CashFlowRE
Sign in Sign up
3069 S Wentworth Ave #3071 Multi-family
C- Composite 50.97
Why this score? — see what drove the C- 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 +20.9/30.0
  • ARV discount +7.3/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.5/10.0
  • Livability +4.0/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.2/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$549,900

3069 S Wentworth Ave #3071 · Milwaukee, WI 53207
5 bd · 3.0 ba · 3,900 sqft · MultiFamily · 185 Days on market
Built 1914 Fair condition 4,791 sqft lot $141/sqft · at area comps Est $548k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

AMAZING investment opportunity in Bay View! Set on desirable Wentworth Ave. , so close to the lake, farmers market, beer garden, parks, cafes, and shops! Over 3900 sq ft of old world charm incl BICC, HWFs, natural woodwork, tall ceilings, and welcoming front porch. The 1st and 2nd floor offers 2 BRs and a full bath. A third full bath and kitchen just off the 3rd floor front staircase (own entrance), makes the 3rd floor a possible 3rd unit (Must call City, not verified). This floor features soaring ceilings and is wide open, such a cool space! The 1st, 2nd, and 3rd floor each has 2 separate entrances! Huge fenced in back yard, loads of updates incl rebuilt front porch, some flooring, furnaces, water heaters, windows, tear off roof, skylites, kitchens, and baths! This one is a must see!

Key facts

  • Tear off roof
  • Close to the lake
  • Own entrance

Tags

CLOSE TO THE LAKETHIRD FULL BATHOWN ENTRANCEHUGE FENCED IN BACK YARDREBUILT FRONT PORCHTEAR OFF ROOF

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 5-bed/3.0-bath multifamily listed at $550k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $765 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $550k).
  • Recommended offer: $484k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% 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.

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 (+2.4%/yr); 91 active listings in the ZIP; solid renter incomes; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $5,779/mo this rent would consume 88% of the median local household income ($79k/yr) (locally 821% 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 $4k of loan paydown is wiped out by about $16k 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.

Negotiation context

  • It's been on market 185 days — a 12% lower offer ($484k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 8y ago; this cycle's ask has dropped $100k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $408k; 35% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1914 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $483,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 185 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1914 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.05%
Cap rate
7.96%
Cash-on-cash
5.96%
DSCR
1.27
GRM
7.9

CMA / ARV

ARV (median comp)
$547,998
List price
$549,900
Delta
0.35%
Verdict
FAIR
Comps
8 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.39% rent growth · sell at horizon

5-year hold
IRR
-7.8%
Equity multiple
0.72×
Total profit
$-43,812
Equity at exit
$81,992
10-year hold
IRR
1.0%
Equity multiple
1.07×
Total profit
$10,667
Equity at exit
$47,545

Cash invested: $153,972 (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 53207

Rents YoY
2.4%
Active inventory
91
Price-to-rent
23.8×

Monthly cashflow live

Estimated rent
$5,779 high interval (Pro) →
Mortgage (P&I)
$2,884
Tax est. 1.5%
$687 /mo · $8,248/yr
Insurance
$229
HOA
$0
Vacancy / Maint / Mgmt
$1,214
Net cashflow
$765

Break-even live

Break-even rent $4,810
Max offer price $549,900
Occupancy floor 82%

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

UnitsBedsBathsEst. rent
Total (3 units) $5,779

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
$137,475
Closing costs
$16,497
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.

Listing history 26 events

  1. 2026-06-18
    days on market $549,900 Active 185 DOM
  2. 2026-06-17
    days on market $549,900 Active 184 DOM
  3. 2026-06-16
    days on market $549,900 Active 183 DOM
  4. 2026-06-15
    days on market $549,900 Active 182 DOM
  5. 2026-06-13
    days on market $549,900 Active 180 DOM
  6. 2026-06-13
    days on market $549,900 Active 179 DOM
  7. 2026-06-09
    days on market $549,900 Active 176 DOM
  8. 2026-06-08
    days on market $549,900 Active 175 DOM
  9. 2026-06-07
    days on market $549,900 Active 174 DOM
  10. 2026-06-05
    days on market $549,900 Active 171 DOM
  11. 2026-06-03
    days on market $549,900 Active 170 DOM
  12. 2026-06-02
    days on market $549,900 Active 169 DOM
  13. 2026-06-01
    days on market $549,900 Active 168 DOM
  14. 2026-05-31
    days on market $549,900 Active 167 DOM
  15. 2026-05-04
    status Active 796-char remark
    Show marketing remark (796 chars)

