CashFlowRE
Sign in Sign up
5817 N Teutonia Ave
C+ Composite 61.86
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 +23.6/30.0
  • ARV discount +11.8/15.0
  • DSCR +7.6/10.0
  • 1% rule +6.5/10.0
  • Rent growth +4.7/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$129,900

5817 N Teutonia Ave · Milwaukee, WI 53209
2 bd · 1.0 ba · 1,064 sqft · SingleFamily public records · 78 Days on market
Built 1952 5,227 sqft lot $122/sqft · 9% below area Est $143k · 9% under

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

Listing remarks MLS

Great opportunity to own a solid three bedroom ranch with recent updates. The property is currently tenant occupied on a MTM lease at $1,320/month plus all utilities. Significant improvements per owner include a new roof in 2022, plus a new furnace, LVP flooring, and six windows all installed in 2024. This home features a two car garage off the alley along with additional off street parking spots.

Key facts

  • New furnace
  • Off street parking
  • Lvp flooring

Tags

NEW ROOFNEW FURNACELVP FLOORINGSIX WINDOWSTWO CAR GARAGEOFF STREET PARKING

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-bed/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $245 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Recommended offer: $122k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% 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 (+8.6%/yr); 168 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($48k/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 $898 of loan paydown is wiped out by about $4k 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 $36k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 12y ago 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.
  • Current owner paid $52k; list at $130k implies a 147% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $122,106 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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 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
1.15%
Cap rate
8.56%
Cash-on-cash
8.08%
DSCR
1.36
GRM
7.2

CMA / ARV

ARV (median comp)
$143,477
List price
$129,900
Delta
-9.46%
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
5751 N 38th St 0.43mi 3/1.0 (+1) 1,042 (-2%) 1mo $146,400 $140 71
5866 N 39th St 0.47mi 3/1.0 (+1) 1,052 (-1%) 1mo $85,000 $81 70
5880 N 29th St 0.18mi 3/1.5 (+1) 1,144 (+8%) 4mo $202,500 $177 69
5565 N 32nd St 0.32mi 2/1.0 966 (-9%) 3mo $100,000 $104 68
3207 W Oriole Dr 0.09mi 3/1.0 (+1) 1,194 (+12%) 4mo $179,000 $150 67
5778 N 32nd St 0.05mi 3/1.0 (+1) 926 (-13%) 5mo $106,000 $114 67
5730 N 35th St 0.23mi 2/1.0 1,216 (+14%) 4mo $162,000 $133 62
5634 N 37th St 0.41mi 3/1.0 (+1) 1,156 (+9%) 6mo $159,000 $138 57
5281 N Teutonia Ave 0.67mi 3/1.0 (+1) 1,012 (-5%) 2mo $60,000 $59 54
4215 W Florist Ave 0.72mi 3/1.0 (+1) 977 (-8%) 2mo $140,000 $143 46
5931 N 42nd St 0.69mi 3/1.5 (+1) 1,183 (+11%) 0mo $220,000 $186 42
5525 N Long Island Dr 0.75mi 3/1.0 (+1) 963 (-10%) 3mo $140,000 $145 42

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
1.7%
Equity multiple
1.07×
Total profit
$2,522
Equity at exit
$19,369
10-year hold
IRR
15.9%
Equity multiple
2.61×
Total profit
$58,530
Equity at exit
$11,231

Cash invested: $36,372 (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 53209

Rents YoY
8.6%
Active inventory
168
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,499 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$204 /mo · $2,444/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$245

Break-even live

Break-even rent $1,189
Max offer price $129,900
Occupancy floor 79%

Sensitivity live

Price -10% $319 -5% $282 +0% $245 +5% $208 +10% $171
Rent -10% $127 -5% $186 +0% $245 +5% $304 +10% $363
Rate -1.0pp $310 -0.5pp $278 base $245 +0.5pp $211 +1.0pp $177

