CashFlowRE
Sign in Sign up
3137 N 29th St 🏷️ Likely Rental
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

$9,000

3137 N 29th St · Milwaukee, WI 53216
4 bd · 3.5 ba · 1,713 sqft · MultiFamily public records · 85 Days on market
Built 1903 3,484 sqft lot $5/sqft · 91% below area ↓ 25% since listing

🖨 Deal sheet 📄 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

2/1 duplex offers a renovation opportunity. City of Milwaukee Tax Foreclosure Property. Scope of work is $80,950. Essential scope of work is $66,250. Pre-approval or proof of funds REQUIRED with all offers & must cover purchase price plus Essential Repairs (see scope). Buyer must complete Essential Repairs within 180 days & have City provide proof of completion for performance deposit return. Property is being sold in AS-IS Condition.

Key facts

  • 3,484 sq ft lot
  • 2 garage spots
  • Built 1903

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $9,000 price doesn't fit this home's estimated sale value (~$97,947) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2 × 3-bed/2.0-bath units multifamily listed at $9k.

Deal economics

  • At list price, monthly cash flow is $2k ($21k/yr) — positive. Per door: $874/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $9k).
  • Recommended offer: $8k (6.0% below list) — sets the bar for market timing.
  • Cap rate 239.4% 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; 27 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,292/mo this rent would consume 59% 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 $182 of equity ($62 loan paydown + $120 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 85 days — a 6% lower offer ($8k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 8y ago; this cycle's ask has dropped $3k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1903 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $8,460 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% 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 1903 — 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
25.47%
Cap rate
239.42%
Cash-on-cash
832.61%
DSCR
38.05
GRM
0.3

CMA / ARV

ARV (median comp)
$97,947
List price
$9,000
Delta
-90.81%
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
2972 N 28th St 0.22mi 4/2.0 1,757 (+3%) 0mo $141,806 $81 79
3221 N 29th St 0.10mi 5/2.0 (+1) 1,688 (-2%) 4mo $127,000 $75 79
3233 W Auer Ave 0.25mi 4/2.0 1,657 (-3%) 1mo $78,500 $47 76
3260 N 34th St Unit 3260A 0.33mi 4/2.0 1,776 (+4%) 2mo $86,000 $48 70
3259 N 35th St 0.41mi 4/2.0 1,773 (+4%) 3mo $185,000 $104 66
2866 N 34th St Unit 2866A 0.46mi 5/2.0 (+1) 1,713 (0%) 4mo $68,000 $40 64
3220 N 24th Pl Unit 3220A 0.35mi 3/2.0 (-1) 1,626 (-5%) 1mo $65,000 $40 63
2847 N 26th St 0.41mi 4/2.0 1,863 (+9%) 2mo $70,000 $38 58
2768 N 34th St 0.56mi 5/2.0 (+1) 1,678 (-2%) 5mo $105,000 $63 55
2873 N 34th St #2875 0.46mi 4/2.0 1,888 (+10%) 1mo $108,500 $57 54
2450 W Keefe Ave #2452 0.55mi 3/2.0 (-1) 1,831 (+7%) 1mo $35,000 $19 51
2760 N 35th St Unit 2760A 0.60mi 5/2.0 (+1) 1,897 (+11%) 2mo $107,500 $57 42

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
49.15×
Total profit
$121,330
Equity at exit
$3,227
10-year hold
IRR
Equity multiple
117.64×
Total profit
$293,942
Equity at exit
$4,411

Cash invested: $2,520 (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
0.7×

Monthly cashflow live

Estimated rent
$2,292 high interval (Pro) →
Mortgage (P&I)
$47
Tax est. 1.5%
$11 /mo · $135/yr
Insurance
$4
HOA
$0
Vacancy / Maint / Mgmt
$481
Net cashflow
$1,748

Break-even live

Break-even rent $79
Max offer price $9,000
Occupancy floor 19%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,292