    AMAZING investment opportunity in Bay View! Set on desirable Wentworth Ave. , so close to the lake, farmers market, beer garden, parks, cafes, and shops! Over 3900 sq ft of old world charm incl BICC, HWFs, natural woodwork, tall ceilings, and welcoming front porch. The 1st and 2nd floor offers 2 BRs and a full bath. A third full bath and kitchen just off the 3rd floor front staircase (own entrance), makes the 3rd floor a possible 3rd unit (Must call City, not verified). This floor features soaring ceilings and is wide open, such a cool space! The 1st, 2nd, and 3rd floor each has 2 separate entrances! Huge fenced in back yard, loads of updates incl rebuilt front porch, some flooring, furnaces, water heaters, windows, tear off roof, skylites, kitchens, and baths! This one is a must see!

  16. 2026-05-01
    historical 796-char remark
    Show marketing remark (796 chars)

    AMAZING investment opportunity in Bay View! Set on desirable Wentworth Ave. , so close to the lake, farmers market, beer garden, parks, cafes, and shops! Over 3900 sq ft of old world charm incl BICC, HWFs, natural woodwork, tall ceilings, and welcoming front porch. The 1st and 2nd floor offers 2 BRs and a full bath. A third full bath and kitchen just off the 3rd floor front staircase (own entrance), makes the 3rd floor a possible 3rd unit (Must call City, not verified). This floor features soaring ceilings and is wide open, such a cool space! The 1st, 2nd, and 3rd floor each has 2 separate entrances! Huge fenced in back yard, loads of updates incl rebuilt front porch, some flooring, furnaces, water heaters, windows, tear off roof, skylites, kitchens, and baths! This one is a must see!

  17. 2026-04-22
    price $549,900 796-char remark
    Show marketing remark (796 chars)

    AMAZING investment opportunity in Bay View! Set on desirable Wentworth Ave. , so close to the lake, farmers market, beer garden, parks, cafes, and shops! Over 3900 sq ft of old world charm incl BICC, HWFs, natural woodwork, tall ceilings, and welcoming front porch. The 1st and 2nd floor offers 2 BRs and a full bath. A third full bath and kitchen just off the 3rd floor front staircase (own entrance), makes the 3rd floor a possible 3rd unit (Must call City, not verified). This floor features soaring ceilings and is wide open, such a cool space! The 1st, 2nd, and 3rd floor each has 2 separate entrances! Huge fenced in back yard, loads of updates incl rebuilt front porch, some flooring, furnaces, water heaters, windows, tear off roof, skylites, kitchens, and baths! This one is a must see!

  18. 2026-04-14
    status Active 796-char remark
    Show marketing remark (796 chars)

    AMAZING investment opportunity in Bay View! Set on desirable Wentworth Ave. , so close to the lake, farmers market, beer garden, parks, cafes, and shops! Over 3900 sq ft of old world charm incl BICC, HWFs, natural woodwork, tall ceilings, and welcoming front porch. The 1st and 2nd floor offers 2 BRs and a full bath. A third full bath and kitchen just off the 3rd floor front staircase (own entrance), makes the 3rd floor a possible 3rd unit (Must call City, not verified). This floor features soaring ceilings and is wide open, such a cool space! The 1st, 2nd, and 3rd floor each has 2 separate entrances! Huge fenced in back yard, loads of updates incl rebuilt front porch, some flooring, furnaces, water heaters, windows, tear off roof, skylites, kitchens, and baths! This one is a must see!

