CashFlowRE
Sign in Sign up
3424 N Holton St Duplex
C- Composite 53.05
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 +20.0/30.0
  • ARV discount +10.5/15.0
  • DSCR +6.4/10.0
  • 1% rule +4.7/10.0
  • Livability +4.0/5.0
  • Rent growth +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$230,000

3424 N Holton St · Milwaukee, WI 53212
4 bd · 2.0 ba · 1,781 sqft · MultiFamily public records · 105 Days on market
Built 1912 3,484 sqft lot $129/sqft · 7% below area Est $247k · 7% under

🖨 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

Riverwest investment opportunity! This beautifully remodeled duplex is ready for its next owner. Each unit features 2 bedrooms and 1 bathroom with comfortable living spaces and thoughtful updates throughout. Whether you're looking to owner occupy and offset your mortgage or add to your rental portfolio, this property is a great opportunity in one of Milwaukee's most vibrant neighborhoods. Both units are currently occupied, providing immediate rental income. The property also offers four parking spaces in the rear, a rare convenience in Riverwest, and is located near local restaurants, coffee shops, parks, and easy access to downtown.

Key facts

  • Remodeled duplex
  • Four parking spaces
  • 3,484 sq ft lot

Tags

REMODELED DUPLEXIMMEDIATE RENTAL INCOMEFOUR PARKING SPACESEASY ACCESS TO DOWNTOWN

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 $230k.

Deal economics

  • At list price, monthly cash flow is $284 ($3k/yr) — positive. Per door: $142/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $222k (3.4% below list).
  • Recommended offer: $209k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% 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 (+5.0%/yr); 129 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,221/mo this rent would consume 56% of the median local household income ($47k/yr) (locally 2397% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 105 days — a 9% lower offer ($209k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 14y ago; this cycle's ask has dropped $20k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1912 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $209,300 (9.0% below list)

Questions for the listing agent

  1. It's been on market 105 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 1912 — 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
0.97%
Cap rate
7.77%
Cash-on-cash
5.29%
DSCR
1.24
GRM
8.6

CMA / ARV

ARV (median comp)
$246,666
List price
$230,000
Delta
-6.76%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3358 N Richards St #3364 0.14mi 4/2.0 1,858 (+4%) 1mo $95,000 $51 85
600 E Burleigh St 0.41mi 4/2.0 1,787 (+0%) 1mo $180,000 $101 79
3468 N Richards St 0.14mi 5/2.0 (+1) 1,640 (-8%) 1mo $230,000 $140 74
3134 N Holton St 0.36mi 4/2.0 1,705 (-4%) 4mo $140,000 $82 72
3711 N 1st St #3713 0.40mi 4/2.0 1,680 (-6%) 3mo $160,000 $95 69
3452 N 1st St Unit 3452A 0.29mi 5/2.0 (+1) 1,908 (+7%) 1mo $130,000 $68 68
522 E Burleigh St 0.40mi 4/2.0 1,635 (-8%) 1mo $160,000 $98 67
3026 N Pierce St 0.51mi 4/2.0 1,684 (-5%) 1mo $77,000 $46 66
215 E Chambers St 0.60mi 4/2.0 1,733 (-3%) 4mo $110,000 $63 64
2940 N Holton St #2942 0.60mi 4/2.0 2,032 (+14%) 0mo $195,000 $96 48
3037 N 1st St 0.58mi 4/2.0 1,526 (-14%) 3mo $120,000 $79 46
3351 N 6th St Unit 3351A 0.71mi 4/2.0 1,538 (-14%) 4mo $93,000 $60 41

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 · 5.0% rent growth · sell at horizon

5-year hold
IRR
-6.0%
Equity multiple
0.77×
Total profit
$-14,686
Equity at exit
$34,294
10-year hold
IRR
5.8%
Equity multiple
1.46×
Total profit
$29,800
Equity at exit
$19,886

Cash invested: $64,400 (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 53212

Rents YoY
5.0%
Active inventory
129
Price-to-rent
17.3×

Monthly cashflow live

Estimated rent
$2,221 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$169 /mo · $2,028/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$466
Net cashflow
$284

Break-even live

Break-even rent $1,862
Max offer price $230,000
Occupancy floor 82%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,221

