CashFlowRE
Sign in Sign up
2457 W Congress St #2459 Multi-family
D Composite 44.86
Why this score? — see what drove the D 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
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +4.7/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$27,500

2457 W Congress St #2459 · Milwaukee, WI 53209
3 bd · 2.0 ba · 1,726 sqft · MultiFamily · 68 Days on market
Built 1923 5,227 sqft lot $16/sqft · 82% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

This is a tax foreclosed property. Offers reviewed upon receipt - no waiting period. Owner-Occupants will be prioritized.

Key facts

  • 5,227 sq ft lot
  • Garage
  • Built 1923

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/2.0-bath multifamily listed at $28k.

Deal economics

  • At list price, monthly cash flow is $977 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $28k).
  • Recommended offer: $26k (6.0% below list) — sets the bar for market timing.
  • Cap rate 48.9% 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 (+8.6%/yr); 168 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($48k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $190 of loan paydown is wiped out by about $825 of value loss. Plan a longer hold.
  • Milwaukee County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 68 days — a 6% lower offer ($26k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 14y 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.

Risks & watch-outs

  • Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $25,850 (6.0% below list)

Questions for the listing agent

  1. It's been on market 68 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1923 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
5.37%
Cap rate
48.92%
Cash-on-cash
152.22%
DSCR
7.77
GRM
1.6

CMA / ARV

ARV (median comp)
$149,477
List price
$27,500
Delta
-81.60%
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
4648 N 28th St 0.40mi 3/2.0 1,713 (-1%) 13mo $70,500 $41 69
4729 N 19th Pl Unit 4729A 0.58mi 3/2.0 1,761 (+2%) 9mo $195,000 $111 62
4368 N 19th Pl 0.42mi 4/2.0 (+1) 1,666 (-4%) 12mo $135,000 $81 60
4047 N 19th St #4049 0.62mi 4/2.0 (+1) 1,815 (+5%) 2mo $134,900 $74 55
2320 W Hope Ave Unit 2320A 0.30mi 4/2.0 (+1) 1,964 (+14%) 10mo $143,600 $73 50
4045 N 26th St Unit 4045A 0.44mi 4/2.0 (+1) 1,963 (+14%) 2mo $66,100 $34 50
4364 N 18th St 0.54mi 3/2.0 1,553 (-10%) 10mo $85,000 $55 50
3946 N 25th St 0.55mi 3/2.0 1,929 (+12%) 6mo $163,000 $84 50
3955 N 30th St #3957 0.68mi 4/2.0 (+1) 1,568 (-9%) 1mo $190,000 $121 47
1526 W Congress St 0.68mi 4/2.0 (+1) 1,848 (+7%) 7mo $142,500 $77 46
3907 N 24th St 0.61mi 4/2.0 (+1) 1,845 (+7%) 15mo $50,000 $27 43
3860 N 24th Pl 0.66mi 4/2.0 (+1) 1,891 (+10%) 11mo $65,000 $34 39

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

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
9.52×
Total profit
$65,582
Equity at exit
$4,100
10-year hold
IRR
Equity multiple
23.45×
Total profit
$172,830
Equity at exit
$2,378

Cash invested: $7,700 (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 53209

Rents YoY
8.6%
Active inventory
168
Price-to-rent
1.6×

Monthly cashflow live

Estimated rent
$1,477 high interval (Pro) →
Mortgage (P&I)
$144
Tax est. 1.5%
$34 /mo · $412/yr
Insurance
$11
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$977

Break-even live

Break-even rent $241
Max offer price $27,500
Occupancy floor 29%

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
$6,875
Closing costs
$825
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4355 N 28th St Milwaukee, WI 2.0 1.0 1118 $975 $0.87 21d 1 0.28mi
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 1d 1 0.42mi
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 12d 1 0.96mi
3747 N 16th St Milwaukee, WI 2.0 1.0 1200 $875 $0.73 43d 1 0.98mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 16d 1 1.02mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 4d 1 1.12mi
3416 N 17th St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,100 $0.92 43d 1 1.26mi
4048 N 7th St Milwaukee, WI 2.0 1.0 1100 $1,150 $1.05 23d 1 1.28mi
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 43d 1 1.28mi
2821 W Concordia Ave Milwaukee, WI 3.0 1.5 1098 $1,595 $1.45 1d 1 1.28mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 43d 1 1.31mi
3908 N 6th St Milwaukee, WI 2.0 1.0 1100 $1,150 $1.05 23d 1 1.39mi
3606 N 41st St Unit 3608 Milwaukee, WI 2.0 1.0 1095 $975 $0.89 43d 1 1.42mi