  19. 2026-04-12
    historical 796-char remark
    Show marketing remark (796 chars)

    AMAZING investment opportunity in Bay View! Set on desirable Wentworth Ave. , so close to the lake, farmers market, beer garden, parks, cafes, and shops! Over 3900 sq ft of old world charm incl BICC, HWFs, natural woodwork, tall ceilings, and welcoming front porch. The 1st and 2nd floor offers 2 BRs and a full bath. A third full bath and kitchen just off the 3rd floor front staircase (own entrance), makes the 3rd floor a possible 3rd unit (Must call City, not verified). This floor features soaring ceilings and is wide open, such a cool space! The 1st, 2nd, and 3rd floor each has 2 separate entrances! Huge fenced in back yard, loads of updates incl rebuilt front porch, some flooring, furnaces, water heaters, windows, tear off roof, skylites, kitchens, and baths! This one is a must see!

  20. 2025-12-10
    listed $650,000 Active 796-char remark
    Show marketing remark (796 chars)

    AMAZING investment opportunity in Bay View! Set on desirable Wentworth Ave. , so close to the lake, farmers market, beer garden, parks, cafes, and shops! Over 3900 sq ft of old world charm incl BICC, HWFs, natural woodwork, tall ceilings, and welcoming front porch. The 1st and 2nd floor offers 2 BRs and a full bath. A third full bath and kitchen just off the 3rd floor front staircase (own entrance), makes the 3rd floor a possible 3rd unit (Must call City, not verified). This floor features soaring ceilings and is wide open, such a cool space! The 1st, 2nd, and 3rd floor each has 2 separate entrances! Huge fenced in back yard, loads of updates incl rebuilt front porch, some flooring, furnaces, water heaters, windows, tear off roof, skylites, kitchens, and baths! This one is a must see!

  21. 2023-04-20
    soldstatus $407,500 Sold 834-char remark
    Show marketing remark (834 chars)

    Ready for an incredible investment opportunity? This amazing property in hot Bay View is set on desirable Wentworth Ave close to the Lake, Farmers Market, Beer Garden, parks, cafes, Groppis is your dream come true. Inside this over 3900 sq ft property find an abundance of old world charm including BICC, HWFs, natural woodwork, tall ceilings & a charming front porch. The1st & 2nd floor offer 2 bedrooms & a full bath. A second bath & kitchen just off the 3rd floor front staircase, make the 3rd floor a possible separate unit. Each floor has 2 entrances. Tons of updates incl. furnaces, water heaters, windows, roof , skylites, kitchens & baths. The 3rd floor is an amazing with its soaring ceiling, character rich WF & completely open space. So much flexible space. Huge, fenced yard. See it soon

  22. 2023-04-15
    status Pending 834-char remark
    Show marketing remark (834 chars)

    Ready for an incredible investment opportunity? This amazing property in hot Bay View is set on desirable Wentworth Ave close to the Lake, Farmers Market, Beer Garden, parks, cafes, Groppis is your dream come true. Inside this over 3900 sq ft property find an abundance of old world charm including BICC, HWFs, natural woodwork, tall ceilings & a charming front porch. The1st & 2nd floor offer 2 bedrooms & a full bath. A second bath & kitchen just off the 3rd floor front staircase, make the 3rd floor a possible separate unit. Each floor has 2 entrances. Tons of updates incl. furnaces, water heaters, windows, roof , skylites, kitchens & baths. The 3rd floor is an amazing with its soaring ceiling, character rich WF & completely open space. So much flexible space. Huge, fenced yard. See it soon

  23. 2023-03-13
    historical Contingent 834-char remark
    Show marketing remark (834 chars)

    Ready for an incredible investment opportunity? This amazing property in hot Bay View is set on desirable Wentworth Ave close to the Lake, Farmers Market, Beer Garden, parks, cafes, Groppis is your dream come true. Inside this over 3900 sq ft property find an abundance of old world charm including BICC, HWFs, natural woodwork, tall ceilings & a charming front porch. The1st & 2nd floor offer 2 bedrooms & a full bath. A second bath & kitchen just off the 3rd floor front staircase, make the 3rd floor a possible separate unit. Each floor has 2 entrances. Tons of updates incl. furnaces, water heaters, windows, roof , skylites, kitchens & baths. The 3rd floor is an amazing with its soaring ceiling, character rich WF & completely open space. So much flexible space. Huge, fenced yard. See it soon

