CashFlowRE
Sign in Sign up
747 S 23rd St
D Composite 43.03
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).

  • Appreciation +10.0/10.0
  • Cash flow +7.9/30.0
  • ARV discount +7.5/15.0
  • 1% rule +4.9/10.0
  • Livability +4.0/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.0/10.0
  • Schools +1.2/10.0

$179,900

747 S 23rd St · Milwaukee, WI 53204
3 bd · 1.0 ba · 2,288 sqft · Other public records · 94 Days on market
Built 1892 4,356 sqft lot

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

Listing remarks MLS

Beautifully updated 4- family. New roof in 2019, and painted in 2019. Units updated during vacancies. All tenants MTM. Great tenants and nice property. 2 tenants have been long term so cash flow is slightly below market.

Key facts

  • Water heater
  • Newer windows
  • 4 unit building

Tags

4 UNIT BUILDINGHARDWOOD FLOORSNEWER WINDOWSFURNACEWATER HEATER

Property features AI

Finance

  • Other: 4 units in the building

Exterior

  • Parking: Outdoor parking; Indoor parking available; Outside spaces
  • Utilities: Municipal water; Municipal sewer; Natural gas
  • Home design: Multi-family property; Duplex+ building type; 1-2 stories
  • Construction: Wood construction
  • Exterior features: Wood exterior; Lot under 1/2 acre; 0.1 acre lot; Zoned RT4

Interior

  • Heating & cooling: Forced air heating; Central air conditioning; Natural gas heat
  • Interior features: Full basement with laundry facilities; Central air; Forced air heating
  • Laundry & utility: Laundry facilities in basement

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 3-bed/1.0-bath other listed at $180k.

Deal economics

  • At list price, monthly cash flow is $-191 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $146k (18.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $179k (0.6% below list).
  • Recommended offer: $146k (18.8% below list) — sets the bar for cash-flow.

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 (+2.0%/yr); 56 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).
  • At $1,788/mo this rent would consume 47% of the median local household income ($46k/yr) (locally 2357% 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 $19k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Milwaukee County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 2, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 94 days — a 9% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 13y ago; this cycle's ask has dropped $20k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.9% of price; built in 1892 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $146,120 (18.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 94 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. Built in 1892 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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?
  10. 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.
  11. 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.
  12. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.99%
Cap rate
5.02%
Cash-on-cash
-4.56%
DSCR
0.80
GRM
8.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 2.0% rent growth · sell at horizon

5-year hold
IRR
20.7%
Equity multiple
2.67×
Total profit
$84,266
Equity at exit
$162,068
10-year hold
IRR
18.6%
Equity multiple
6.06×
Total profit
$254,752
Equity at exit
$349,506

Cash invested: $50,372 (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 53204

Home prices YoY
19.0%
Rents YoY
2.0%
Active inventory
56
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,788 medium interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$586 /mo · $7,028/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$376
Net cashflow
$-191

Break-even live

Break-even rent $2,030
Max offer price $146,120
Occupancy floor

Sensitivity live

Price -10% $-89 -5% $-140 +0% $-191 +5% $-242 +10% $-293
Rent -10% $-333 -5% $-262 +0% $-191 +5% $-121 +10% $-50
Rate -1.0pp $-101 -0.5pp $-145 base $-191 +0.5pp $-238 +1.0pp $-285

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
$44,975
Closing costs
$5,397
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1812 S 7th St Milwaukee, WI 3.0 1.5 1703 $2,100 $1.23 25d 1 1.41mi

Listing history 36 events

  1. 2026-05-01
    status Pending
  2. 2026-04-30
    historical Contingent
  3. 2026-04-28
    price $179,900
  4. 2026-03-25
    price $189,900
  5. 2026-03-04
    status Active
  6. 2026-02-06
    historical Contingent
  7. 2026-01-27
    listed $199,900 Active
  8. 2025-08-12
    soldstatus $338,310
  9. 2023-05-08
    status Pending 220-char remark
    Show marketing remark (220 chars)

    Beautifully updated 4- family. New roof in 2019, and painted in 2019. Units updated during vacancies. All tenants MTM. Great tenants and nice property. 2 tenants have been long term so cash flow is slightly below market.

  10. 2023-05-08
    historical 220-char remark
    Show marketing remark (220 chars)

    Beautifully updated 4- family. New roof in 2019, and painted in 2019. Units updated during vacancies. All tenants MTM. Great tenants and nice property. 2 tenants have been long term so cash flow is slightly below market.

  11. 2023-05-06
    historical 220-char remark
    Show marketing remark (220 chars)

    Beautifully updated 4- family. New roof in 2019, and painted in 2019. Units updated during vacancies. All tenants MTM. Great tenants and nice property. 2 tenants have been long term so cash flow is slightly below market.

  12. 2023-05-05
    listed $159,900 Active 220-char remark
    Show marketing remark (220 chars)

    Beautifully updated 4- family. New roof in 2019, and painted in 2019. Units updated during vacancies. All tenants MTM. Great tenants and nice property. 2 tenants have been long term so cash flow is slightly below market.

