CashFlowRE
Sign in Sign up
3374 N 30th St Duplex
A- Composite 82.63
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +5.7/10.0
  • Rent growth +4.3/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$76,600

3374 N 30th St · Milwaukee, WI 53216
4 bd · 2.0 ba · 1,519 sqft · MultiFamily public records · 146 Days on market
Built 1925 3,049 sqft lot Est $105k · 27% under

🖨 Deal sheet (PDF) 📄 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

This is a tax foreclosed property. Owner Occupancy will be prioritized in offer acceptance.

Key facts

  • 3,049 sq ft lot
  • Built 1925
  • Listed 146 days

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 × 2-bed/1.0-bath units multifamily listed at $77k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive. Per door: $539/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $77k).
  • Recommended offer: $67k (12.0% below list) — sets the bar for market timing.
  • Cap rate 23.2% 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 (+7.0%/yr); 130 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,067/mo this rent would consume 53% of the median local household income ($47k/yr) (locally 2202% 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 $2k of equity ($530 loan paydown + $1k appreciation (1.3% local appreciation)).
  • Milwaukee County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (1.3% appreciation + 7.0% rent growth), your $21k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 146 days — a 12% lower offer ($67k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago; this cycle's ask has dropped $13k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $67,408 (12.0% below list)

Questions for the listing agent

  1. It's been on market 146 days. Have you received any prior offers? Is the seller open to a 12% 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 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  10. 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.
  11. 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
2.70%
Cap rate
23.17%
Cash-on-cash
60.29%
DSCR
3.68
GRM
3.1

CMA / ARV

ARV (on-the-fly)
$104,811
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3955 N 30th St #3957 0.55mi 4/2.0 1,568 (+3%) 1mo $190,000 $121 68
3233 W Auer Ave 0.34mi 4/2.0 1,657 (+9%) 1mo $78,500 $47 68
3221 N 29th St 0.23mi 5/2.0 (+1) 1,688 (+11%) 4mo $127,000 $75 63
3220 N 24th Pl Unit 3220A 0.44mi 3/2.0 (-1) 1,626 (+7%) 1mo $65,000 $40 62
3529 N 25th St 0.33mi 4/2.0 1,678 (+10%) 8mo $125,000 $74 60
3350 N 25th St Unit 3350A 0.32mi 4/2.0 1,694 (+12%) 8mo $79,000 $47 59
3430 N 22nd St Unit 3430A 0.58mi 4/2.0 1,678 (+10%) 7mo $149,900 $89 50
2823 N 28th St 0.73mi 5/2.0 (+1) 1,430 (-6%) 4mo $127,000 $89 48
3205 N 35th St 0.43mi 3/2.0 (-1) 1,723 (+13%) 8mo $119,000 $69 46
3223 N 36th St 0.46mi 4/2.0 1,731 (+14%) 11mo $90,000 $52 46
2866 N 34th St Unit 2866A 0.71mi 5/2.0 (+1) 1,713 (+13%) 4mo $68,000 $40 37
2830 N 28th St Unit 2830A 0.72mi 5/2.0 (+1) 1,711 (+13%) 12mo $105,000 $61 30

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

Projected returns pro-forma

1.33% appreciation · 7.01% rent growth · sell at horizon

5-year hold
IRR
67.6%
Equity multiple
4.73×
Total profit
$80,028
Equity at exit
$27,467
10-year hold
IRR
69.9%
Equity multiple
10.92×
Total profit
$212,858
Equity at exit
$37,542

Cash invested: $21,448 (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 53216

Home prices YoY
0.3%
Rents YoY
7.0%
Active inventory
130
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$2,067 high interval (Pro) →
Mortgage (P&I)
$402
Tax from tax record
$122 /mo · $1,460/yr
Insurance
$32
HOA
$0
Vacancy / Maint / Mgmt
$434
Net cashflow
$1,078

Break-even live

Break-even rent $703
Max offer price $76,600
Occupancy floor 43%

Sensitivity live

Price -10% $1,121 -5% $1,099 +0% $1,078 +5% $1,056 +10% $1,034
Rent -10% $914 -5% $996 +0% $1,078 +5% $1,159 +10% $1,241
Rate -1.0pp $1,116 -0.5pp $1,097 base $1,078 +0.5pp $1,058 +1.0pp $1,038

