CashFlowRE
Sign in Sign up
3259 N 27th St Duplex
C- Composite 50.13
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.7/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +4.3/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$10,000

3259 N 27th St · Milwaukee, WI 53216
4 bd · 2.0 ba · 1,999 sqft · MultiFamily public records · 103 Days on market
Built 1918 0.90 ac lot $5/sqft · 89% below area

🖨 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

City Tax Foreclosure - 2/2BR Duplex w/ over 1,999 square feet and more. City Scope of Essential Work is $94,200. Total scope of work is $112,000. Room and lot sizes are estimates & all information should be verified. Property being sold in 'as-is' condition. Bring flashlights & use caution when entering. Note: Owner-Occupant offers only at this time.

Key facts

  • 0.9 acre lot
  • 2 garage spots
  • Built 1918

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 $10k.

Deal economics

  • At list price, monthly cash flow is $2k ($20k/yr) — positive. Per door: $823/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $10k).
  • Recommended offer: $9k (9.0% below list) — sets the bar for market timing.
  • Cap rate 203.7% 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); 126 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,170/mo this rent would consume 56% 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 $202 of equity ($69 loan paydown + $133 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 $3k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 103 days — a 9% lower offer ($9k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 14y ago; this cycle's ask has dropped $14k (58%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $3k; list at $10k implies a 217% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1918 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $9,100 (9.0% below list)

Questions for the listing agent

  1. It's been on market 103 days. Have you received any prior offers? Is the seller open to a 9% 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 1918 — 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
21.70%
Cap rate
203.72%
Cash-on-cash
705.08%
DSCR
32.37
GRM
0.4

CMA / ARV

ARV (median comp)
$88,599
List price
$10,000
Delta
-88.71%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2020 W Hopkins St 0.51mi 4/2.0 2,050 (+3%) 0mo $105,000 $51 72
3202 N 24th St #3204 0.29mi 4/2.0 2,169 (+8%) 2mo $165,000 $76 70
2022 W Keefe Ave Unit 2022A 0.57mi 4/2.0 1,914 (-4%) 1mo $55,000 $29 66
3068 N 34th St Unit 3068A 0.49mi 5/2.0 (+1) 2,087 (+4%) 0mo $110,000 $53 65
3607 N 20th St 0.63mi 4/2.0 2,046 (+2%) 2mo $115,000 $56 65
2450 W Keefe Ave #2452 0.36mi 3/2.0 (-1) 1,831 (-8%) 1mo $35,000 $19 63
2972 N 28th St 0.36mi 4/2.0 1,757 (-12%) 0mo $141,806 $81 63
2847 N 26th St 0.52mi 4/2.0 1,863 (-7%) 2mo $70,000 $38 62
3148 N 39th St #3150 0.73mi 4/2.0 2,044 (+2%) 2mo $128,888 $63 60
3382 N 23rd St #3384 0.38mi 4/2.0 2,266 (+13%) 0mo $152,435 $67 60
3166 N 39th St #3168 0.73mi 4/2.0 2,064 (+3%) 2mo $145,000 $70 59
2873 N 34th St #2875 0.66mi 4/2.0 1,888 (-6%) 1mo $108,500 $57 59

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
Equity multiple
41.81×
Total profit
$114,273
Equity at exit
$3,586
10-year hold
IRR
Equity multiple
100.02×
Total profit
$277,244
Equity at exit
$4,901

Cash invested: $2,800 (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
126
Price-to-rent
0.8×

Monthly cashflow live

Estimated rent
$2,170 high interval (Pro) →
Mortgage (P&I)
$52
Tax est. 1.5%
$12 /mo · $150/yr
Insurance
$4
HOA
$0
Vacancy / Maint / Mgmt
$456
Net cashflow
$1,645

Break-even live

Break-even rent $87
Max offer price $10,000
Occupancy floor 19%

Sensitivity live

Price -10% $1,652 -5% $1,649 +0% $1,645 +5% $1,642 +10% $1,638
Rent -10% $1,474 -5% $1,559 +0% $1,645 +5% $1,731 +10% $1,817
Rate -1.0pp $1,650 -0.5pp $1,648 base $1,645 +0.5pp $1,643 +1.0pp $1,640

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

UnitsBedsBathsEst. rent
Total (2 units) $2,170

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
$2,500
Closing costs
$300
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2704 W Concordia Ave Unit Na Milwaukee, WI 5.0 2.0 1856 $2,500 $1.35 24d 1 0.10mi
2870 N 29th St #2872 Milwaukee, WI 3.0 1.0 1300 $1,250 $0.96 44d 1 0.47mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 17d 1 0.57mi
2809 W Clarke St Unit 12811 Milwaukee, WI 3.0 1.0 1400 $1,200 $0.86 17d 1 0.84mi
2308 W Clarke St Milwaukee, WI 4.0 2.0 1545 $1,750 $1.13 24d 1 0.88mi
3122 N 42nd St Milwaukee, WI 3.0 1.0 1323 $1,495 $1.13 5d 1 0.89mi
3123 N 42nd St Milwaukee, WI 4.0 1.0 1500 $1,700 $1.13 24d 1 0.92mi
2432 N 28th St Milwaukee, WI 5.0 1.5 1876 $1,600 $0.85 44d 1 1.02mi
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 2d 1 1.06mi
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 44d 1 1.15mi
2713 N 44th St Milwaukee, WI 3.0 1.0 1450 $1,350 $0.93 44d 1 1.26mi
2976 N 49th St Milwaukee, WI 3.0 1.0 1700 $1,300 $0.76 17d 1 1.38mi

