CashFlowRE
Sign in Sign up
2638 N 19th St Duplex
B+ Composite 79.78
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.6/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$84,900

2638 N 19th St · Milwaukee, WI 53206
6 bd · 2.0 ba · 1,838 sqft · MultiFamily public records · 32 Days on market
Built 1895 3,920 sqft lot $46/sqft · 74% above area ↓ 15% since listing

🖨 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

CALLING ALL BUYERS! SOLD AS IS. Don't miss this opportunity to add a 3/3 duplex to your portfolio with instant cash flow. This tenant-occupied property is ripe for investment. Act fast!

Key facts

  • Neighborhood shops
  • Convenient access
  • Dining options

Tags

VALUABLE OFF STREET PARKINGCONVENIENT ACCESSLOCAL PARKSNEARBY SCHOOLSNEIGHBORHOOD SHOPSDINING OPTIONS

Property features AI

Finance

  • Other: Any items left by seller at closing included; seller's and tenants' personal items excluded

Exterior

  • Parking: Detached 2-car garage; Total of 2 garage parking spaces
  • Utilities: Municipal water; Municipal sewer
  • Home design: 2-story duplex; Property type: Multi-Family; Zoning: RT4
  • Construction: Less than 1/2 acre lot (0.09 acre)
  • Exterior features: Vinyl exterior; Other exterior materials

Interior

  • Kitchen: Unit 2 kitchen located on upper level
  • Bedrooms: Unit 1: 3 bedrooms; Unit 2: 3 bedrooms (master and additional bedrooms on upper level)
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Interior features: Full basement
  • Laundry & utility: 2 electric meters; 2 gas meters

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/1.0-bath units multifamily listed at $85k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive. Per door: $594/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $85k).
  • Recommended offer: $82k (3.0% below list) — sets the bar for market timing.
  • Cap rate 23.1% 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 (+8.3%/yr); 150 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,246/mo this rent would consume 92% of the median local household income ($29k/yr) (locally 2061% 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 $9k of equity ($587 loan paydown + $8k appreciation (10.0% local appreciation)).
  • Milwaukee County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 8.0% rent growth), your $24k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 14y ago; this cycle's ask has dropped $15k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $65k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1895 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $82,353 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% 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 1895 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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
2.65%
Cap rate
23.08%
Cash-on-cash
59.95%
DSCR
3.67
GRM
3.2

CMA / ARV

ARV (median comp)
$48,802
List price
$84,900
Delta
73.97%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2813 N 21st St 0.26mi 6/2.0 1,942 (+6%) 1mo $70,000 $36 78
2927 N 17th St 0.36mi 5/2.0 (-1) 1,954 (+6%) 12mo $82,500 $42 57
2939 N 13th St 0.56mi 6/2.0 1,649 (-10%) 3mo $143,000 $87 55
2925 N 22nd St 0.41mi 6/2.0 2,000 (+9%) 15mo $138,000 $69 54
2520 W Hadley St 0.53mi 5/2.0 (-1) 1,768 (-4%) 14mo $101,000 $57 52
2654 N 24th St 0.31mi 6/2.0 2,100 (+14%) 13mo $100,000 $48 51
2630 N 24th Pl #2632 0.38mi 6/2.0 2,055 (+12%) 14mo $76,000 $37 51
1123 W Hadley St 0.53mi 6/2.0 2,054 (+12%) 6mo $100,000 $49 51
3027 N 25th St 0.67mi 6/2.0 1,695 (-8%) 14mo $120,000 $71 44
2830 N 28th St Unit 2830A 0.67mi 5/2.0 (-1) 1,711 (-7%) 12mo $105,000 $61 42
3017 N 26th St #3019 0.71mi 5/2.0 (-1) 2,044 (+11%) 9mo $182,000 $89 36
3221 N 20th St Unit 3221A 0.73mi 6/2.0 2,101 (+14%) 8mo $139,000 $66 35

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
76.3%
Equity multiple
6.63×
Total profit
$133,782
Equity at exit
$76,485
10-year hold
IRR
72.1%
Equity multiple
16.31×
Total profit
$363,956
Equity at exit
$164,942

Cash invested: $23,772 (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 53206

Rents YoY
8.3%
Active inventory
150
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$2,246 high interval (Pro) →
Mortgage (P&I)
$445
Tax est. 1.5%
$106 /mo · $1,274/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$472
Net cashflow
$1,188

Break-even live

Break-even rent $743
Max offer price $84,900
Occupancy floor 42%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,246

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
$21,225
Closing costs
$2,547
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
2432 N 28th St Milwaukee, WI 5.0 1.5 1876 $1,600 $0.85 43d 1 0.68mi
2704 W Concordia Ave Unit Na Milwaukee, WI 5.0 2.0 1856 $2,500 $1.35 23d 1 1.03mi
2634 N Doctor M.L.K. Jr Dr Milwaukee, WI 5.0 2.5 2512 $3,700 $1.47 43d 1 1.13mi

Listing history 32 events

  1. 2026-06-02
    days on market $84,900 Active 32 DOM
  2. 2026-06-01
    days on market $84,900 Active 31 DOM
  3. 2026-05-31
    days on market $84,900 Active 30 DOM
  4. 2026-05-16
    price $84,900 683-char remark
  5. 2026-05-01
    listed $99,900 Active 683-char remark
  6. 2023-09-08
    soldstatus $65,000
  7. 2023-08-31
    soldstatus $65,000 Sold 185-char remark
    Show marketing remark (185 chars)

    CALLING ALL BUYERS! SOLD AS IS. Don't miss this opportunity to add a 3/3 duplex to your portfolio with instant cash flow. This tenant-occupied property is ripe for investment. Act fast!