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

UnitsBedsBathsEst. rent
Total (2 units) $2,067

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
$19,150
Closing costs
$2,298
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2821 W Concordia Ave Milwaukee, WI 3.0 1.5 1098 $1,595 $1.45 3d 1 0.17mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 6d 1 0.21mi
2704 W Concordia Ave Unit Na Milwaukee, WI 5.0 2.0 1856 $2,500 $1.35 25d 1 0.21mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 18d 1 0.63mi
2870 N 29th St #2872 Milwaukee, WI 3.0 1.0 1300 $1,250 $0.96 45d 1 0.68mi
3122 N 42nd St Milwaukee, WI 3.0 1.0 1323 $1,495 $1.13 6d 1 0.81mi
3123 N 42nd St Milwaukee, WI 4.0 1.0 1500 $1,700 $1.13 25d 1 0.84mi
2765 N 26th St Unit 1 Milwaukee, WI 3.0 1.0 1125 $1,200 $1.07 6d 1 0.84mi
3100 W Center St Milwaukee, WI 3.0 2.0 1174 $1,531 $1.30 3d 1 0.90mi
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 45d 1 0.91mi
3416 N 17th St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,100 $0.92 45d 1 0.96mi
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 3d 1 0.97mi
2809 W Clarke St Unit 12811 Milwaukee, WI 3.0 1.0 1400 $1,200 $0.86 18d 1 1.05mi
2308 W Clarke St Milwaukee, WI 4.0 2.0 1545 $1,750 $1.13 25d 1 1.13mi
2432 N 28th St Milwaukee, WI 5.0 1.5 1876 $1,600 $0.85 45d 1 1.24mi
2713 N 44th St Milwaukee, WI 3.0 1.0 1450 $1,350 $0.93 45d 1 1.27mi
2976 N 49th St Milwaukee, WI 3.0 1.0 1700 $1,300 $0.76 18d 1 1.30mi
3045 N 11th St #3047 Milwaukee, WI 3.0 1.0 1065 $1,175 $1.10 6d 1 1.37mi
2403-2405 N 39th St Unit 2403 Lower Milwaukee, WI 3.0 1.0 1200 $995 $0.83 12d 1 1.40mi
2403-2405 N 39th St Unit 2405 Upper Milwaukee, WI 3.0 1.0 1141 $995 $0.87 12d 1 1.40mi
3155 N 52nd St Milwaukee, WI 3.0 2.0 1300 $1,400 $1.08 45d 1 1.44mi

Listing history 16 events

  1. 2026-02-25
    status Pending
  2. 2026-01-07
    price $76,600
  3. 2025-09-30
    historical 91-char remark
    Show marketing remark (91 chars)

    This is a tax foreclosed property. Owner Occupancy will be prioritized in offer acceptance.

  4. 2025-09-30
    listed $90,075 Active
    Show marketing remark (91 chars)

    This is a tax foreclosed property. Owner Occupancy will be prioritized in offer acceptance.

  5. 2025-08-29
    listed $90,075 Active 91-char remark
    Show marketing remark (91 chars)

    This is a tax foreclosed property. Owner Occupancy will be prioritized in offer acceptance.

  6. 2021-10-26
    soldstatus $148,000
  7. 2021-10-15
    soldstatus $60,000 Sold 352-char remark
    Show marketing remark (352 chars)

    Property is being sold in AS IS Condition. Check out this great investment property to add to your portfolio or become a home owner and stop renting! This home is very spacious with almost 1,500sq ft and 2 Bedrooms to boast! Be sure to check out the rest of the portfolio of almost 400 properties available for sale. All room sizes have been estimated.

  8. 2021-09-14
    historical Contingent 352-char remark
    Show marketing remark (352 chars)

    Property is being sold in AS IS Condition. Check out this great investment property to add to your portfolio or become a home owner and stop renting! This home is very spacious with almost 1,500sq ft and 2 Bedrooms to boast! Be sure to check out the rest of the portfolio of almost 400 properties available for sale. All room sizes have been estimated.

  9. 2021-09-01
    price $74,900 352-char remark
    Show marketing remark (352 chars)

    Property is being sold in AS IS Condition. Check out this great investment property to add to your portfolio or become a home owner and stop renting! This home is very spacious with almost 1,500sq ft and 2 Bedrooms to boast! Be sure to check out the rest of the portfolio of almost 400 properties available for sale. All room sizes have been estimated.

