 2026-06-07
    days on market $159,000 Active 108 DOM
  10. 2026-06-05
    days on market $159,000 Active 105 DOM
  11. 2026-06-03
    days on market $159,000 Active 104 DOM
  12. 2026-06-02
    days on market $159,000 Active 103 DOM
  13. 2026-06-01
    days on market $159,000 Active 102 DOM
  14. 2026-05-31
    days on market $159,000 Active 101 DOM
  15. 2026-05-06
    price $159,000 480-char remark
    Show marketing remark (480 chars)

    Well maintained, cash flowing duplex located in the Sherman Park neighborhood. Newly rebuilt porches front and back with a large parking pad for extra income. Beautiful hardwood floors throughout with original built-ins and ample natural light create a charming, comfortable living space. Both tenants are long term and on month to month leases at $850/month. Upper tenant takes care of lawn/snow. Don't miss out on this opportunity, great for investors and owner occupants alike!

  16. 2026-03-09
    price $175,000 480-char remark
    Show marketing remark (480 chars)

    Well maintained, cash flowing duplex located in the Sherman Park neighborhood. Newly rebuilt porches front and back with a large parking pad for extra income. Beautiful hardwood floors throughout with original built-ins and ample natural light create a charming, comfortable living space. Both tenants are long term and on month to month leases at $850/month. Upper tenant takes care of lawn/snow. Don't miss out on this opportunity, great for investors and owner occupants alike!

  17. 2026-02-19
    listed $199,000 Active 480-char remark
    Show marketing remark (480 chars)

    Well maintained, cash flowing duplex located in the Sherman Park neighborhood. Newly rebuilt porches front and back with a large parking pad for extra income. Beautiful hardwood floors throughout with original built-ins and ample natural light create a charming, comfortable living space. Both tenants are long term and on month to month leases at $850/month. Upper tenant takes care of lawn/snow. Don't miss out on this opportunity, great for investors and owner occupants alike!

  18. 2023-07-14
    soldstatus $110,000 Sold 338-char remark
    Show marketing remark (338 chars)

    Nestled in Sunset Heights this duplex is a GREAT investment opportunity for CASH FLOW!!! This property has 2 bedrooms per unit, 3-4 car parking slab and recent mechanical. The lower unit has beautiful hardwood flooring, ceramic tile kitchen and bathroom. Both of the units are spacious with nice size bedrooms and tenants are long-term.

  19. 2023-06-21
    historical Contingent 338-char remark
    Show marketing remark (338 chars)

    Nestled in Sunset Heights this duplex is a GREAT investment opportunity for CASH FLOW!!! This property has 2 bedrooms per unit, 3-4 car parking slab and recent mechanical. The lower unit has beautiful hardwood flooring, ceramic tile kitchen and bathroom. Both of the units are spacious with nice size bedrooms and tenants are long-term.

  20. 2023-05-17
    status Active 338-char remark
    Show marketing remark (338 chars)

    Nestled in Sunset Heights this duplex is a GREAT investment opportunity for CASH FLOW!!! This property has 2 bedrooms per unit, 3-4 car parking slab and recent mechanical. The lower unit has beautiful hardwood flooring, ceramic tile kitchen and bathroom. Both of the units are spacious with nice size bedrooms and tenants are long-term.

  21. 2023-05-05
    historical Contingent 338-char remark
    Show marketing remark (338 chars)

    Nestled in Sunset Heights this duplex is a GREAT investment opportunity for CASH FLOW!!! This property has 2 bedrooms per unit, 3-4 car parking slab and recent mechanical. The lower unit has beautiful hardwood flooring, ceramic tile kitchen and bathroom. Both of the units are spacious with nice size bedrooms and tenants are long-term.

  22. 2023-04-18
    price $121,500 338-char remark
    Show marketing remark (338 chars)

    Nestled in Sunset Heights this duplex is a GREAT investment opportunity for CASH FLOW!!! This property has 2 bedrooms per unit, 3-4 car parking slab and recent mechanical. The lower unit has beautiful hardwood flooring, ceramic tile kitchen and bathroom. Both of the units are spacious with nice size bedrooms and tenants are long-term.

  23. 2023-03-23
    listed $127,500 Active 338-char remark
    Show marketing remark (338 chars)

    Nestled in Sunset Heights this duplex is a GREAT investment opportunity for CASH FLOW!!! This property has 2 bedrooms per unit, 3-4 car parking slab and recent mechanical. The lower unit has beautiful hardwood flooring, ceramic tile kitchen and bathroom. Both of the units are spacious with nice size bedrooms and tenants are long-term.

  24. 2012-10-10
    listed $149,900
  25. 2012-10-10
    historical

ⓘ 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
$26,640
− Mortgage interest
−$8,906
− Property taxes
−$2,385
− Insurance
−$795
− Repairs & maintenance
−$2,131
− Management
−$2,131
− Depreciation
−$4,625
Taxable income
$5,666
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,360
After-tax cash flow
$6,500/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)
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

+6.1% since first listed
11 events — show timeline
  • 2026-05-06 Price Changed $159,000 METROMLS
  • 2026-03-09 Price Changed $175,000 METROMLS
  • 2026-02-19 Listed $199,000 METROMLS
  • 2023-07-14 Sold (MLS) $110,000 METROMLS
  • 2023-06-21 Contingent METROMLS
  • 2023-05-17 Relisted METROMLS
  • 2023-05-05 Contingent METROMLS
  • 2023-04-18 Price Changed $121,500 METROMLS
  • 2023-03-23 Listed $127,500 METROMLS
  • 2012-10-10 Listing Removed METROMLS
  • 2012-10-10 Listed $149,900 METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…