CashFlowRE
Sign in Sign up
2375 S 16th St #2377
F Composite 29.94
Why this score? — see what drove the F 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).

  • ARV discount +15.0/15.0
  • Livability +4.0/5.0
  • Rent growth +3.8/5.0
  • Condition / age +3.8/5.0
  • Cash flow +2.8/30.0
  • Schools +0.6/10.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$364,900

2375 S 16th St #2377 · Milwaukee, WI 53215
9 bd · 5.0 ba · 4,800 sqft · SingleFamily · 118 Days on market
Built 1997 Good condition 4,791 sqft lot 3-car garage $76/sqft · 49% below area Est $713k · 49% under ↓ 3% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Prime investment opportunity! Fully occupied 5-unit property generating $3,800+ monthly in rental income. Sold as-is, where-is with immediate cash flow potential. Each unit offers 2 separate entrances/exits, giving tenants added privacy and convenience. Perfect for buyers looking to secure strong cash flow while adding a valuable income-producing property to their portfolio.

Key facts

  • 5 unit property
  • Separate entrances
  • Rental income

Tags

5 UNIT PROPERTYRENTAL INCOMESEPARATE ENTRANCES

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 9-bed/5.0-bath single-family listed at $365k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-1k ($-15k/yr) — negative.
  • To cash-flow at today's rent, offer at most $188k (48.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $165k (54.8% below list).
  • Recommended offer: $165k (54.8% below list) — sets the bar for 1% rule.
  • Cap rate 2.3% vs local median 4.7% in Milwaukee — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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 (+5.0%/yr); 119 active listings in the ZIP; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($54k/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 $3k of loan paydown is wiped out by about $11k 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.

Negotiation context

  • It's been on market 118 days — a 9% lower offer ($332k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $164,782 (54.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 118 days. Have you received any prior offers? Is the seller open to a 55% concession, seller financing, or rate buy-down credit?
  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 for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.45%
Cap rate
2.28%
Cash-on-cash
-14.33%
DSCR
0.36
GRM
18.5

CMA / ARV

ARV (median comp)
$712,575
List price
$364,900
Delta
-48.79%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2357 S Howell Ave #2359 1.45mi 7/3.0 (-2) 3,955 (-18%) 12mo $487,500 $123 12
2422 S Woodward St #2424 1.68mi 7/2.0 (-2) 3,434 (-28%) 11mo $495,000 $144 11
1314 S 12th St #1318 1.18mi 7/3.5 (-2) 3,526 (-26%) 50mo $130,000 $37 4
813 S 3rd St 1.78mi 8/2.0 (-1) 3,540 (-26%) 39mo $603,000 $170 3
2381 S Woodward St #2383 1.64mi 7/3.0 (-2) 3,382 (-30%) 50mo $390,000 $115 2

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 · 5.02% rent growth · sell at horizon

5-year hold
IRR
-41.5%
Equity multiple
-0.31×
Total profit
$-133,388
Equity at exit
$54,408
10-year hold
IRR
-55.4%
Equity multiple
-0.97×
Total profit
$-201,492
Equity at exit
$31,550

Cash invested: $102,172 (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 53215

Home prices YoY
-13.6%
Rents YoY
5.0%
Active inventory
119
Price-to-rent
18.5×

Monthly cashflow live

Estimated rent
$1,648 medium interval (Pro) →
Mortgage (P&I)
$1,914
Tax est. 1.5%
$456 /mo · $5,474/yr
Insurance
$152
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$-1,220

Break-even live

Break-even rent $3,192
Max offer price $188,369
Occupancy floor

Sensitivity live

Price -10% $-968 -5% $-1,094 +0% $-1,220 +5% $-1,346 +10% $-1,472
Rent -10% $-1,350 -5% $-1,285 +0% $-1,220 +5% $-1,155 +10% $-1,090
Rate -1.0pp $-1,036 -0.5pp $-1,127 base $-1,220 +0.5pp $-1,315 +1.0pp $-1,411

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
$91,225
Closing costs
$10,947
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Property features AI

Exterior

Parking
Detached 3-car garageOne additional parking space
Utilities
Municipal waterMunicipal sewer
Home design
Two-story single-family home
Construction
Information source for year built from assessor/public record
Exterior features
Aluminum/aluminum-steel exteriorLot less than 1/2 acre (approx. 0.11 acre)

Interior

Kitchen
Kitchen on main level (approx. 10 x 10)
Bedrooms
Master bedroom on main level (approx. 11 x 10)Bedroom 2 on main level (approx. 10 x 12)Bedroom 3 on upper level (approx. 10 x 12)Bedroom 4 on upper level (approx. 11 x 10)Bedroom 5 on upper level (approx. 10 x 12)
Bathrooms
Five full bathrooms
Heating & cooling
Forced air heatingNatural gas heating
Interior features
Poured concrete basement