  8. 2023-07-22
    historical Contingent 185-char remark
    Show marketing remark (185 chars)

    CALLING ALL BUYERS! SOLD AS IS. Don't miss this opportunity to add a 3/3 duplex to your portfolio with instant cash flow. This tenant-occupied property is ripe for investment. Act fast!

  9. 2023-07-05
    status Active 185-char remark
    Show marketing remark (185 chars)

    CALLING ALL BUYERS! SOLD AS IS. Don't miss this opportunity to add a 3/3 duplex to your portfolio with instant cash flow. This tenant-occupied property is ripe for investment. Act fast!

  10. 2023-07-03
    historical 185-char remark
    Show marketing remark (185 chars)

    CALLING ALL BUYERS! SOLD AS IS. Don't miss this opportunity to add a 3/3 duplex to your portfolio with instant cash flow. This tenant-occupied property is ripe for investment. Act fast!

  11. 2023-06-28
    listed $70,000 Active 185-char remark
    Show marketing remark (185 chars)

    CALLING ALL BUYERS! SOLD AS IS. Don't miss this opportunity to add a 3/3 duplex to your portfolio with instant cash flow. This tenant-occupied property is ripe for investment. Act fast!

  12. 2020-10-16
    soldstatus $35,000
  13. 2020-10-14
    soldstatus $35,000 Sold
    Show marketing remark (75 chars)

    ATTENTION ALL BUYERS CASH OFFER ONLY. AS IS. .. OWNER IS A MOTIVATED SELLER

  14. 2020-09-26
    historical Contingent
    Show marketing remark (75 chars)

    ATTENTION ALL BUYERS CASH OFFER ONLY. AS IS. .. OWNER IS A MOTIVATED SELLER

  15. 2020-08-08
    listed $43,000 Active
    Show marketing remark (75 chars)

    ATTENTION ALL BUYERS CASH OFFER ONLY. AS IS. .. OWNER IS A MOTIVATED SELLER

  16. 2019-07-03
    status Pending
  17. 2019-07-02
    historical
  18. 2019-06-10
    listed $38,000 Active
  19. 2012-06-29
    listed $7,750
  20. 2012-06-29
    historical
  21. 2012-06-29
    historical
  22. 2012-06-29
    listed $6,500
  23. 2012-06-29
    listed $7,000
  24. 2012-06-29
    historical
  25. 2012-06-29
    historical
  26. 2012-06-29
    listed $7,250
  27. 2012-06-29
    historical
  28. 2012-06-29
    listed $7,750
  29. 2012-06-29
    historical
  30. 2012-06-29
    listed $7,750
  31. 2008-07-10
    soldstatus $110,000
  32. 2007-04-27
    soldstatus $100,000

ⓘ 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 3/10 Moderate 3 unhealthy d/yr today · 4 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
$26,952
− Mortgage interest
−$4,756
− Property taxes
−$1,274
− Insurance
−$424
− Repairs & maintenance
−$2,156
− Management
−$2,156
− Depreciation
−$2,470
Taxable income
$13,716
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,292
After-tax cash flow
$10,960/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)
19,887
Household income
$29,336
Rent vs Own
67.8% rent · 32.2% own
Severe rent burden
2061.0

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 (91%)
Race & ethnicity
Black 91% Two or more races 3% White 3% Hispanic / Latino 3%
Common ancestry
Norwegian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 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
▲ 133.03%
Current HPI
397.7151
Rent YoY
▲ 8.28%
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

-15.1% since first listed
30 events — show timeline
  • 2026-06-03 Listing Removed METROMLS
  • 2026-05-16 Price Changed $84,900 METROMLS
  • 2026-05-01 Listed $99,900 METROMLS
  • 2023-09-08 Sold (Public Records) $65,000 Public Records
  • 2023-08-31 Sold (MLS) $65,000 METROMLS
  • 2023-07-22 Contingent METROMLS
  • 2023-07-05 Relisted METROMLS
  • 2023-07-03 Listing Removed METROMLS
  • 2023-06-28 Listed $70,000 METROMLS
  • 2020-10-16 Sold (Public Records) $35,000 Public Records
  • 2020-10-14 Sold (MLS) $35,000 METROMLS
  • 2020-09-26 Contingent METROMLS
  • 2020-08-08 Listed $43,000 METROMLS
  • 2019-07-03 Pending METROMLS
  • 2019-07-02 Listing Removed METROMLS
  • 2019-06-10 Listed $38,000 METROMLS
  • 2012-06-29 Listing Removed METROMLS
  • 2012-06-29 Listed $7,750 METROMLS
  • 2012-06-29 Listed $6,500 METROMLS
  • 2012-06-29 Listing Removed METROMLS
  • 2012-06-29 Listed $7,000 METROMLS
  • 2012-06-29 Listing Removed METROMLS
  • 2012-06-29 Listing Removed METROMLS
  • 2012-06-29 Listed $7,250 METROMLS
  • 2012-06-29 Listed $7,750 METROMLS
  • 2012-06-29 Listing Removed METROMLS
  • 2012-06-29 Listing Removed METROMLS
  • 2012-06-29 Listed $7,750 METROMLS
  • 2008-07-10 Sold (Public Records) $110,000 Public Records
  • 2007-04-27 Sold (Public Records) $100,000 Public Records

Property tax history

-0.9%/yr

Latest (2024): $5,068 · +301.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…