  10. 2021-08-06
    price $79,900 352-char remark
    Show marketing remark (352 chars)

    Property is being sold in AS IS Condition. Check out this great investment property to add to your portfolio or become a home owner and stop renting! This home is very spacious with almost 1,500sq ft and 2 Bedrooms to boast! Be sure to check out the rest of the portfolio of almost 400 properties available for sale. All room sizes have been estimated.

  11. 2021-08-05
    price $84,900 352-char remark
    Show marketing remark (352 chars)

    Property is being sold in AS IS Condition. Check out this great investment property to add to your portfolio or become a home owner and stop renting! This home is very spacious with almost 1,500sq ft and 2 Bedrooms to boast! Be sure to check out the rest of the portfolio of almost 400 properties available for sale. All room sizes have been estimated.

  12. 2021-07-27
    price $89,900 352-char remark
    Show marketing remark (352 chars)

    Property is being sold in AS IS Condition. Check out this great investment property to add to your portfolio or become a home owner and stop renting! This home is very spacious with almost 1,500sq ft and 2 Bedrooms to boast! Be sure to check out the rest of the portfolio of almost 400 properties available for sale. All room sizes have been estimated.

  13. 2021-07-14
    price $99,900 352-char remark
    Show marketing remark (352 chars)

    Property is being sold in AS IS Condition. Check out this great investment property to add to your portfolio or become a home owner and stop renting! This home is very spacious with almost 1,500sq ft and 2 Bedrooms to boast! Be sure to check out the rest of the portfolio of almost 400 properties available for sale. All room sizes have been estimated.

  14. 2021-06-26
    listed $119,900 Active 352-char remark
    Show marketing remark (352 chars)

    Property is being sold in AS IS Condition. Check out this great investment property to add to your portfolio or become a home owner and stop renting! This home is very spacious with almost 1,500sq ft and 2 Bedrooms to boast! Be sure to check out the rest of the portfolio of almost 400 properties available for sale. All room sizes have been estimated.

  15. 2007-12-18
    soldstatus $26,500
  16. 2005-01-26
    soldstatus $56,200

ⓘ 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
$1,460 · $122/mo
Projected year-2 tax
$1,460 · $122/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 ≥98°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$24,804
− Mortgage interest
−$4,291
− Property taxes
−$1,460
− Insurance
−$383
− Repairs & maintenance
−$1,984
− Management
−$1,984
− Depreciation
−$2,228
Taxable income
$12,473
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,994
After-tax cash flow
$9,938/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)
30,345
Household income
$46,752
Rent vs Own
52.7% rent · 47.3% own
Severe rent burden
2202.0

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 (81%)
Race & ethnicity
Black 81% White 9% Hispanic / Latino 5% Two or more races 5% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 1%
Foreign-born
3% · Canada, Philippines, China
Languages at home
93% English-only · Spanish 4% Other Asian/Pacific 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
▲ 1.33%
Current HPI
381.0954
Rent YoY
▲ 7.01%
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

+36.3% since first listed
16 events — show timeline
  • 2026-02-25 Pending METROMLS
  • 2026-01-07 Price Changed $76,600 METROMLS
  • 2025-09-30 Listing Removed METROMLS
  • 2025-09-30 Listed $90,075 METROMLS
  • 2025-08-29 Listed $90,075 METROMLS
  • 2021-10-26 Sold (Public Records) $148,000 Public Records
  • 2021-10-15 Sold (MLS) $60,000 METROMLS
  • 2021-09-14 Contingent METROMLS
  • 2021-09-01 Price Changed $74,900 METROMLS
  • 2021-08-06 Price Changed $79,900 METROMLS
  • 2021-08-05 Price Changed $84,900 METROMLS
  • 2021-07-27 Price Changed $89,900 METROMLS
  • 2021-07-14 Price Changed $99,900 METROMLS
  • 2021-06-26 Listed $119,900 METROMLS
  • 2007-12-18 Sold (MLS) $26,500 METROMLS
  • 2005-01-26 Sold (Public Records) $56,200 Public Records

Property tax history

+3.9%/yr

Latest (2024): $1,460 · -25.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…