CashFlowRE
Sign in Sign up
4326 N 65th St
C+ Composite 62.88
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 +19.9/30.0
  • ARV discount +13.4/15.0
  • DSCR +6.3/10.0
  • 1% rule +5.7/10.0
  • Appreciation +5.7/10.0
  • Rent growth +4.3/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$119,900

4326 N 65th St · Milwaukee, WI 53216
2 bd · 1.0 ba · 792 sqft · SingleFamily public records · 77 Days on market
Built 1930 5,227 sqft lot $151/sqft · 13% below area Est $138k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cute and cozy 2BR in popular area, has been a long time rental home. It has a newer roof and garage. One of the originals in the area. This home is occupied by a tenant and is affordable.

Key facts

  • 5,227 sq ft lot
  • Garage
  • Built 1930

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 $120k.

Deal economics

  • At list price, monthly cash flow is $145 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $113k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% 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 (+7.0%/yr); 126 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($47k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $2k of equity ($829 loan paydown + $2k appreciation (1.3% local appreciation)).
  • Milwaukee County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (1.3% appreciation + 7.0% rent growth), your $34k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 77 days — a 6% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 13y 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 $18k; list at $120k implies a 566% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $112,706 (6.0% below list)

Questions for the listing agent

  1. It's been on market 77 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 1930 — 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
1.07%
Cap rate
7.74%
Cash-on-cash
5.18%
DSCR
1.23
GRM
7.8

CMA / ARV

ARV (median comp)
$137,890
List price
$119,900
Delta
-13.05%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4437 N 65th St 0.14mi 2/2.0 828 (+4%) 4mo $64,900 $78 78
4418 N 67th St 0.17mi 2/1.0 728 (-8%) 2mo $116,500 $160 77
4407 N 62nd St 0.18mi 2/1.0 842 (+6%) 6mo $67,500 $80 76
5601 W Congress St 0.49mi 2/1.0 800 (+1%) 8mo $172,000 $215 69
4353 N 63rd St 0.11mi 2/1.0 846 (+7%) 23mo $155,000 $183 65
4485 N 56th St 0.53mi 2/1.0 767 (-3%) 7mo $105,000 $137 64
3931 N 70th St 0.63mi 2/1.0 768 (-3%) 2mo $178,000 $232 64
5359 W Leon Ter 0.63mi 3/1.0 (+1) 800 (+1%) 1mo $120,000 $150 64
3740 N 63rd St 0.75mi 2/1.0 792 (0%) 7mo $115,000 $145 59
6447 W Leon Ter 0.55mi 3/1.0 (+1) 776 (-2%) 17mo $150,000 $193 51
4525 N 64th St 0.26mi 2/1.0 903 (+14%) 23mo $200,000 $221 46
4624 N 67th St 0.39mi 2/2.0 888 (+12%) 21mo $134,900 $152 40

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.33% appreciation · 7.01% rent growth · sell at horizon

5-year hold
IRR
10.5%
Equity multiple
1.56×
Total profit
$18,827
Equity at exit
$42,993
10-year hold
IRR
16.5%
Equity multiple
3.30×
Total profit
$77,329
Equity at exit
$58,764

Cash invested: $33,572 (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 53216

Home prices YoY
0.3%
Rents YoY
7.0%
Active inventory
126
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,279 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$187 /mo · $2,244/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$269
Net cashflow
$145

Break-even live

Break-even rent $1,096
Max offer price $119,900
Occupancy floor 84%

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
$29,975
Closing costs
$3,597
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.

Rent comps 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4153 N 68th St Milwaukee, WI 3.0 1.0 1025 $1,700 $1.66 43d 1 0.30mi
4060 N 73rd St Apt 2 Milwaukee, WI 1.0 1.0 650 $850 $1.31 17d 1 0.59mi
6518 W Hampton Ave Unit 2 Milwaukee, WI 2.0 1.0 1100 $1,200 $1.09 43d 1 0.63mi
4843 N 72nd St Milwaukee, WI 3.0 1.0 1014 $1,485 $1.46 43d 1 0.83mi
6960 W Appleton Ave Apt 4 Milwaukee, WI 2.0 1.0 750 $1,100 $1.47 43d 1 0.87mi
4640 N 51st Blvd Milwaukee, WI 2.0 1.0 1075 $1,275 $1.19 43d 1 0.92mi
7701 W Hampton Ave Unit 6 Milwaukee, WI 2.0 1.0 816 $1,250 $1.53 43d 1 0.98mi
8043 W Appleton Ave Milwaukee, WI 2.0 1.0 900 $1,200 $1.33 14d 1 1.09mi
7348 W Medford Ave Unit 7348A Milwaukee, WI 2.0 1.0 1095 $950 $0.87 23d 1 1.15mi
5137 W Keefe Ave Unit 5137 Milwaukee, WI 2.0 1.0 1000 $1,550 $1.55 3d 1 1.19mi
4278 N 84th St Unit 1 Milwaukee, WI 2.0 1.0 750 $995 $1.33 23d 1 1.21mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 43d 1 1.23mi
4852 N 48th St Unit 4852 Milwaukee, WI 2.0 1.0 830 $995 $1.20 2d 1 1.25mi
4479A N 44th St Milwaukee, WI 2.0 1.0 1000 $895 $0.90 43d 1 1.25mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 23d 1 1.27mi
4141 N 84th St Unit 4141 Milwaukee, WI 2.0 1.0 950 $1,300 $1.37 43d 1 1.28mi
4052 N 85th St Milwaukee, WI 3.0 1.0 1113 $1,500 $1.35 4d 1 1.34mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 43d 1 1.36mi
3890 N Sherman Blvd Milwaukee, WI 2.0 1.0 950 $1,100 $1.16 12d 1 1.44mi
5050 N 47th St Milwaukee, WI 2.0 1.0 1092 $1,700 $1.56 43d 1 1.45mi
3925 N 42nd St Milwaukee, WI 2.0 1.0 985 $1,400 $1.42 23d 1 1.48mi

