6 bd · 3.0 ba ·
2,318 sqft ·
Built 1980
· MultiFamily
· Active
· 7 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,890/mo
Mortgage (P&I)
−$1,310
Tax + insurance
−$416
HOA
−$0
Vac / Maint / Mgmt
−$607
Net cashflow
$557/mo
Annual
$6,681/yr
Cap rate
8.97%
Cash-on-cash
9.55%
DSCR
1.43
1% rule
1.16%
Cash to close
$69,944
Investor read
This is a 2 × 3.0-bed/1.5-bath units multifamily listed at $250k. Condition is rated fair.
At list price, monthly cash flow is $557 ($7k/yr) — positive. Per door: $278/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($3k rent vs $250k).
Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
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.
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 (+5.3%/yr); 153 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).
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 + 5.3% rent growth), your $70k cash investment doubles in ~9 years — after that, you're playing with house money.
Cap rate 9.0% 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.
At $2,890/mo this rent would consume 76% of the median local household income ($46k/yr) (locally 2421% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Questions for listing agent
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
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.
Repairs flagged (vision-AI assessment)
Major: Exterior siding
— Weathered and needs repainting.
Minor: Interior walls
— Some discoloration and touch-up needed.
Minor: Carpeted flooring
— Worn and could be replaced or cleaned.
Moderate: Kitchen cabinets
— Dated and could be updated with new cabinets.
Moderate: Bathroom fixtures
— Dated and could be replaced with modern fixtures.
Minor: Windows
— Discolored and could be cleaned or replaced.
CashFlowRE · CFR-HYB0TF50ZARR8Q
· Data 3 days agocashflowre.app · 2026-05-29