CashFlowRE
Sign in Sign up
No image
C Composite 58.69
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 +22.2/30.0
  • 1% rule +8.6/10.0
  • ARV discount +7.5/15.0
  • DSCR +7.1/10.0
  • Livability +4.3/5.0
  • Schools +4.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

7230 Enfield Ave · Greendale, WI 53129
3 bd · 1.5 ba · 1,094 sqft · Other · 2 Days on market
Built 1958 9,583 sqft lot

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

Listing remarks

Perfectly located one block to Canterbury grade school. This ranch home with a nice lot offers many possibilities for the next owner. This home had a house fire and is damaged and in need of much repair. All windows broken. No power to the home. Seller requests Cash offers only. Seller states dryer vent started the fire in the basement. This will not qualify for any type of financing. Hold harmless waiver must be signed prior to entering.

Key facts

  • 9,583 sq ft lot
  • Built 1958
  • Listed 2 days

Property features AI

Finance

  • Other: Lot under 1/2 acre (approximately 0.22 acre); Zoned R3 singlefamily; All items in the home included, sold as-is

Exterior

  • Utilities: Municipal water; Municipal sewer
  • Home design: Single-family home; 1 story
  • Construction: Year built from assessor/public record
  • Exterior features: Brick, brick/stone, vinyl and wood exterior; Garden shed

Interior

  • Kitchen: Dishwasher; Oven; Refrigerator
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central air; Forced air; Natural gas heat
  • Interior features: Cable/Satellite available; Full basement

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 3-bed/1.5-bath other listed at $150k.

Deal economics

  • At list price, monthly cash flow is $244 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 8.2% vs local median 3.7% in Greendale — 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 86/100 on livability (#25 in WI, #402 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, employment A+; Watch: amenities D.
  • Greendale School District (suburban): math 43% / reading 48% proficiency, ranked #81 of 342 in WI (top 24%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Canterbury Elementary (math 59% / reading 46%, grade C-, #211 of 1,041 statewide, top 20%, 367 students, 20% FRL); Greendale Middle (math 35% / reading 46%, grade F, #143 of 383 statewide, top 37%, 621 students, 28% FRL); Greendale High (math 37% / reading 48%, grade F, #72 of 483 statewide, top 15%, 932 students, 25% FRL) — zoned schools at 24% FRL track the district average.
  • Market conditions: 14 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k 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.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 4.1% of price; built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $150,000

Questions for the listing agent

  1. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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.
  6. 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.
  7. 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
1.36%
Cap rate
8.25%
Cash-on-cash
6.98%
DSCR
1.31
GRM
6.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-5.4%
Equity multiple
0.80×
Total profit
$-8,522
Equity at exit
$22,365
10-year hold
IRR
4.4%
Equity multiple
1.32×
Total profit
$13,546
Equity at exit
$12,969

Cash invested: $42,000 (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 53129

Home prices YoY
-32.7%
Active inventory
14
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$2,035 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$514 /mo · $6,169/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$427
Net cashflow
$244

Break-even live

Break-even rent $1,726
Max offer price $150,000
Occupancy floor 83%

Sensitivity live

Price -10% $329 -5% $287 +0% $244 +5% $202 +10% $159
Rent -10% $83 -5% $164 +0% $244 +5% $325 +10% $405
Rate -1.0pp $320 -0.5pp $282 base $244 +0.5pp $205 +1.0pp $166

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
$37,500
Closing costs
$4,500
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
5036 S 92nd St Apt 3 Greenfield, WI 2.0 1.0 1000 $1,325 $1.32 26d 1 1.50mi

Listing history 3 events

  1. 2026-06-07
    statusdays on market $150,000 Pending 2 DOM
  2. 2026-06-05
    remarks 442-char remark
  3. 2026-06-05
    listed $150,000 Active 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
$6,169 · $514/mo
Projected year-2 tax
$6,169 · $514/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 ≥100°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
$24,416
− Mortgage interest
−$8,402
− Property taxes
−$6,169
− Insurance
−$750
− Repairs & maintenance
−$1,953
− Management
−$1,953
− Depreciation
−$4,364
Taxable income
$825
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$198
After-tax cash flow
$2,732/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
Greendale School District
NCES district ID
5505910
Math proficiency
43% ▼ -14.00%
Reading proficiency
48% ▼ -8.00%
Median HH income
$62,331
Composite
40.22/100
National rank
#3778
State rank
#81 of 342 in WI

Livability — Greendale

Score
86/100
State rank
#25
US rank
#402

Category grades

Amenities D Commute A+ Cost of living A- Crime A+ Employment A+ Housing A+ Health & safety B- User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greendale, WI
County
Milwaukee County · 926,379 people
City population
14,570
Metro
Milwaukee-Waukesha, WI
Population (ZIP)
14,570
Household income
$95,012
Rent vs Own
32.8% rent · 67.2% own
Severe rent burden
495.0

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 (79%)
Race & ethnicity
White 79% Hispanic / Latino 9% Two or more races 6% Asian 6% Black 1%
Hispanic origin (detail)
Mexican 5% Puerto Rican 3%
Common ancestry
Romanian 20% Portuguese 5% Lithuanian 2%
Foreign-born
10% · Canada, China
Languages at home
87% English-only · Other Indo-European 4% Spanish 4% Russian/Polish/Slavic 2%

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
▼ -116.94%
Current HPI
240.7272
Rent YoY
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
  • 2026-06-03 Listed $150,000 METROMLS

Property tax history

+3.4%/yr

Latest (2024): $6,169 · -47.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…