CashFlowRE
Sign in Sign up
159 N 59th St Duplex
C Composite 57.43
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
  • ARV discount +7.7/15.0
  • 1% rule +6.0/10.0
  • Rent growth +4.0/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$315,000

159 N 59th St · Milwaukee, WI 53213
3 bd · 2.0 ba · 1,710 sqft · MultiFamily public records · 2 Days on market
Built 1926 8,276 sqft lot Est $316k · 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

Looking for a smart investment or a home with built-in income? This charming Milwaukee duplex delivers both. The upper unit boasts 2 bedrooms, a tastefully remodeled kitchen, and 1 bath. Currently being used as a STR. The lower unit offers a great 2-bedroom with beautiful wood floors and built ins. Both units share a spacious backyard -- great for relaxing or entertaining -- plus separate laundry and a 2-car garage for added convenience. Assumable VA loan, contact lister for more info. Showings start 6/19

Key facts

  • Spacious backyard
  • Separate laundry
  • Milwaukee duplex

Tags

MILWAUKEE DUPLEXREMODELED KITCHENBEAUTIFUL WOOD FLOORSSPACIOUS BACKYARDSEPARATE LAUNDRY

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/2.0-bath units multifamily listed at $315k.

Deal economics

  • At list price, monthly cash flow is $631 ($8k/yr) — positive. Per door: $316/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $315k).
  • 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 (+5.9%/yr); 54 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($102k/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 $2k of loan paydown is wiped out by about $9k 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 + 5.9% rent growth), your $88k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $215k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $315,000

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. Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  8. 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.
  9. 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
1.10%
Cap rate
8.70%
Cash-on-cash
8.59%
DSCR
1.38
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$316,350
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5915 W Park Hill Ave 0.02mi 4/2.0 (+1) 1,807 (+6%) 3mo $246,500 $136 82
212 N 60th St 0.08mi 4/2.0 (+1) 1,816 (+6%) 1mo $340,000 $187 81
552 N 62nd St 0.37mi 4/2.0 (+1) 1,823 (+7%) 10mo $312,000 $171 58
309 N 61st St 0.17mi 4/2.0 (+1) 1,496 (-12%) 14mo $330,000 $221 55
306 N 71st St 0.73mi 3/2.0 1,630 (-5%) 14mo $315,778 $194 46
606 N 51st St 0.58mi 4/2.0 (+1) 1,747 (+2%) 22mo $364,000 $208 46
176 N 69th St 0.61mi 4/2.0 (+1) 1,912 (+12%) 7mo $266,240 $139 41
625 S 61st St 0.52mi 4/2.0 (+1) 1,510 (-12%) 13mo $293,500 $194 40
428 S 70th St 0.74mi 4/2.0 (+1) 1,812 (+6%) 14mo $262,000 $145 39
401 S 69th St 0.70mi 4/2.0 (+1) 1,553 (-9%) 15mo $287,000 $185 34
6521 W Adler St Unit 6521A 0.54mi 4/2.0 (+1) 1,508 (-12%) 23mo $235,000 $156 31

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 · 5.86% rent growth · sell at horizon

5-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-583
Equity at exit
$46,968
10-year hold
IRR
12.2%
Equity multiple
2.09×
Total profit
$95,906
Equity at exit
$27,235

Cash invested: $88,200 (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 53213

Rents YoY
5.9%
Active inventory
54
Price-to-rent
15.2×

Monthly cashflow live

Estimated rent
$3,464 high interval (Pro) →
Mortgage (P&I)
$1,652
Tax from tax record
$322 /mo · $3,867/yr
Insurance
$131
HOA
$0
Vacancy / Maint / Mgmt
$727
Net cashflow
$631

Break-even live

Break-even rent $2,665
Max offer price $315,000
Occupancy floor 77%

Sensitivity live

Price -10% $809 -5% $720 +0% $631 +5% $542 +10% $453
Rent -10% $358 -5% $494 +0% $631 +5% $768 +10% $905
Rate -1.0pp $790 -0.5pp $711 base $631 +0.5pp $550 +1.0pp $466