  13. 2023-04-23
    historical Contingent 220-char remark
    Show marketing remark (220 chars)

    Beautifully updated 4- family. New roof in 2019, and painted in 2019. Units updated during vacancies. All tenants MTM. Great tenants and nice property. 2 tenants have been long term so cash flow is slightly below market.

  14. 2023-04-17
    historical
  15. 2023-04-15
    status Active
    Show marketing remark (220 chars)

    Beautifully updated 4- family. New roof in 2019, and painted in 2019. Units updated during vacancies. All tenants MTM. Great tenants and nice property. 2 tenants have been long term so cash flow is slightly below market.

  16. 2023-04-15
    listed $159,900 Active 220-char remark
    Show marketing remark (220 chars)

    Beautifully updated 4- family. New roof in 2019, and painted in 2019. Units updated during vacancies. All tenants MTM. Great tenants and nice property. 2 tenants have been long term so cash flow is slightly below market.

  17. 2023-03-17
    historical Contingent
  18. 2023-03-03
    listed $159,900 Active
  19. 2019-10-01
    historical
  20. 2019-08-14
    price $119,900
  21. 2019-07-18
    listed $124,000 Active
  22. 2017-08-23
    listed $109,900 Active
  23. 2017-08-18
    soldstatus $101,500 Sold
  24. 2015-05-22
    historical
  25. 2015-04-02
    status Contingent
  26. 2015-03-24
    soldstatus $25,000 Sold
  27. 2015-02-27
    status Pending
  28. 2015-02-27
    listed $30,000 Active
  29. 2015-02-20
    historical
  30. 2015-01-06
    listed $94,900 Active
  31. 2013-10-02
    historical
  32. 2013-10-02
    listed $65,000
  33. 2009-12-31
    soldstatus $57,500
  34. 2009-12-04
    soldstatus $57,500
  35. 1996-12-16
    soldstatus $29,000
  36. 1996-11-01
    soldstatus $29,000

ⓘ 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
$7,028 · $586/mo
Projected year-2 tax
$7,028 · $586/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 ≥97°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
$21,461
− Mortgage interest
−$10,077
− Property taxes
−$7,028
− Insurance
−$900
− Repairs & maintenance
−$1,717
− Management
−$1,717
− Depreciation
−$5,233
Taxable loss
−$5,211
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,251
After-tax cash flow
$-1,044/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)
39,996
Household income
$45,934
Rent vs Own
73.8% rent · 26.2% own
Severe rent burden
2357.0

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 (68%)
Race & ethnicity
Hispanic / Latino 68% Two or more races 35% White 15% Black 11% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 51% Puerto Rican 13%
Common ancestry
Romanian 3% Portuguese 1% Lithuanian 1%
Foreign-born
28% · Canada
Languages at home
35% English-only · Spanish 61% Other Asian/Pacific 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
▲ 64.27%
Current HPI
403.236
Rent YoY
▲ 2.00%
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

+520.3% since first listed
36 events — show timeline
  • 2026-05-01 Pending METROMLS
  • 2026-04-30 Contingent METROMLS
  • 2026-04-28 Price Changed $179,900 METROMLS
  • 2026-03-25 Price Changed $189,900 METROMLS
  • 2026-03-04 Relisted METROMLS
  • 2026-02-06 Contingent METROMLS
  • 2026-01-27 Listed $199,900 METROMLS
  • 2025-08-12 Sold (Public Records) $338,310 Public Records
  • 2023-05-08 Pending METROMLS
  • 2023-05-08 Listing Removed METROMLS
  • 2023-05-06 Listing Removed METROMLS
  • 2023-05-05 Listed $159,900 METROMLS
  • 2023-04-23 Contingent METROMLS
  • 2023-04-17 Listing Removed METROMLS
  • 2023-04-15 Relisted METROMLS
  • 2023-04-15 Listed $159,900 METROMLS
  • 2023-03-17 Contingent METROMLS
  • 2023-03-03 Listed $159,900 METROMLS
  • 2019-10-01 Listing Removed METROMLS
  • 2019-08-14 Price Changed $119,900 METROMLS
  • 2019-07-18 Listed $124,000 METROMLS
  • 2017-08-23 Listed $109,900 METROMLS
  • 2017-08-18 Sold (MLS) $101,500 METROMLS
  • 2015-05-22 Listing Removed METROMLS
  • 2015-04-02 Relisted METROMLS
  • 2015-03-24 Sold (MLS) $25,000 METROMLS
  • 2015-02-27 Pending METROMLS
  • 2015-02-27 Listed $30,000 METROMLS
  • 2015-02-20 Listing Removed METROMLS
  • 2015-01-06 Listed $94,900 METROMLS
  • 2013-10-02 Listed $65,000 METROMLS
  • 2013-10-02 Listing Removed METROMLS
  • 2009-12-31 Sold (Public Records) $57,500 Public Records
  • 2009-12-04 Sold (MLS) $57,500 METROMLS
  • 1996-12-16 Sold (Public Records) $29,000 Public Records
  • 1996-11-01 Sold (Public Records) $29,000 Public Records

Property tax history

+13.5%/yr

Latest (2024): $7,028 · +15.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…