CashFlowRE
Sign in Sign up
4507 N 47th St #4509 Duplex
C- Composite 50.06
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 +24.2/30.0
  • DSCR +7.8/10.0
  • 1% rule +6.3/10.0
  • Livability +4.0/5.0
  • Rent growth +3.8/5.0
  • Condition / age +2.8/5.0
  • Schools +1.2/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$249,900

4507 N 47th St #4509 · Milwaukee, WI 53218
6 bd · 3.0 ba · 2,352 sqft · MultiFamily · 137 Days on market
Built 1973 Average condition 8,712 sqft lot $106/sqft · 37% above area Est $182k · 37% over ↓ 4% since listing

🖨 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

3/3/ townhouse style duplex on no through street. Features; side drive to ample parking, Long term tenants at near market rents. Building has been updated in the last 11 years including foundation repairs.

Key facts

  • No through street
  • Ample parking
  • Foundation repairs

Tags

TOWNHOUSE STYLE DUPLEXNO THROUGH STREETSIDE DRIVEAMPLE PARKINGUPDATED BUILDINGFOUNDATION REPAIRS

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 × 3-bed/1.5-bath units multifamily listed at $250k. Condition is rated average.

Deal economics

  • At list price, monthly cash flow is $498 ($6k/yr) — positive. Per door: $249/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Recommended offer: $220k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% 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 (+5.3%/yr); 153 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,817/mo this rent would consume 74% of the median local household income ($46k/yr) (locally 2421% 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.
  • At projected returns (-3.0% appreciation + 5.3% rent growth), your $70k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 137 days — a 12% lower offer ($220k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
Recommended offer $219,912 (12.0% below list)

Questions for the listing agent

  1. It's been on market 137 days. Have you received any prior offers? Is the seller open to a 12% 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 1973 — 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
1.13%
Cap rate
8.69%
Cash-on-cash
8.55%
DSCR
1.38
GRM
7.4

CMA / ARV

ARV (median comp)
$182,107
List price
$249,900
Delta
37.23%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4557 N 46th St #4559 0.10mi 6/2.0 2,480 (+5%) 22mo $100,000 $40 64
4959 N 51st Blvd #4961 0.64mi 6/2.0 2,213 (-6%) 7mo $180,000 $81 51
5011 N 47th St Unit 5011A 0.65mi 5/2.0 (-1) 2,212 (-6%) 5mo $132,500 $60 46
5044 N 47th St #5046 0.70mi 6/2.0 2,276 (-3%) 15mo $275,000 $121 46
4960 N 48th St #4962 0.60mi 5/2.0 (-1) 2,201 (-6%) 9mo $195,000 $89 45
4727 N Hopkins St 0.69mi 7/2.0 (+1) 2,082 (-12%) 8mo $125,000 $60 32
4971 N 46th St #4973 0.62mi 6/2.0 2,028 (-14%) 22mo $120,000 $59 26

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 · 5.29% rent growth · sell at horizon

5-year hold
IRR
-0.8%
Equity multiple
0.97×
Total profit
$-2,068
Equity at exit
$37,261
10-year hold
IRR
11.2%
Equity multiple
1.97×
Total profit
$67,799
Equity at exit
$21,607

Cash invested: $69,972 (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 53218

Home prices YoY
-19.0%
Rents YoY
5.3%
Active inventory
153
Price-to-rent
14.8×

Monthly cashflow live

Estimated rent
$2,817 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax est. 1.5%
$312 /mo · $3,748/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$592
Net cashflow
$498

Break-even live

Break-even rent $2,186
Max offer price $249,900
Occupancy floor 77%

Sensitivity live

Price -10% $671 -5% $585 +0% $498 +5% $412 +10% $326
Rent -10% $276 -5% $387 +0% $498 +5% $610 +10% $721
Rate -1.0pp $624 -0.5pp $562 base $498 +0.5pp $434 +1.0pp $368

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

UnitsBedsBathsEst. rent
Total (2 units) $2,817

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
$62,475
Closing costs
$7,497
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5268 N 64th St Milwaukee, WI 5.0 1.0 1672 $1,850 $1.11 11d 1 1.39mi