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

UnitsBedsBathsEst. rent
Total (2 units) $3,464

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
$78,750
Closing costs
$9,450
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
638 S 66th St Milwaukee, WI 3.0 1.0 1104 $1,795 $1.63 15d 1 0.70mi
642 S 66th St Milwaukee, WI 3.0 1.0 1059 $1,770 $1.67 18d 1 0.70mi
4802 W Wells St Unit 4802-1 Milwaukee, WI 3.0 2.0 1700 $1,799 $1.06 45d 1 0.77mi
6100 W State St Wauwatosa, WI 1.0–3.0 1.0–2.0 1160 $3,017 $2.60 3d 20 0.79mi
1215 N 62nd St Wauwatosa, WI 2.0 1.0–2.0 796 $2,321 $2.91 3d 9 0.95mi
1200 N 62nd St Milwaukee, WI 1.0–2.0 1.0–2.0 899 $2,343 $2.60 3d 14 0.96mi
1301 S 63rd St Uppr -6307 West Allis, WI 3.0 1.0 1150 $1,650 $1.43 25d 1 1.05mi
1551 N 57th St Milwaukee, WI 2.0 1.0 1400 $1,795 $1.28 45d 1 1.27mi
6516 W National Ave Unit 6519-101 West Allis, WI 2.0 2.0 1204 $1,945 $1.62 17d 1 1.28mi
6516 W National Ave Unit 6501-209 West Allis, WI 2.0 2.0 1150 $1,695 $1.47 4d 1 1.28mi
6516 W National Ave Unit 1441-105 West Allis, WI 2.0 2.0 1143 $1,745 $1.53 25d 1 1.28mi
6516 W National Ave Unit 1460-110 West Allis, WI 2.0 1.0 1080 $1,815 $1.68 17d 1 1.28mi
6516 W National Ave Unit 6501-310 West Allis, WI 2.0 2.0 1289 $1,995 $1.55 25d 1 1.28mi
6516 W National Ave Unit 6501-212 West Allis, WI 2.0 2.0 1204 $1,945 $1.62 25d 1 1.28mi
6516 W National Ave Unit 1460-102 West Allis, WI 2.0 2.0 1143 $1,775 $1.55 4d 1 1.28mi
6516 W National Ave Unit 1441-309 West Allis, WI 2.0 2.0 1150 $1,575 $1.37 22d 1 1.28mi
1609 N 57th St Milwaukee, WI 2.0 1.0 1400 $1,650 $1.18 18d 1 1.31mi
1607 N 52nd St Unit Lower Milwaukee, WI 2.0 1.0 1518 $1,648 $1.09 4d 1 1.35mi
1609 N 52nd St Unit Upper Milwaukee, WI 2.0 1.0 1518 $1,648 $1.09 4d 1 1.35mi
3520 W Mount Vernon Ave Unit 3520 Milwaukee, WI 4.0 1.0 1279 $1,450 $1.13 3d 1 1.40mi
1750 N 53rd St Unit 1750 Milwaukee, WI 2.0 1.0 1500 $1,500 $1.00 18d 1 1.49mi
7400 W State St Milwaukee, WI 1.0–3.0 1.0–2.0 1106 $3,995 $3.61 3d 8 1.49mi

Listing history 9 events

  1. 2026-06-21
    statusdays on market $315,000 Active 2 DOM
  2. 2026-06-18
    days on market $315,000 Coming Soon 9 DOM
  3. 2026-06-17
    days on market $315,000 Coming Soon 8 DOM
  4. 2026-06-16
    days on market $315,000 Coming Soon 7 DOM
  5. 2026-06-15
    days on market $315,000 Coming Soon 6 DOM
  6. 2026-06-13
    days on market $315,000 Coming Soon 4 DOM
  7. 2026-06-13
    days on market $315,000 Coming Soon 3 DOM
  8. 2026-06-10
    remarks 510-char remark
  9. 2026-06-10
    listed $315,000 Coming Soon 1 DOM

ⓘ 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
$3,867 · $322/mo
Projected year-2 tax
$4,847 · $404/mo
Expected delta
+$980/yr (+$82/mo · 25.3%)

ⓘ 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 ≥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
$41,568
− Mortgage interest
−$17,645
− Property taxes
−$3,867
− Insurance
−$1,575
− Repairs & maintenance
−$3,325
− Management
−$3,325
− Depreciation
−$9,164
Taxable income
$2,667
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$640
After-tax cash flow
$6,934/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)
26,905
Household income
$101,688
Rent vs Own
40.2% rent · 59.8% own
Severe rent burden
774.0

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 (80%)
Race & ethnicity
White 80% Two or more races 6% Hispanic / Latino 5% Asian 5% Black 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Romanian 10% Lithuanian 4% Portuguese 4%
Foreign-born
6% · China, Canada
Languages at home
93% English-only · Spanish 2% Chinese 1% 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

Market trends

HPI YoY
▼ -242.24%
Current HPI
294.1916
Rent YoY
▲ 5.86%
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

+384.6% since first listed
4 events — show timeline
  • 2026-06-09 Coming Soon $315,000 METROMLS
  • 2022-03-01 Sold (Public Records) $215,000 Public Records
  • 2002-09-11 Sold (Public Records) $117,900 Public Records
  • 1989-05-01 Sold (Public Records) $65,000 Public Records

Property tax history

+1.6%/yr

Latest (2024): $3,867 · +25.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…