Listing history 22 events

  1. 2026-06-17
    status $27,500 Pending 68 DOM
  2. 2026-06-17
    days on market $27,500 Active 68 DOM
  3. 2026-06-16
    days on market $27,500 Active 67 DOM
  4. 2026-06-15
    days on market $27,500 Active 66 DOM
  5. 2026-06-13
    days on market $27,500 Active 64 DOM
  6. 2026-06-13
    days on market $27,500 Active 63 DOM
  7. 2026-06-09
    days on market $27,500 Active 60 DOM
  8. 2026-06-08
    days on market $27,500 Active 59 DOM
  9. 2026-06-07
    days on market $27,500 Active 58 DOM
  10. 2026-06-05
    days on market $27,500 Active 55 DOM
  11. 2026-06-03
    days on market $27,500 Active 54 DOM
  12. 2026-06-02
    days on market $27,500 Active 53 DOM
  13. 2026-06-01
    days on market $27,500 Active 52 DOM
  14. 2026-05-31
    days on market $27,500 Active 51 DOM
  15. 2026-04-10
    listed $27,500 Active 121-char remark
    Show marketing remark (121 chars)

    This is a tax foreclosed property. Offers reviewed upon receipt - no waiting period. Owner-Occupants will be prioritized.

  16. 2026-03-02
    historical 408-char remark
    Show marketing remark (408 chars)

    This is a City Of Milwaukee Tax Foreclosure. Discover an incredible opportunity to own this 3-bedroom, 2-bath duplex. With a little TLC, this house can be made a home! Buyers must show proof of funds or financing to cover purchase price & essential repairs. Essential Repairs: $46,740 (Total Scope Of Work: $66,240). Hard Money Investor financing available. Reach out to the listing broker for details.

  17. 2026-02-06
    price $55,000 408-char remark
    Show marketing remark (408 chars)

    This is a City Of Milwaukee Tax Foreclosure. Discover an incredible opportunity to own this 3-bedroom, 2-bath duplex. With a little TLC, this house can be made a home! Buyers must show proof of funds or financing to cover purchase price & essential repairs. Essential Repairs: $46,740 (Total Scope Of Work: $66,240). Hard Money Investor financing available. Reach out to the listing broker for details.

  18. 2025-10-06
    listed $76,615 Active 408-char remark
    Show marketing remark (408 chars)

    This is a City Of Milwaukee Tax Foreclosure. Discover an incredible opportunity to own this 3-bedroom, 2-bath duplex. With a little TLC, this house can be made a home! Buyers must show proof of funds or financing to cover purchase price & essential repairs. Essential Repairs: $46,740 (Total Scope Of Work: $66,240). Hard Money Investor financing available. Reach out to the listing broker for details.

  19. 2025-09-30
    historical
  20. 2025-08-29
    listed $76,615 Active
  21. 2012-03-27
    listed $85,000
  22. 2012-03-27
    historical

ⓘ 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
$17,724
− Mortgage interest
−$1,540
− Property taxes
−$412
− Insurance
−$138
− Repairs & maintenance
−$1,418
− Management
−$1,418
− Depreciation
−$800
Taxable income
$11,997
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,879
After-tax cash flow
$8,842/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)
45,170
Household income
$48,486
Rent vs Own
56.2% rent · 43.8% own
Severe rent burden
3390.0

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 (66%)
Race & ethnicity
Black 66% White 22% Hispanic / Latino 5% Two or more races 5% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 3% Portuguese 1% Iranian 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · Spanish 4% Other Asian/Pacific 1% Russian/Polish/Slavic 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
▼ -194.98%
Current HPI
172.4275
Rent YoY
▲ 8.61%
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

-67.6% since first listed
8 events — show timeline
  • 2026-04-10 Listed $27,500 METROMLS
  • 2026-03-02 Listing Removed METROMLS
  • 2026-02-06 Price Changed $55,000 METROMLS
  • 2025-10-06 Listed $76,615 METROMLS
  • 2025-09-30 Listing Removed METROMLS
  • 2025-08-29 Listed $76,615 METROMLS
  • 2012-03-27 Listing Removed METROMLS
  • 2012-03-27 Listed $85,000 METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…