Listing history 35 events

  1. 2026-06-18
    days on market $10,000 Active 103 DOM
  2. 2026-06-17
    days on market $10,000 Active 102 DOM
  3. 2026-06-16
    days on market $10,000 Active 101 DOM
  4. 2026-06-15
    days on market $10,000 Active 100 DOM
  5. 2026-06-13
    days on market $10,000 Active 98 DOM
  6. 2026-06-13
    days on market $10,000 Active 97 DOM
  7. 2026-06-10
    price $10,000 Active 94 DOM
  8. 2026-06-09
    days on market $23,550 Active 94 DOM
  9. 2026-06-08
    days on market $23,550 Active 93 DOM
  10. 2026-06-07
    days on market $23,550 Active 92 DOM
  11. 2026-06-05
    days on market $23,550 Active 89 DOM
  12. 2026-06-03
    days on market $23,550 Active 88 DOM
  13. 2026-06-02
    days on market $23,550 Active 87 DOM
  14. 2026-06-01
    days on market $23,550 Active 86 DOM
  15. 2026-05-31
    days on market $23,550 Active 85 DOM
  16. 2026-03-06
    listed $23,550 Active 364-char remark
    Show marketing remark (364 chars)

    City Tax Foreclosure - 2/2BR Duplex w/ over 1,999 square feet and more. City Scope of Essential Work is $94,200. Total scope of work is $112,000. Room and lot sizes are estimates & all information should be verified. Property being sold in 'as-is' condition. Bring flashlights & use caution when entering. Note: Owner-Occupant offers only at this time.

  17. 2026-02-17
    status Pending 239-char remark
    Show marketing remark (239 chars)

    This is a tax foreclosed property. BIDS DUE TUESDAY 2/16/2026 at 10:00AM. For the first 30-days of the listing period, no offers below the listing price will be considered per Wisconsin Foreclosure Law. Owner Occupants will be prioritized.

  18. 2026-02-17
    historical 239-char remark
    Show marketing remark (239 chars)

    This is a tax foreclosed property. BIDS DUE TUESDAY 2/16/2026 at 10:00AM. For the first 30-days of the listing period, no offers below the listing price will be considered per Wisconsin Foreclosure Law. Owner Occupants will be prioritized.

  19. 2026-01-12
    listed $31,400 Active 239-char remark
    Show marketing remark (239 chars)

    This is a tax foreclosed property. BIDS DUE TUESDAY 2/16/2026 at 10:00AM. For the first 30-days of the listing period, no offers below the listing price will be considered per Wisconsin Foreclosure Law. Owner Occupants will be prioritized.

  20. 2019-11-01
    historical
  21. 2019-07-31
    listed $6,200 Active
  22. 2017-08-24
    soldstatus $3,150 Sold
  23. 2017-08-16
    status Active
  24. 2017-04-19
    historical Contingent
  25. 2016-12-05
    listed $6,200 Active
  26. 2013-05-09
    historical
  27. 2013-05-09
    listed $85,000
  28. 2012-01-21
    historical
  29. 2012-01-21
    listed $19,900
  30. 2012-01-21
    historical
  31. 2012-01-21
    listed $36,000
  32. 2009-11-11
    soldstatus $10,000
  33. 2005-02-22
    soldstatus $30,000
  34. 2005-01-26
    soldstatus $74,000
  35. 1975-08-01
    soldstatus $18,500

ⓘ 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 ≥98°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$26,040
− Mortgage interest
−$560
− Property taxes
−$150
− Insurance
−$50
− Repairs & maintenance
−$2,083
− Management
−$2,083
− Depreciation
−$291
Taxable income
$20,823
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,997
After-tax cash flow
$14,745/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

+27.3% since first listed
20 events — show timeline
  • 2026-03-06 Listed $23,550 METROMLS
  • 2026-02-17 Pending METROMLS
  • 2026-02-17 Listing Removed METROMLS
  • 2026-01-12 Listed $31,400 METROMLS
  • 2019-11-01 Listing Removed METROMLS
  • 2019-07-31 Listed $6,200 METROMLS
  • 2017-08-24 Sold (MLS) $3,150 METROMLS
  • 2017-08-16 Relisted METROMLS
  • 2017-04-19 Contingent METROMLS
  • 2016-12-05 Listed $6,200 METROMLS
  • 2013-05-09 Listed $85,000 METROMLS
  • 2013-05-09 Listing Removed METROMLS
  • 2012-01-21 Listed $19,900 METROMLS
  • 2012-01-21 Listing Removed METROMLS
  • 2012-01-21 Listed $36,000 METROMLS
  • 2012-01-21 Listing Removed METROMLS
  • 2009-11-11 Sold (MLS) $10,000 METROMLS
  • 2005-02-22 Sold (Public Records) $30,000 Public Records
  • 2005-01-26 Sold (Public Records) $74,000 Public Records
  • 1975-08-01 Sold (Public Records) $18,500 Public Records

Property tax history

-12.1%/yr

Latest (2024): $633 · -78.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…