Listing history 21 events

  1. 2026-06-18
    days on market $119,900 Active 77 DOM
  2. 2026-06-17
    days on market $119,900 Active 76 DOM
  3. 2026-06-16
    days on market $119,900 Active 75 DOM
  4. 2026-06-15
    days on market $119,900 Active 74 DOM
  5. 2026-06-13
    days on market $119,900 Active 72 DOM
  6. 2026-06-13
    days on market $119,900 Active 71 DOM
  7. 2026-06-09
    days on market $119,900 Active 68 DOM
  8. 2026-06-08
    days on market $119,900 Active 67 DOM
  9. 2026-06-07
    days on market $119,900 Active 66 DOM
  10. 2026-06-05
    days on market $119,900 Active 63 DOM
  11. 2026-06-03
    days on market $119,900 Active 62 DOM
  12. 2026-06-02
    days on market $119,900 Active 61 DOM
  13. 2026-06-01
    days on market $119,900 Active 60 DOM
  14. 2026-05-31
    days on market $119,900 Active 59 DOM
  15. 2026-04-02
    listed $119,900 Active 187-char remark
    Show marketing remark (187 chars)

    Cute and cozy 2BR in popular area, has been a long time rental home. It has a newer roof and garage. One of the originals in the area. This home is occupied by a tenant and is affordable.

  16. 2013-01-12
    listed $25,000 215-char remark
    Show marketing remark (215 chars)

    Livingroom is very long and spacious. Seller has a small kitchen table in LR and computer table in opposite corner. New kitchen cabinets and counter tops. There are 2 rooms in the basement. Nice fenced in back yard.

  17. 2013-01-12
    historical 215-char remark
    Show marketing remark (215 chars)

    Livingroom is very long and spacious. Seller has a small kitchen table in LR and computer table in opposite corner. New kitchen cabinets and counter tops. There are 2 rooms in the basement. Nice fenced in back yard.

  18. 2011-05-13
    soldstatus $18,000 215-char remark
    Show marketing remark (215 chars)

    Livingroom is very long and spacious. Seller has a small kitchen table in LR and computer table in opposite corner. New kitchen cabinets and counter tops. There are 2 rooms in the basement. Nice fenced in back yard.

  19. 2001-08-16
    soldstatus $40,000
  20. 1994-09-01
    soldstatus $27,500
  21. 1988-11-01
    soldstatus $27,500

ⓘ 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
$2,244 · $187/mo
Projected year-2 tax
$2,244 · $187/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 6/10 Major FEMA zone X (unshaded) · 70% 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
$15,353
− Mortgage interest
−$6,716
− Property taxes
−$2,244
− Insurance
−$600
− Repairs & maintenance
−$1,228
− Management
−$1,228
− Depreciation
−$3,488
Taxable loss
−$151
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$36
After-tax cash flow
$1,776/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)
30,345
Household income
$46,752
Rent vs Own
52.7% rent · 47.3% own
Severe rent burden
2202.0

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 (81%)
Race & ethnicity
Black 81% White 9% Hispanic / Latino 5% Two or more races 5% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 1%
Foreign-born
3% · Canada, Philippines, China
Languages at home
93% English-only · Spanish 4% Other Asian/Pacific 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
▲ 1.33%
Current HPI
381.0954
Rent YoY
▲ 7.01%
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

+336.0% since first listed
7 events — show timeline
  • 2026-04-02 Listed $119,900 METROMLS
  • 2013-01-12 Listing Removed METROMLS
  • 2013-01-12 Listed $25,000 METROMLS
  • 2011-05-13 Sold (MLS) $18,000 METROMLS
  • 2001-08-16 Sold (Public Records) $40,000 Public Records
  • 1994-09-01 Sold (Public Records) $27,500 Public Records
  • 1988-11-01 Sold (Public Records) $27,500 Public Records

Property tax history

+1.8%/yr

Latest (2024): $2,244 · +10.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…