CashFlowRE
Sign in Sign up
2969 N 53rd St Duplex
B+ Composite 76.17
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$144,900

2969 N 53rd St · Milwaukee, WI 53210
4 bd · 2.0 ba · 2,281 sqft · MultiFamily public records · 25 Days on market
Built 1926 4,791 sqft lot Est $246k · 41% under

🖨 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

Solid brick 2/2 duplex in a desirable Milwaukee neighborhood with tons of character and upside potential. Each unit offers spacious layouts, hardwood floors, and classic built-ins throughout. Property features a strong brick exterior, large living spaces, and separate upper/lower units ideal for owner-occupants or investors alike. Needs some TLC and cosmetic updates, but has solid bones and strong value-add opportunity. Great chance to build equity in a well-established area!

Key facts

  • Spacious layouts
  • Brick exterior
  • Classic built-ins

Tags

BRICK EXTERIORSPACIOUS LAYOUTSHARDWOOD FLOORSCLASSIC BUILT-INSSEPARATE UPPER LOWER UNITSVALUE ADD OPPORTUNITY

Property features AI

Finance

  • Financial info: Property is a 2-unit income building

Exterior

  • Parking: Detached 2-car garage; Total of 2 garage parking spaces
  • Utilities: Municipal water; Municipal sewer; 2 electric meters; 2 gas meters
  • Home design: 2-story duplex; Multi-family property; Zoned residential
  • Construction: Brick construction
  • Exterior features: Brick/stone exterior; Lot smaller than 1/2 acre

Interior

  • Kitchen: Unit 2 kitchen (upper level, approx. 13 x 12)
  • Bedrooms: Unit 1: 2 bedrooms; Unit 2: 2 bedrooms (master and second bedroom on upper level; master approx. 14 x 12, second bedroom approx. 14 x 10)
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Interior features: Full basement; Upper-level kitchen in one unit

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 $145k.

Deal economics

  • At list price, monthly cash flow is $752 ($9k/yr) — positive. Per door: $376/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Recommended offer: $143k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.5% 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); 142 active listings in the ZIP; 3 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 $2,309/mo this rent would consume 57% 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 $4k 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 $41k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($143k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $75k; list at $145k implies a 93% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $142,726 (1.5% 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 1926 — 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. 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.
  8. 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.
  9. 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
1.59%
Cap rate
12.52%
Cash-on-cash
22.26%
DSCR
1.99
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$246,348
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3044 N 54th St #3046 0.10mi 4/2.0 2,279 (-0%) 1mo $200,000 $88 95
2808 N 52nd St #2810 0.23mi 4/2.0 2,292 (+0%) 1mo $153,000 $67 87
2866 N 52nd St #2868 0.16mi 4/2.0 2,215 (-3%) 1mo $257,000 $116 87
3128 N 52nd St #3130 0.22mi 4/2.0 2,400 (+5%) 0mo $283,000 $118 81
2642 N 51st St #2644 0.44mi 4/2.0 2,294 (+1%) 1mo $122,500 $53 78
2834 N 54th St Unit 2834A 0.18mi 4/2.0 2,080 (-9%) 0mo $175,000 $84 77
2977 N 60th St #2979 0.39mi 5/2.0 (+1) 2,273 (-0%) 0mo $179,900 $79 76
5601 W Brooklyn Pl 0.41mi 3/2.0 (-1) 2,186 (-4%) 1mo $310,000 $142 68
2576 N 51st St #2578 0.52mi 4/2.0 2,178 (-4%) 1mo $149,900 $69 68
5601 W Philip Pl #5603 0.49mi 3/2.0 (-1) 2,224 (-2%) 0mo $265,000 $119 68
3031 N 60th St 0.40mi 4/2.0 1,990 (-13%) 1mo $215,000 $108 59
2403 N 56th St 0.74mi 4/2.0 2,200 (-4%) 1mo $339,500 $154 59

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
16.0%
Equity multiple
1.65×
Total profit
$26,442
Equity at exit
$21,605
10-year hold
IRR
25.3%
Equity multiple
3.29×
Total profit
$93,065
Equity at exit
$12,528

Cash invested: $40,572 (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
142
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$2,309 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$251 /mo · $3,017/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$485
Net cashflow
$752

Break-even live

Break-even rent $1,357
Max offer price $144,900
Occupancy floor 62%

Sensitivity live

Price -10% $834 -5% $793 +0% $752 +5% $711 +10% $670
Rent -10% $570 -5% $661 +0% $752 +5% $844 +10% $935
Rate -1.0pp $825 -0.5pp $789 base $752 +0.5pp $715 +1.0pp $677

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

UnitsBedsBathsEst. rent
Total (2 units) $2,309

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
$36,225
Closing costs
$4,347
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2976 N 49th St Milwaukee, WI 3.0 1.0 1700 $1,300 $0.76 17d 1 0.28mi
2137 N 47th St Milwaukee, WI 5.0 2.0 1723 $1,850 $1.07 15d 1 1.10mi
4079 N 63rd St Milwaukee, WI 3.0 1.0 1600 $1,595 $1.00 20d 1 1.41mi

Listing history 15 events

  1. 2026-06-15
    status $144,900 Pending 25 DOM
  2. 2026-06-15
    days on market $144,900 Active 25 DOM
  3. 2026-06-13
    days on market $144,900 Active 23 DOM
  4. 2026-06-13
    pricedays on market $144,900 Active 22 DOM
  5. 2026-06-09
    days on market $149,900 Active 19 DOM
  6. 2026-06-08
    days on market $149,900 Active 18 DOM
  7. 2026-06-07
    days on market $149,900 Active 17 DOM
  8. 2026-06-05
    statusdays on market $149,900 Active 14 DOM
  9. 2026-06-03
    days on market $149,900 Contingent 13 DOM
  10. 2026-06-02
    days on market $149,900 Contingent 12 DOM
  11. 2026-06-01
    days on market $149,900 Contingent 11 DOM
  12. 2026-05-31
    days on market $149,900 Contingent 10 DOM
  13. 2026-05-21
    listed $149,900 Active
  14. 1998-04-02
    soldstatus $74,900
  15. 1998-03-01
    soldstatus $74,900

ⓘ 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
$3,017 · $251/mo
Projected year-2 tax
$3,017 · $251/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥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
$27,708
− Mortgage interest
−$8,117
− Property taxes
−$3,017
− Insurance
−$724
− Repairs & maintenance
−$2,217
− Management
−$2,217
− Depreciation
−$4,215
Taxable income
$7,201
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,728
After-tax cash flow
$7,301/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)
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

+100.1% since first listed
3 events — show timeline
  • 2026-05-21 Listed $149,900 METROMLS
  • 1998-04-02 Sold (Public Records) $74,900 Public Records
  • 1998-03-01 Sold (Public Records) $74,900 Public Records

Property tax history

+2.9%/yr

Latest (2024): $3,017 · +19.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…