CashFlowRE
Sign in Sign up
1968 S 12th St
C- Composite 52.81
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 +17.2/30.0
  • Appreciation +10.0/10.0
  • DSCR +5.4/10.0
  • ARV discount +5.1/15.0
  • 1% rule +4.5/10.0
  • Livability +4.0/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$179,000

1968 S 12th St · Milwaukee, WI 53204
3 bd · 1.0 ba · 1,268 sqft · SingleFamily public records · 4 Days on market
Built 1888 4,356 sqft lot Est $170k · 5% over

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

Listing remarks MLS

This 3-bedroom, 1-bath bungalow is full of potential and ready for your vision. Featuring a spacious upper-level bedroom, classic bungalow charm, and a 2-car slab for off-street parking, this property is a prime opportunity for rehab and resale. The layout offers flexibility for modern updates, and the large footprint upstairs could become a standout feature with the right design. Bring your ideas--this one is ready to shine with the right touch!

Key facts

  • 4,356 sq ft lot
  • Parking
  • Built 1888

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 single-family listed at $179k.

Deal economics

  • At list price, monthly cash flow is $127 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $170k (5.1% below list).
  • Recommended offer: $170k (5.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% 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 (+2.0%/yr); 57 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 41% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($46k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • At projected returns (10.0% appreciation + 2.0% rent growth), your $50k cash investment doubles in ~3 years — after that, you're playing with house money.
  • 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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $125k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1888 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $169,866 (5.1% below list)

Questions for the listing agent

  1. Built in 1888 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.95%
Cap rate
7.14%
Cash-on-cash
3.04%
DSCR
1.14
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$169,912
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1966 S 7th St 0.36mi 3/2.0 1,259 (-1%) 7mo $145,000 $115 72
1207 W Lapham Blvd 0.36mi 4/1.0 (+1) 1,200 (-5%) 3mo $170,000 $142 67
1530 S 10th St 0.48mi 3/1.0 1,210 (-5%) 6mo $125,000 $103 65
2363 S 11th St 0.50mi 3/1.5 1,357 (+7%) 2mo $225,000 $166 62
1650 S 18th St 0.51mi 3/1.0 1,174 (-7%) 6mo $145,000 $124 59
2174 S 14th St 0.30mi 3/1.0 1,092 (-14%) 6mo $95,000 $87 58
1640 S 18th St 0.52mi 3/2.0 1,200 (-5%) 7mo $162,500 $135 57
1211 S 10th St 0.71mi 4/1.0 (+1) 1,200 (-5%) 0mo $150,000 $125 53
2172 S 18th St 0.50mi 3/2.0 1,431 (+13%) 2mo $206,000 $144 50
602 W Maple St 0.44mi 3/2.0 1,100 (-13%) 6mo $150,000 $136 48
1730 S 6th St 0.47mi 2/2.0 (-1) 1,133 (-11%) 4mo $151,500 $134 48
1831 W Becher St 0.51mi 4/2.0 (+1) 1,396 (+10%) 4mo $155,000 $111 47

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 · 2.0% rent growth · sell at horizon

5-year hold
IRR
26.1%
Equity multiple
3.07×
Total profit
$103,882
Equity at exit
$161,257
10-year hold
IRR
22.7%
Equity multiple
6.91×
Total profit
$296,294
Equity at exit
$347,758

Cash invested: $50,120 (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
57
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,699 high interval (Pro) →
Mortgage (P&I)
$939
Tax from tax record
$202 /mo · $2,423/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$357
Net cashflow
$127

Break-even live

Break-even rent $1,538
Max offer price $179,000
Occupancy floor 88%

Sensitivity live

Price -10% $228 -5% $177 +0% $127 +5% $76 +10% $25
Rent -10% $-7 -5% $60 +0% $127 +5% $194 +10% $261
Rate -1.0pp $217 -0.5pp $172 base $127 +0.5pp $80 +1.0pp $33