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
$57,500
Closing costs
$6,900
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
312 E Townsend St Unit 312 Milwaukee, WI 3.0 1.0 1400 $1,250 $0.89 23d 1 0.11mi
3042 N Palmer St #5 Milwaukee, WI 3.0 1.0 1718 $1,050 $0.61 23d 1 0.53mi
2772 N Bremen St #2774 Milwaukee, WI 3.0 1.0 1500 $1,795 $1.20 43d 1 0.86mi
3377 N Oakland Ave Milwaukee, WI 4.0 2.0 1358 $2,550 $1.88 1d 1 0.86mi
3131 N Bartlett Ave Unit 1 Milwaukee, WI 4.0 1.0 1600 $1,750 $1.09 43d 1 0.88mi
2761 N Humboldt Blvd Unit First Floor Milwaukee, WI 3.0 1.0 1236 $1,600 $1.29 17d 1 0.91mi
3246 N Oakland Ave #3244 Milwaukee, WI 3.0 1.0 1309 $2,010 $1.54 1d 1 0.93mi
1814 E Linnwood Ave Milwaukee, WI 4.0 2.0 1800 $3,100 $1.72 43d 1 1.05mi
1902 E Linnwood Ave Unit 1902 3002 Milwaukee, WI 3.0 1.0 1300 $1,899 $1.46 43d 1 1.09mi
1902 E Linnwood Ave Unit 1902 05 Milwaukee, WI 4.0 1.5 1599 $2,400 $1.50 4d 1 1.09mi
1902 E Linnwood Ave Unit 1902 04 Milwaukee, WI 4.0 1.5 1599 $2,400 $1.50 17d 1 1.09mi
2634 N Doctor M.L.K. Jr Dr Milwaukee, WI 5.0 2.5 2512 $3,700 $1.47 43d 1 1.09mi
3939 N Murray Ave Milwaukee, WI 2.0–3.0 2.0 1180 $1,675 $1.42 43d 2 1.12mi
4147 N Bartlett Ave #4149 Shorewood, WI 3.0 2.0 1339 $1,995 $1.49 1d 1 1.12mi
2959 N Murray Ave Milwaukee, WI 3.0 1.0 1500 $1,800 $1.20 16d 1 1.15mi
2507 N Buffum St Milwaukee, WI 3.0 1.0 1300 $1,375 $1.06 19d 1 1.17mi
4175 N Oakland Ave Unit 603 Shorewood, WI 3.0 2.0 2040 $3,690 $1.81 1d 1 1.20mi
2937 N Frederick Ave Milwaukee, WI 4.0 1.0 1700 $1,925 $1.13 4d 1 1.21mi
2974 N Frederick Ave Milwaukee, WI 4.0 2.0 1626 $2,600 $1.60 43d 1 1.22mi
2429 N Weil St Milwaukee, WI 3.0 1.0 1300 $1,500 $1.15 43d 1 1.29mi
400 E Meinecke Ave #402 Milwaukee, WI 3.0 1.0 1700 $1,800 $1.06 16d 1 1.30mi
3015 N Prospect Ave Unit 3015 Prospect Milwaukee, WI 3.0 1.0 1570 $1,950 $1.24 17d 1 1.34mi
2830 N Maryland Ave Unit 2828 Milwaukee, WI 3.0 1.0 1675 $1,995 $1.19 17d 1 1.36mi
1104 E Glendale Ave Unit 1104 Shorewood, WI 3.0 1.5 1300 $2,395 $1.84 16d 1 1.37mi
2608 E Newport Ave Milwaukee, WI 3.0 1.0 1300 $2,500 $1.92 21d 1 1.40mi
2706 N Frederick Ave Milwaukee, WI 3.0 2.0 1500 $2,000 $1.33 17d 1 1.41mi
2579 N Frederick Ave Milwaukee, WI 4.0 2.0 2400 $2,095 $0.87 4d 1 1.48mi
2609 N Maryland Ave Milwaukee, WI 4.0 2.5 1700 $2,050 $1.21 4d 1 1.49mi
2935 N Downer Ave Milwaukee, WI 3.0 1.0 1500 $1,695 $1.13 4d 1 1.49mi

Listing history 25 events

  1. 2026-06-18
    days on market $230,000 Active 105 DOM
  2. 2026-06-17
    days on market $230,000 Active 104 DOM
  3. 2026-06-16
    days on market $230,000 Active 103 DOM
  4. 2026-06-15
    days on market $230,000 Active 102 DOM
  5. 2026-06-13
    days on market $230,000 Active 100 DOM
  6. 2026-06-13
    days on market $230,000 Active 99 DOM
  7. 2026-06-09
    days on market $230,000 Active 96 DOM
  8. 2026-06-08
    days on market $230,000 Active 95 DOM
  9. 2026-06-07
    days on market $230,000 Active 94 DOM
  10. 2026-06-05
    days on market $230,000 Active 91 DOM
  11. 2026-06-03
    days on market $230,000 Active 90 DOM
  12. 2026-06-02
    days on market $230,000 Active 89 DOM
  13. 2026-06-01
    days on market $230,000 Active 88 DOM
  14. 2026-05-31
    days on market $230,000 Active 87 DOM
  15. 2026-03-19
    price $230,000 641-char remark
    Show marketing remark (641 chars)

    Riverwest investment opportunity! This beautifully remodeled duplex is ready for its next owner. Each unit features 2 bedrooms and 1 bathroom with comfortable living spaces and thoughtful updates throughout. Whether you're looking to owner occupy and offset your mortgage or add to your rental portfolio, this property is a great opportunity in one of Milwaukee's most vibrant neighborhoods. Both units are currently occupied, providing immediate rental income. The property also offers four parking spaces in the rear, a rare convenience in Riverwest, and is located near local restaurants, coffee shops, parks, and easy access to downtown.