Listing history 19 events

  1. 2026-06-18
    days on market $249,900 Active 137 DOM
  2. 2026-06-17
    days on market $249,900 Active 136 DOM
  3. 2026-06-16
    days on market $249,900 Active 135 DOM
  4. 2026-06-15
    days on market $249,900 Active 134 DOM
  5. 2026-06-13
    days on market $249,900 Active 132 DOM
  6. 2026-06-13
    days on market $249,900 Active 131 DOM
  7. 2026-06-09
    days on market $249,900 Active 128 DOM
  8. 2026-06-08
    days on market $249,900 Active 127 DOM
  9. 2026-06-07
    statusdays on market $249,900 Active 126 DOM
  10. 2026-06-05
    days on market $249,900 Contingent 123 DOM
  11. 2026-06-03
    days on market $249,900 Contingent 122 DOM
  12. 2026-06-02
    days on market $249,900 Contingent 121 DOM
  13. 2026-06-01
    days on market $249,900 Contingent 120 DOM
  14. 2026-05-31
    days on market $249,900 Contingent 119 DOM
  15. 2026-04-24
    price $249,900 205-char remark
    Show marketing remark (205 chars)

    3/3/ townhouse style duplex on no through street. Features; side drive to ample parking, Long term tenants at near market rents. Building has been updated in the last 11 years including foundation repairs.

  16. 2026-03-23
    price $254,900 205-char remark
    Show marketing remark (205 chars)

    3/3/ townhouse style duplex on no through street. Features; side drive to ample parking, Long term tenants at near market rents. Building has been updated in the last 11 years including foundation repairs.

  17. 2026-03-03
    status Active 205-char remark
    Show marketing remark (205 chars)

    3/3/ townhouse style duplex on no through street. Features; side drive to ample parking, Long term tenants at near market rents. Building has been updated in the last 11 years including foundation repairs.

  18. 2026-02-20
    historical Contingent 205-char remark
    Show marketing remark (205 chars)

    3/3/ townhouse style duplex on no through street. Features; side drive to ample parking, Long term tenants at near market rents. Building has been updated in the last 11 years including foundation repairs.

  19. 2026-02-01
    listed $259,900 Active 205-char remark
    Show marketing remark (205 chars)

    3/3/ townhouse style duplex on no through street. Features; side drive to ample parking, Long term tenants at near market rents. Building has been updated in the last 11 years including foundation repairs.

ⓘ 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 4/10 Moderate FEMA zone X (shaded) · 22% 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 2/10 Low 2 unhealthy d/yr today · 2 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
$33,804
− Mortgage interest
−$13,998
− Property taxes
−$3,748
− Insurance
−$1,250
− Repairs & maintenance
−$2,704
− Management
−$2,704
− Depreciation
−$7,270
Taxable income
$2,129
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$511
After-tax cash flow
$5,470/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 · 5 photos

Average 55/100 Moderate rehab

A moderate rehab project is needed to improve the exterior appearance and increase the property's value.

Repairs flagged

  • Minor Paint — Light green siding with some discoloration
  • Minor Landscaping — Bushes and a small tree

Value-add opportunities

  • Both Paint the exterior — Enhances curb appeal and value
  • Both Landscaping improvements — Enhances curb appeal and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Paint · Light green siding with some discoloration Minor $500–3,000
Landscaping · Bushes and a small tree Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Both Paint the exterior — Enhances curb appeal and value
  • Both Landscaping improvements — Enhances curb appeal and value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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)
41,196
Household income
$45,642
Rent vs Own
57.1% rent · 42.9% own
Severe rent burden
2421.0

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 (72%)
Race & ethnicity
Black 72% Asian 10% White 10% Hispanic / Latino 5% Two or more races 3%
Common ancestry
Romanian 1% Lithuanian 1%
Foreign-born
6% · Philippines, Canada
Languages at home
89% English-only · Other Asian/Pacific 7% Spanish 3%

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
▼ -76.44%
Current HPI
325.1975
Rent YoY
▲ 5.29%
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

-3.8% since first listed
5 events — show timeline
  • 2026-04-24 Price Changed $249,900 METROMLS
  • 2026-03-23 Price Changed $254,900 METROMLS
  • 2026-03-03 Relisted METROMLS
  • 2026-02-20 Contingent METROMLS
  • 2026-02-01 Listed $259,900 METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…