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
$44,750
Closing costs
$5,370
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1812 S 7th St Milwaukee, WI 3.0 1.5 1703 $2,100 $1.23 24d 1 0.39mi
2252 S 7th St Unit Upper Front Milwaukee, WI 2.0 1.0 900 $1,200 $1.33 44d 1 0.53mi
1578 S Union St Unit 1 Milwaukee, WI 2.0 1.0 900 $1,050 $1.17 24d 1 0.62mi
2435 S 9th St Unit 2435 Milwaukee, WI 2.0 1.0 900 $895 $0.99 44d 1 0.63mi
2435 S 9th St Milwaukee, WI 2.0 1.0 900 $895 $0.99 24d 1 0.63mi
2435 S 9th St Unit 2435A Milwaukee, WI 2.0 1.0 900 $1,025 $1.14 44d 1 0.63mi
2562 S 9th St Milwaukee, WI 2.0 1.0 1000 $995 $0.99 44d 1 0.80mi
2482 S 5th St Milwaukee, WI 2.0 1.0 900 $1,095 $1.22 24d 1 0.83mi
2141 S Robinson Ave Milwaukee, WI 3.0 1.0–2.0 1006 $2,695 $2.68 2d 20 1.01mi
924 S 5th St Unit 501 Milwaukee, WI 2.0 1.0 1005 $1,917 $1.91 44d 1 1.02mi
611 W National Ave Milwaukee, WI 1.0–2.0 1.0–2.0 866 $1,900 $2.19 4d 3 1.06mi
124 W Washington St Milwaukee, WI 2.0 1.0–2.0 845 $2,126 $2.52 44d 11 1.10mi
2100 W National Ave Unit 4 Milwaukee, WI 2.0 1.0 900 $1,225 $1.36 24d 1 1.16mi
1143 S 25th St #1 Milwaukee, WI 3.0 1.0 900 $1,050 $1.17 44d 1 1.17mi
2445 S Austin St Milwaukee, WI 3.0 1.0 1000 $1,598 $1.60 15d 1 1.18mi
2437 S Howell Ave Unit 2nd Milwaukee, WI 3.0 1.0 1550 $1,895 $1.22 5d 1 1.26mi
2925 W Greenfield Ave Unit 5929A Milwaukee, WI 2.0 1.0 1200 $1,350 $1.12 3d 1 1.34mi
747 W Freshwater Way Apt 502 Milwaukee, WI 2.0 2.0 1200 $3,650 $3.04 18d 1 1.36mi
747 W Freshwater Way Unit 112 Milwaukee, WI 2.0 1.0 983 $2,725 $2.77 44d 1 1.36mi
625 W Freshwater Way Milwaukee, WI 1.0–2.0 1.0–2.0 1137 $3,650 $3.21 3d 12 1.39mi
2561 S 29th St Milwaukee, WI 2.0 1.0 900 $995 $1.11 17d 1 1.42mi
300 W Florida St Unit 415 Milwaukee, WI 2.0 1.0 991 $2,350 $2.37 44d 1 1.43mi
324 S 2nd St Unit 1504186P Milwaukee, WI 2.0 1.0 1033 $4,713 $4.56 44d 1 1.49mi
324 S 2nd St Unit 1504185P Milwaukee, WI 2.0 1.0 1033 $4,467 $4.32 3d 1 1.49mi
324 S 2nd St Apt 309 Milwaukee, WI 2.0 2.0 1085 $2,525 $2.33 5d 1 1.49mi
205 W Oregon St Unit 322 Milwaukee, WI 2.0 2.0 1037 $2,360 $2.28 44d 1 1.49mi
205 W Oregon St Apt 402 Milwaukee, WI 2.0 2.0 1238 $2,705 $2.18 5d 1 1.49mi

Listing history 8 events

  1. 2026-04-19
    status Pending
  2. 2026-04-15
    listed $179,000 Active
  3. 2025-08-14
    soldstatus $125,000
  4. 2025-08-08
    soldstatus $125,000 Sold 450-char remark
    Show marketing remark (450 chars)

    This 3-bedroom, 1-bath bungalow is full of potential and ready for your vision. Featuring a spacious upper-level bedroom, classic bungalow charm, and a 2-car slab for off-street parking, this property is a prime opportunity for rehab and resale. The layout offers flexibility for modern updates, and the large footprint upstairs could become a standout feature with the right design. Bring your ideas--this one is ready to shine with the right touch!

  5. 2025-07-27
    status Pending 450-char remark
    Show marketing remark (450 chars)

    This 3-bedroom, 1-bath bungalow is full of potential and ready for your vision. Featuring a spacious upper-level bedroom, classic bungalow charm, and a 2-car slab for off-street parking, this property is a prime opportunity for rehab and resale. The layout offers flexibility for modern updates, and the large footprint upstairs could become a standout feature with the right design. Bring your ideas--this one is ready to shine with the right touch!

  6. 2025-07-25
    listed $120,000 Active 450-char remark
    Show marketing remark (450 chars)

    This 3-bedroom, 1-bath bungalow is full of potential and ready for your vision. Featuring a spacious upper-level bedroom, classic bungalow charm, and a 2-car slab for off-street parking, this property is a prime opportunity for rehab and resale. The layout offers flexibility for modern updates, and the large footprint upstairs could become a standout feature with the right design. Bring your ideas--this one is ready to shine with the right touch!

  7. 2025-07-08
    soldstatus $60,000
  8. 1999-09-27
    soldstatus $47,500

ⓘ 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
$2,423 · $202/mo
Projected year-2 tax
$2,867 · $239/mo
Expected delta
+$444/yr (+$37/mo · 18.3%)

ⓘ 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 ≥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
$20,384
− Mortgage interest
−$10,027
− Property taxes
−$2,423
− Insurance
−$895
− Repairs & maintenance
−$1,631
− Management
−$1,631
− Depreciation
−$5,207
Taxable loss
−$1,429
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$343
After-tax cash flow
$1,864/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

+276.8% since first listed
8 events — show timeline
  • 2026-04-19 Pending METROMLS
  • 2026-04-15 Listed $179,000 METROMLS
  • 2025-08-14 Sold (Public Records) $125,000 Public Records
  • 2025-08-08 Sold (MLS) $125,000 METROMLS
  • 2025-07-27 Pending METROMLS
  • 2025-07-25 Listed $120,000 METROMLS
  • 2025-07-08 Sold (Public Records) $60,000 Public Records
  • 1999-09-27 Sold (Public Records) $47,500 Public Records

Property tax history

+4.3%/yr

Latest (2024): $2,423 · +33.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…