Listing history 50 events

  1. 2026-09-23
    days on market $364,900 Active 118 DOM
  2. 2026-09-22
    days on market $364,900 Active 117 DOM
  3. 2026-09-21
    days on market $364,900 Active 116 DOM
  4. 2026-09-20
    days on market $364,900 Active 115 DOM
  5. 2026-09-19
    days on market $364,900 Active 114 DOM
  6. 2026-09-18
    days on market $364,900 Active 113 DOM
  7. 2026-09-17
    days on market $364,900 Active 112 DOM
  8. 2026-09-16
    days on market $364,900 Active 111 DOM
  9. 2026-09-15
    days on market $364,900 Active 110 DOM
  10. 2026-09-14
    days on market $364,900 Active 109 DOM
  11. 2026-09-13
    days on market $364,900 Active 108 DOM
  12. 2026-09-12
    days on market $364,900 Active 107 DOM
  13. 2026-09-11
    days on market $364,900 Active 106 DOM
  14. 2026-09-05
    days on market $364,900 Active 100 DOM
  15. 2026-09-04
    days on market $364,900 Active 99 DOM
  16. 2026-09-03
    days on market $364,900 Active 98 DOM
  17. 2026-08-31
    days on market $364,900 Active 95 DOM
  18. 2026-08-29
    days on market $364,900 Active 93 DOM
  19. 2026-08-28
    days on market $364,900 Active 92 DOM
  20. 2026-08-27
    days on market $364,900 Active 91 DOM
  21. 2026-08-26
    days on market $364,900 Active 90 DOM
  22. 2026-08-25
    days on market $364,900 Active 89 DOM
  23. 2026-08-24
    days on market $364,900 Active 88 DOM
  24. 2026-08-23
    days on market $364,900 Active 87 DOM
  25. 2026-08-22
    days on market $364,900 Active 86 DOM
  26. 2026-08-21
    days on market $364,900 Active 85 DOM
  27. 2026-08-20
    days on market $364,900 Active 84 DOM
  28. 2026-08-19
    days on market $364,900 Active 83 DOM
  29. 2026-08-18
    days on market $364,900 Active 82 DOM
  30. 2026-08-17
    days on market $364,900 Active 81 DOM
  31. 2026-08-16
    days on market $364,900 Active 80 DOM
  32. 2026-08-15
    days on market $364,900 Active 79 DOM
  33. 2026-08-14
    days on market $364,900 Active 78 DOM
  34. 2026-08-13
    days on market $364,900 Active 77 DOM
  35. 2026-08-12
    days on market $364,900 Active 76 DOM
  36. 2026-08-11
    days on market $364,900 Active 75 DOM
  37. 2026-08-10
    days on market $364,900 Active 74 DOM
  38. 2026-08-09
    days on market $364,900 Active 73 DOM
  39. 2026-08-08
    days on market $364,900 Active 72 DOM
  40. 2026-08-07
    days on market $364,900 Active 71 DOM
  41. 2026-08-06
    days on market $364,900 Active 70 DOM
  42. 2026-08-05
    days on market $364,900 Active 69 DOM
  43. 2026-08-04
    days on market $364,900 Active 68 DOM
  44. 2026-08-03
    days on market $364,900 Active 67 DOM
  45. 2026-07-31
    days on market $364,900 Active 64 DOM
  46. 2026-07-30
    days on market $364,900 Active 63 DOM
  47. 2026-07-30
    days on market $364,900 Active 62 DOM
  48. 2026-07-28
    days on market $364,900 Active 61 DOM
  49. 2026-07-26
    days on market $364,900 Active 59 DOM
  50. 2026-07-24
    days on market $364,900 Active 57 DOM

ⓘ 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 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥97°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$19,774
− Mortgage interest
−$20,440
− Property taxes
−$5,474
− Insurance
−$1,824
− Repairs & maintenance
−$1,582
− Management
−$1,582
− Depreciation
−$10,615
Taxable loss
−$21,743
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,218
After-tax cash flow
$-9,421/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.

Condition & rehab AI · 12 photos

Good 75/100 Cosmetic rehab Est. rehab $24,000–$72,000 screening

This multi-family property is in good condition with cosmetic updates needed to modernize the kitchen and bathrooms. The property is fully occupied and generating strong rental income, making it a solid investment opportunity.

Repairs flagged

  • Minor kitchen cabinets — slight wear
  • Minor bathroom cabinets — slight wear
  • Minor kitchen countertops — slight wear

Value-add opportunities

  • Both update kitchen cabinets and countertops — modernizing the kitchen would appeal to buyers and renters
  • Both update bathrooms with new fixtures and cabinets — modernizing the bathrooms would appeal to buyers and renters
  • Both paint interior walls — fresh paint would improve the home's curb appeal and interior aesthetics

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 6/100

Zoned Schools

Elementary Hayes Bilingual School F WI #957/1,041 Nat'l #40,092/41,679 High Pulaski High F WI #467/483 Nat'l #16,861/17,239

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
A Composite livability gradescore 81/100

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 · 995,758 people
City population
573,768
Metro
Milwaukee-Waukesha, WI
Population (ZIP)
58,146
Household income
$54,289
Rent vs Own
52.6% rent · 47.4% own
Severe rent burden
11% of renters

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 Hispanic (69%)
Race & ethnicity
Hispanic / Latino 69% Two or more races 34% White 18% Asian 6% Black 5% Native American 2%
Hispanic origin (detail)
Mexican 52% Puerto Rican 12%
Common ancestry
Romanian 6% Portuguese 1%
Foreign-born
31% · Canada, Philippines, Jamaica
Languages at home
35% English-only · Spanish 59% Other Asian/Pacific 3% Other Indo-European 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

Price history

-2.7% since first listed
2 events — show timeline
  • 2026-06-11 Price Changed $364,900 METROMLS
  • 2026-05-28 Listed $375,000 METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…