  16. 2026-03-11
    price $240,000 641-char remark
    Show marketing remark (641 chars)

    Riverwest investment opportunity! This beautifully remodeled duplex is ready for its next owner. Each unit features 2 bedrooms and 1 bathroom with comfortable living spaces and thoughtful updates throughout. Whether you're looking to owner occupy and offset your mortgage or add to your rental portfolio, this property is a great opportunity in one of Milwaukee's most vibrant neighborhoods. Both units are currently occupied, providing immediate rental income. The property also offers four parking spaces in the rear, a rare convenience in Riverwest, and is located near local restaurants, coffee shops, parks, and easy access to downtown.

  17. 2026-03-03
    listed $250,000 Active 641-char remark
    Show marketing remark (641 chars)

    Riverwest investment opportunity! This beautifully remodeled duplex is ready for its next owner. Each unit features 2 bedrooms and 1 bathroom with comfortable living spaces and thoughtful updates throughout. Whether you're looking to owner occupy and offset your mortgage or add to your rental portfolio, this property is a great opportunity in one of Milwaukee's most vibrant neighborhoods. Both units are currently occupied, providing immediate rental income. The property also offers four parking spaces in the rear, a rare convenience in Riverwest, and is located near local restaurants, coffee shops, parks, and easy access to downtown.

  18. 2024-06-03
    soldstatus $210,000
  19. 2023-09-21
    soldstatus $79,800
  20. 2012-10-10
    historical 190-char remark
    Show marketing remark (190 chars)

    2/2 Duplex with 3 car parking off alley. Ideal investment opportunity in this up and coming Riverwest neighborhood! There are HWF's under linoleum. All new windows last year. Priced to sell!

  21. 2012-10-10
    listed $115,900 190-char remark
    Show marketing remark (190 chars)

    2/2 Duplex with 3 car parking off alley. Ideal investment opportunity in this up and coming Riverwest neighborhood! There are HWF's under linoleum. All new windows last year. Priced to sell!

  22. 2012-10-10
    historical
    Show marketing remark (190 chars)

    2/2 Duplex with 3 car parking off alley. Ideal investment opportunity in this up and coming Riverwest neighborhood! There are HWF's under linoleum. All new windows last year. Priced to sell!

  23. 2012-10-10
    listed $79,900
    Show marketing remark (190 chars)

    2/2 Duplex with 3 car parking off alley. Ideal investment opportunity in this up and coming Riverwest neighborhood! There are HWF's under linoleum. All new windows last year. Priced to sell!

  24. 2000-04-10
    soldstatus $13,500
  25. 1995-03-01
    soldstatus $32,000

ⓘ 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
$2,028 · $169/mo
Projected year-2 tax
$3,141 · $262/mo
Expected delta
+$1,114/yr (+$93/mo · 54.9%)

ⓘ 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 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
$26,652
− Mortgage interest
−$12,884
− Property taxes
−$2,028
− Insurance
−$1,150
− Repairs & maintenance
−$2,132
− Management
−$2,132
− Depreciation
−$6,691
Taxable loss
−$365
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$87
After-tax cash flow
$3,491/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)
28,938
Household income
$47,298
Rent vs Own
65.6% rent · 34.4% own
Severe rent burden
2397.0

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
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Black 48% White 35% Hispanic / Latino 12% Two or more races 9%
Hispanic origin (detail)
Mexican 4% Puerto Rican 6%
Common ancestry
Romanian 4% Portuguese 2% Italian 2%
Foreign-born
2% · Canada
Languages at home
92% English-only · Spanish 6%

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
▼ -216.73%
Current HPI
385.8225
Rent YoY
▲ 5.00%
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

+618.8% since first listed
11 events — show timeline
  • 2026-03-19 Price Changed $230,000 METROMLS
  • 2026-03-11 Price Changed $240,000 METROMLS
  • 2026-03-03 Listed $250,000 METROMLS
  • 2024-06-03 Sold (Public Records) $210,000 Public Records
  • 2023-09-21 Sold (Public Records) $79,800 Public Records
  • 2012-10-10 Listed $115,900 METROMLS
  • 2012-10-10 Listing Removed METROMLS
  • 2012-10-10 Listed $79,900 METROMLS
  • 2012-10-10 Listing Removed METROMLS
  • 2000-04-10 Sold (Public Records) $13,500 Public Records
  • 1995-03-01 Sold (Public Records) $32,000 Public Records

Property tax history

-2.0%/yr

Latest (2024): $2,028 · +35.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…