CashFlowRE
Sign in Sign up
432 S 70th St #434 Duplex
C Composite 55.65
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 +22.1/30.0
  • ARV discount +8.6/15.0
  • DSCR +7.1/10.0
  • 1% rule +5.8/10.0
  • Rent growth +4.6/5.0
  • Livability +4.0/5.0
  • Condition / age +2.2/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$319,900

432 S 70th St #434 · Milwaukee, WI 53214
6 bd · 2.0 ba · 2,038 sqft · MultiFamily · 13 Days on market
Built 1965 Fair condition 4,356 sqft lot Est $328k · at est.

🖨 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

Come check out this conveniently located 3/3 duplex with a 3 car garage just south of I-94. Property next door is for sale as well and can be bought as a package deal.

Key facts

  • 4,356 sq ft lot
  • 3 garage spots
  • Built 1965

Property features AI

Exterior

  • Parking: Detached 3-car garage with opener
  • Utilities: Municipal water; Municipal sewer
  • Home design: 2-story duplex; Multi-family property; Zoned RT3; Lot size about 0.1 acre (less than 1/2 acre)
  • Construction: Aluminum construction exterior
  • Exterior features: Aluminum/steel exterior

Interior

  • Kitchen: Unit 2 kitchen on upper level
  • Bedrooms: Unit 1: 3 bedrooms; Unit 2: 3 bedrooms (master and additional bedrooms on upper level)
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • Interior features: Full block basement
  • Laundry & utility: Separate electric and gas meters (2 electric meters, 2 gas meters)

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/1.0-bath units multifamily listed at $320k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $516 ($6k/yr) — positive. Per door: $258/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $320k).
  • Cap rate 8.2% 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 (+8.3%/yr); 55 active listings in the ZIP; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $3,452/mo this rent would consume 68% of the median local household income ($61k/yr) (locally 1377% 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 $10k 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 $90k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $319,900

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  4. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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
1.08%
Cap rate
8.23%
Cash-on-cash
6.92%
DSCR
1.31
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$328,118
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
442 S 71st St #444 0.08mi 6/2.0 2,038 (0%) 13mo $330,000 $162 85
642 S 66th St 0.30mi 6/2.0 2,116 (+4%) 1mo $340,000 $161 79
308 S 75th St #310 0.34mi 6/2.0 1,928 (-5%) 6mo $135,000 $70 70
638 S 66th St Unit 638A 0.29mi 6/2.0 2,208 (+8%) 11mo $235,000 $106 63
1317 S 71st St #1319 0.67mi 6/2.0 2,136 (+5%) 2mo $326,000 $153 59
6229 W Main St 0.44mi 6/3.0 2,222 (+9%) 5mo $321,000 $144 56
1009 S 61st St #1011 0.71mi 6/2.0 1,994 (-2%) 10mo $310,000 $155 55
112 S 78th St #114 0.57mi 6/2.0 2,184 (+7%) 10mo $405,000 $185 54
300 S 79th St #302 0.58mi 5/2.0 (-1) 1,969 (-3%) 11mo $375,000 $190 53
1112 S 63rd St #1114 0.70mi 6/2.0 2,150 (+6%) 7mo $330,000 $153 52
7747 W Mt Vernon Ave #7749 0.68mi 6/3.0 2,210 (+8%) 14mo $375,000 $170 39
1332 S 72nd St #1334 0.70mi 5/2.0 (-1) 2,240 (+10%) 12mo $360,000 $161 36

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
-0.2%
Equity multiple
0.99×
Total profit
$-658
Equity at exit
$47,698
10-year hold
IRR
14.1%
Equity multiple
2.40×
Total profit
$125,015
Equity at exit
$27,659

Cash invested: $89,572 (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 53214

Home prices YoY
-28.9%
Rents YoY
8.3%
Active inventory
55
Price-to-rent
15.4×

Monthly cashflow live

Estimated rent
$3,452 high interval (Pro) →
Mortgage (P&I)
$1,678
Tax est. 1.5%
$400 /mo · $4,798/yr
Insurance
$133
HOA
$0
Vacancy / Maint / Mgmt
$725
Net cashflow
$516

Break-even live

Break-even rent $2,798
Max offer price $319,900
Occupancy floor 80%

Sensitivity live

Price -10% $737 -5% $627 +0% $516 +5% $406 +10% $295
Rent -10% $244 -5% $380 +0% $516 +5% $653 +10% $789
Rate -1.0pp $677 -0.5pp $598 base $516 +0.5pp $433 +1.0pp $349

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

UnitsBedsBathsEst. rent
Total (2 units) $3,452

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
$79,975
Closing costs
$9,597
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.

Listing history 9 events

  1. 2026-06-21
    days on market $319,900 Active 13 DOM
  2. 2026-06-18
    days on market $319,900 Active 10 DOM
  3. 2026-06-17
    days on market $319,900 Active 9 DOM
  4. 2026-06-16
    days on market $319,900 Active 8 DOM
  5. 2026-06-15
    days on market $319,900 Active 7 DOM
  6. 2026-06-13
    days on market $319,900 Active 5 DOM
  7. 2026-06-13
    days on market $319,900 Active 4 DOM
  8. 2026-06-08
    remarks 169-char remark
  9. 2026-06-08
    listed $319,900 Active 1 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥99°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$41,424
− Mortgage interest
−$17,919
− Property taxes
−$4,798
− Insurance
−$1,600
− Repairs & maintenance
−$3,314
− Management
−$3,314
− Depreciation
−$9,306
Taxable income
$1,173
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$281
After-tax cash flow
$5,914/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 · 8 photos

Fair 45/100 Moderate rehab

This 3/3 duplex requires significant exterior and interior repairs, including siding, roof, and painting, to improve its condition and value.

Repairs flagged

  • Major Exterior siding — Significant damage and wear
  • Major Roof structure — Exposed roof structure
  • Major Driveway — Concrete driveway with visible cracks
  • Major Painted walls — Painted walls with visible wear

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and property value
  • Both Replace roof structure — Critical structural repair and enhances property value
  • Both Repair driveway — Improves property value and functionality
  • Both Paint interior walls — Enhances interior appearance and property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exterior siding · Significant damage and wear Major $15,000–50,000
Roof structure · Exposed roof structure Major $15,000–50,000
Driveway · Concrete driveway with visible cracks Major $15,000–50,000
Painted walls · Painted walls with visible wear Major $15,000–50,000
Total estimated repair cost · 4 items $60,000–200,000

Value-add ROI direction

  • Both Paint exterior siding — Enhances curb appeal and property value
  • Both Replace roof structure — Critical structural repair and enhances property value
  • Both Repair driveway — Improves property value and functionality
  • Both Paint interior walls — Enhances interior appearance and property 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)
34,480
Household income
$60,962
Rent vs Own
45.1% rent · 54.9% own
Severe rent burden
1377.0

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 White (66%)
Race & ethnicity
White 66% Hispanic / Latino 18% Two or more races 12% Black 7% Asian 3%
Hispanic origin (detail)
Mexican 12% Puerto Rican 4%
Common ancestry
Romanian 11% Lithuanian 3% Portuguese 2%
Foreign-born
7% · Canada, China, Philippines
Languages at home
86% English-only · Spanish 10% 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
▼ -112.31%
Current HPI
276.0476
Rent YoY
▲ 8.30%
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

1 event — show timeline
  • 2026-06-08 Listed $319,900 METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…