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
$32,475
Closing costs
$3,897
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5884 N 35th St Milwaukee, WI 2.0 1.0 1200 $1,500 $1.25 44d 1 0.23mi
5541 N 35th St #5543 Milwaukee, WI 3.0 1.0 1130 $1,195 $1.06 5d 1 0.40mi
6110 N 39th St Milwaukee, WI 2.0 1.0 703 $1,395 $1.98 5d 1 0.61mi
3931 W Kaul Ave Milwaukee, WI 3.0 1.0 1400 $1,695 $1.21 44d 1 0.64mi
6148 N 39th St Milwaukee, WI 2.0 1.0 792 $1,175 $1.48 44d 1 0.65mi
5435 N 40th St Milwaukee, WI 2.0 1.0 850 $1,150 $1.35 17d 1 0.71mi
5237 N 34th St Unit 5237 Lower Milwaukee, WI 2.0 1.0 956 $1,350 $1.41 24d 1 0.73mi
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 13d 1 0.97mi
6600 N Sidney Pl Glendale, WI 1.0–2.0 1.0 800 $1,587 $1.98 3d 13 1.05mi
1633 W Bender Rd Apt 11C Glendale, WI 2.0 2.0 1000 $1,725 $1.73 24d 1 1.13mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 17d 1 1.19mi
1616 W Bender Rd Unit 113 Glendale, WI 2.0 2.0 1267 $2,295 $1.81 2d 1 1.21mi
1616 W Bender Rd #213 Glendale, WI 3.0 2.0 1500 $2,795 $1.86 2d 1 1.21mi
1616 W Bender Rd Apt 220 Glendale, WI 2.0 2.0 1267 $2,250 $1.78 2d 1 1.21mi
1616 W Bender Rd Glendale, WI 2.0 2.0 1267 $1,775 $1.40 2d 1 1.22mi
1616 W Bender Rd Glendale, WI 2.0 2.0 764 $1,775 $2.32 3d 1 1.22mi
1616 W Bender Rd Glendale, WI 1.0 1.0 801 $1,550 $1.94 24d 1 1.22mi
4610 W Eggert Pl #4612 Milwaukee, WI 3.0 1.0 852 $1,095 $1.29 24d 1 1.25mi
5050 N 47th St Milwaukee, WI 2.0 1.0 1092 $1,700 $1.56 44d 1 1.34mi
4651 N 36th St #4 Milwaukee, WI 2.0 1.0 747 $945 $1.27 24d 1 1.49mi

Listing history 35 events

  1. 2026-06-18
    days on market $129,900 Active 78 DOM
  2. 2026-06-17
    days on market $129,900 Active 77 DOM
  3. 2026-06-16
    days on market $129,900 Active 76 DOM
  4. 2026-06-15
    days on market $129,900 Active 75 DOM
  5. 2026-06-13
    days on market $129,900 Active 73 DOM
  6. 2026-06-13
    days on market $129,900 Active 72 DOM
  7. 2026-06-09
    days on market $129,900 Active 69 DOM
  8. 2026-06-08
    days on market $129,900 Active 68 DOM
  9. 2026-06-07
    days on market $129,900 Active 67 DOM
  10. 2026-06-05
    days on market $129,900 Active 64 DOM
  11. 2026-06-03
    days on market $129,900 Active 63 DOM
  12. 2026-06-02
    days on market $129,900 Active 62 DOM
  13. 2026-06-01
    days on market $129,900 Active 61 DOM
  14. 2026-05-31
    days on market $129,900 Active 60 DOM
  15. 2026-04-01
    listed $129,900 Active 400-char remark
    Show marketing remark (400 chars)

    Great opportunity to own a solid three bedroom ranch with recent updates. The property is currently tenant occupied on a MTM lease at $1,320/month plus all utilities. Significant improvements per owner include a new roof in 2022, plus a new furnace, LVP flooring, and six windows all installed in 2024. This home features a two car garage off the alley along with additional off street parking spots.

