6 bd · 4.0 ba ·
1,525 sqft ·
Built 1926
· MultiFamily
· Pending
· 3 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$3,024/mo
Mortgage (P&I)
−$1,358
Tax + insurance
−$432
HOA
−$0
Vac / Maint / Mgmt
−$635
Net cashflow
$599/mo
Annual
$7,189/yr
Cap rate
9.07%
Cash-on-cash
9.91%
DSCR
1.44
1% rule
1.17%
Cash to close
$72,520
Investor read
This is a 2 × 3-bed/2.0-bath units multifamily listed at $259k.
At list price, monthly cash flow is $599 ($7k/yr) — positive. Per door: $300/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($3k rent vs $259k).
Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
Location reads 79/100 on livability (#69 in WI, #1,958 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities F.
West Allis-West Milwaukee School District (urban): math 17% / reading 26% proficiency, ranked #328 of 342 in WI (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
Zoned schools: Jefferson Elementary (math 17% / reading 27%, grade F, #823 of 1,041 statewide, top 82%, 412 students, 70% FRL) — zoned schools average 70% FRL vs 48% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents rising fast (+5.1%/yr); 55 active listings in the ZIP; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
Milwaukee County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
4 sale attempts since 8y ago 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; list at $259k implies a 107% gain — meaningful room to come down on a strong offer.
At projected returns (-3.0% appreciation + 5.1% rent growth), your $73k cash investment doubles in ~9 years — after that, you're playing with house money.
Cap rate 9.1% vs local median 4.3% in West Allis — 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.
At $3,024/mo this rent would consume 52% of the median local household income ($70k/yr) (locally 902% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Questions for listing agent
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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.
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.
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.
CashFlowRE · CFR-PKQJY62VBC8THM
· Data 4 days agocashflowre.app · 2026-05-29