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
$2,250
Closing costs
$270
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
2821 W Concordia Ave Milwaukee, WI 3.0 1.5 1098 $1,595 $1.45 1d 1 0.21mi
2704 W Concordia Ave Unit Na Milwaukee, WI 5.0 2.0 1856 $2,500 $1.35 23d 1 0.26mi
2870 N 29th St #2872 Milwaukee, WI 3.0 1.0 1300 $1,250 $0.96 43d 1 0.33mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 4d 1 0.38mi
2765 N 26th St Unit 1 Milwaukee, WI 3.0 1.0 1125 $1,200 $1.07 4d 1 0.49mi
3100 W Center St Milwaukee, WI 3.0 2.0 1174 $1,531 $1.30 1d 1 0.58mi
2809 W Clarke St Unit 12811 Milwaukee, WI 3.0 1.0 1400 $1,200 $0.86 16d 1 0.70mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 16d 1 0.73mi
3122 N 42nd St Milwaukee, WI 3.0 1.0 1323 $1,495 $1.13 4d 1 0.78mi
2308 W Clarke St Milwaukee, WI 4.0 2.0 1545 $1,750 $1.13 23d 1 0.80mi
3123 N 42nd St Milwaukee, WI 4.0 1.0 1500 $1,700 $1.13 23d 1 0.80mi
2432 N 28th St Milwaukee, WI 5.0 1.5 1876 $1,600 $0.85 43d 1 0.89mi
3416 N 17th St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,100 $0.92 43d 1 0.97mi
2713 N 44th St Milwaukee, WI 3.0 1.0 1450 $1,350 $0.93 43d 1 1.10mi
2403-2405 N 39th St Unit 2403 Lower Milwaukee, WI 3.0 1.0 1200 $995 $0.83 10d 1 1.12mi
2403-2405 N 39th St Unit 2405 Upper Milwaukee, WI 3.0 1.0 1141 $995 $0.87 10d 1 1.12mi
2201 N 32nd St Unit 2201 Milwaukee, WI 3.0 1.0 1100 $1,195 $1.09 16d 1 1.17mi
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 43d 1 1.18mi
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 1d 1 1.23mi
3045 N 11th St #3047 Milwaukee, WI 3.0 1.0 1065 $1,175 $1.10 4d 1 1.25mi
2976 N 49th St Milwaukee, WI 3.0 1.0 1700 $1,300 $0.76 16d 1 1.25mi
2251 N 41st St Unit Lower Milwaukee, WI 3.0 1.0 1187 $1,198 $1.01 14d 1 1.32mi
2629 N 49th St Milwaukee, WI 3.0 1.0 1200 $1,350 $1.12 43d 1 1.43mi
3155 N 52nd St Milwaukee, WI 3.0 2.0 1300 $1,400 $1.08 43d 1 1.46mi
2001 N 38th St #2003 Milwaukee, WI 3.0 1.0 1326 $950 $0.72 1d 1 1.46mi
2119 W Brown St Milwaukee, WI 3.0 1.0 1754 $995 $0.57 2d 1 1.47mi
2629 N 50th St Unit Upper Milwaukee, WI 3.0 1.0 1258 $1,375 $1.09 2d 1 1.48mi

Listing history 13 events

  1. 2026-05-04
    price $9,000 450-char remark
    Show marketing remark (450 chars)

    2/1 duplex offers a renovation opportunity. City of Milwaukee Tax Foreclosure Property. Scope of work is $80,950. Essential scope of work is $66,250. Pre-approval or proof of funds REQUIRED with all offers & must cover purchase price plus Essential Repairs (see scope). Buyer must complete Essential Repairs within 180 days & have City provide proof of completion for performance deposit return. Property is being sold in AS-IS Condition.

  2. 2026-03-04
    listed $12,000 Active 450-char remark
    Show marketing remark (450 chars)

    2/1 duplex offers a renovation opportunity. City of Milwaukee Tax Foreclosure Property. Scope of work is $80,950. Essential scope of work is $66,250. Pre-approval or proof of funds REQUIRED with all offers & must cover purchase price plus Essential Repairs (see scope). Buyer must complete Essential Repairs within 180 days & have City provide proof of completion for performance deposit return. Property is being sold in AS-IS Condition.

  3. 2026-02-17
    status Pending 238-char remark
    Show marketing remark (238 chars)

    This is a tax foreclosed property. 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. BIDS DUE FEBRUARY 16, 2026 AT 10:00am

  4. 2026-02-17
    historical 238-char remark
    Show marketing remark (238 chars)

    This is a tax foreclosed property. 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. BIDS DUE FEBRUARY 16, 2026 AT 10:00am

  5. 2026-01-12
    listed $44,500 Active 238-char remark
    Show marketing remark (238 chars)

    This is a tax foreclosed property. 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. BIDS DUE FEBRUARY 16, 2026 AT 10:00am

  6. 2019-02-25
    historical
  7. 2019-02-19
    price $23,700
  8. 2019-01-30
    price $26,400
  9. 2018-12-27
    price $36,400
  10. 2018-12-01
    price $38,266
  11. 2018-10-30
    listed $40,280 Active
  12. 1999-07-13
    soldstatus $30,000
  13. 1999-04-27
    soldstatus $12,000

ⓘ 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
$27,504
− Mortgage interest
−$504
− Property taxes
−$135
− Insurance
−$45
− Repairs & maintenance
−$2,200
− Management
−$2,200
− Depreciation
−$262
Taxable income
$22,157
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,318
After-tax cash flow
$15,664/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

-25.0% since first listed
13 events — show timeline
  • 2026-05-04 Price Changed $9,000 METROMLS
  • 2026-03-04 Listed $12,000 METROMLS
  • 2026-02-17 Pending METROMLS
  • 2026-02-17 Listing Removed METROMLS
  • 2026-01-12 Listed $44,500 METROMLS
  • 2019-02-25 Listing Removed METROMLS
  • 2019-02-19 Price Changed $23,700 METROMLS
  • 2019-01-30 Price Changed $26,400 METROMLS
  • 2018-12-27 Price Changed $36,400 METROMLS
  • 2018-12-01 Price Changed $38,266 METROMLS
  • 2018-10-30 Listed $40,280 METROMLS
  • 1999-07-13 Sold (Public Records) $30,000 Public Records
  • 1999-04-27 Sold (Public Records) $12,000 Public Records

Property tax history

-13.3%/yr

Latest (2024): $933 · -86.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…