  16. 2024-09-09
    historical $1,295
  17. 2024-09-05
    price $1,295
  18. 2024-07-16
    listed $1,350
  19. 2024-04-05
    historical $1,250
  20. 2024-04-02
    listed $1,250
  21. 2017-11-17
    soldstatus $52,500
  22. 2017-11-01
    soldstatus $52,500 Sold 167-char remark
    Show marketing remark (167 chars)

    Newly Renovated. Updates include New Floors, Roof, and newer Windows. Also Rented and Cash Flowing Rented for $1,000 per month! Perfect long term rental with HIGH ROI

  23. 2017-10-20
    historical Contingent 167-char remark
    Show marketing remark (167 chars)

    Newly Renovated. Updates include New Floors, Roof, and newer Windows. Also Rented and Cash Flowing Rented for $1,000 per month! Perfect long term rental with HIGH ROI

  24. 2017-09-05
    status Active 167-char remark
    Show marketing remark (167 chars)

    Newly Renovated. Updates include New Floors, Roof, and newer Windows. Also Rented and Cash Flowing Rented for $1,000 per month! Perfect long term rental with HIGH ROI

  25. 2017-08-19
    historical Contingent 167-char remark
    Show marketing remark (167 chars)

    Newly Renovated. Updates include New Floors, Roof, and newer Windows. Also Rented and Cash Flowing Rented for $1,000 per month! Perfect long term rental with HIGH ROI

  26. 2017-08-19
    listed $59,900 Active 167-char remark
    Show marketing remark (167 chars)

    Newly Renovated. Updates include New Floors, Roof, and newer Windows. Also Rented and Cash Flowing Rented for $1,000 per month! Perfect long term rental with HIGH ROI

  27. 2017-08-19
    historical
    Show marketing remark (167 chars)

    Newly Renovated. Updates include New Floors, Roof, and newer Windows. Also Rented and Cash Flowing Rented for $1,000 per month! Perfect long term rental with HIGH ROI

  28. 2017-06-16
    listed $57,900 Active
  29. 2017-05-12
    soldstatus $17,000 Sold
  30. 2017-03-30
    historical Contingent
  31. 2017-03-10
    listed $15,000 Active
  32. 2014-03-05
    listed $22,500
  33. 2014-03-05
    historical
  34. 2008-07-14
    soldstatus $42,000
  35. 1983-09-01
    soldstatus $42,000

ⓘ 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
$2,444 · $204/mo
Projected year-2 tax
$2,444 · $204/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 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
$17,984
− Mortgage interest
−$7,276
− Property taxes
−$2,444
− Insurance
−$650
− Repairs & maintenance
−$1,439
− Management
−$1,439
− Depreciation
−$3,779
Taxable income
$958
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$230
After-tax cash flow
$2,710/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)
45,170
Household income
$48,486
Rent vs Own
56.2% rent · 43.8% own
Severe rent burden
3390.0

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 (66%)
Race & ethnicity
Black 66% White 22% Hispanic / Latino 5% Two or more races 5% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 3% Portuguese 1% Iranian 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · Spanish 4% 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
▼ -194.98%
Current HPI
172.4275
Rent YoY
▲ 8.61%
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

+209.3% since first listed
21 events — show timeline
  • 2026-04-01 Listed $129,900 METROMLS
  • 2024-09-09 Rental Removed $1,295 BUILDIUM
  • 2024-09-05 Price Changed $1,295 BUILDIUM
  • 2024-07-16 Listed for Rent $1,350 BUILDIUM
  • 2024-04-05 Rental Removed $1,250 BUILDIUM
  • 2024-04-02 Listed for Rent $1,250 BUILDIUM
  • 2017-11-17 Sold (Public Records) $52,500 Public Records
  • 2017-11-01 Sold (MLS) $52,500 METROMLS
  • 2017-10-20 Contingent METROMLS
  • 2017-09-05 Relisted METROMLS
  • 2017-08-19 Contingent METROMLS
  • 2017-08-19 Listed $59,900 METROMLS
  • 2017-08-19 Listing Removed METROMLS
  • 2017-06-16 Listed $57,900 METROMLS
  • 2017-05-12 Sold (MLS) $17,000 METROMLS
  • 2017-03-30 Contingent METROMLS
  • 2017-03-10 Listed $15,000 METROMLS
  • 2014-03-05 Listing Removed METROMLS
  • 2014-03-05 Listed $22,500 METROMLS
  • 2008-07-14 Sold (Public Records) $42,000 Public Records
  • 1983-09-01 Sold (Public Records) $42,000 Public Records

Property tax history

-1.9%/yr

Latest (2024): $2,444 · +10.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…