  24. 2023-03-06
    listed $394,000 Active 834-char remark
    Show marketing remark (834 chars)

    Ready for an incredible investment opportunity? This amazing property in hot Bay View is set on desirable Wentworth Ave close to the Lake, Farmers Market, Beer Garden, parks, cafes, Groppis is your dream come true. Inside this over 3900 sq ft property find an abundance of old world charm including BICC, HWFs, natural woodwork, tall ceilings & a charming front porch. The1st & 2nd floor offer 2 bedrooms & a full bath. A second bath & kitchen just off the 3rd floor front staircase, make the 3rd floor a possible separate unit. Each floor has 2 entrances. Tons of updates incl. furnaces, water heaters, windows, roof , skylites, kitchens & baths. The 3rd floor is an amazing with its soaring ceiling, character rich WF & completely open space. So much flexible space. Huge, fenced yard. See it soon

  25. 2018-11-01
    historical
  26. 2018-07-15
    listed $249,000 Active

ⓘ 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 ≥96°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
$69,348
− Mortgage interest
−$30,803
− Property taxes
−$8,248
− Insurance
−$2,750
− Repairs & maintenance
−$5,548
− Management
−$5,548
− Depreciation
−$15,997
Taxable income
$454
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$109
After-tax cash flow
$9,073/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This property offers a solid investment opportunity with moderate rehab needs. Interior and exterior updates can significantly enhance its value.

Repairs flagged

  • Minor kitchen countertops — Worn appearance
  • Minor bathroom fixtures — Basic and dated
  • Moderate exterior siding — Aged and shows wear
  • Moderate interior walls — Paint chipped in some areas
  • Moderate HVAC appliances — Dated and may need replacement

Value-add opportunities

  • Both Paint and interior updates — Enhances curb appeal and interior aesthetics
  • Both New countertops and fixtures — Improves functionality and aesthetics
  • Both HVAC replacement — Enhances comfort and energy efficiency
  • Both Landscaping and porch maintenance — Improves curb appeal and enhances property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen countertops · Worn appearance Minor $500–3,000
bathroom fixtures · Basic and dated Minor $500–3,000
exterior siding · Aged and shows wear Moderate $3,000–15,000
interior walls · Paint chipped in some areas Moderate $3,000–15,000
HVAC appliances · Dated and may need replacement Moderate $3,000–15,000
Total estimated repair cost · 5 items $10,000–51,000

Value-add ROI direction

  • Both Paint and interior updates — Enhances curb appeal and interior aesthetics
  • Both New countertops and fixtures — Improves functionality and aesthetics
  • Both HVAC replacement — Enhances comfort and energy efficiency
  • Both Landscaping and porch maintenance — Improves curb appeal and enhances property value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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)
34,313
Household income
$79,117
Rent vs Own
39.0% rent · 61.0% own
Severe rent burden
821.0

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 White (74%)
Race & ethnicity
White 74% Hispanic / Latino 16% Two or more races 10% Black 5% Asian 1%
Hispanic origin (detail)
Mexican 10% Puerto Rican 5%
Common ancestry
Romanian 15% Portuguese 4% Italian 3%
Foreign-born
5% · Canada
Languages at home
89% English-only · Spanish 9% German/W. Germanic 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
▼ -261.93%
Current HPI
324.5284
Rent YoY
▲ 2.39%
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

+120.8% since first listed
12 events — show timeline
  • 2026-05-04 Relisted METROMLS
  • 2026-05-01 Listing Removed METROMLS
  • 2026-04-22 Price Changed $549,900 METROMLS
  • 2026-04-14 Relisted METROMLS
  • 2026-04-12 Listing Removed METROMLS
  • 2025-12-10 Listed $650,000 METROMLS
  • 2023-04-20 Sold (MLS) $407,500 METROMLS
  • 2023-04-15 Pending METROMLS
  • 2023-03-13 Contingent METROMLS
  • 2023-03-06 Listed $394,000 METROMLS
  • 2018-11-01 Listing Removed METROMLS
  • 2018-07-15 Listed $249,000 METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…