CashFlowRE
Sign in Sign up
4141 N 62nd St
C- Composite 54.47
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.5/30.0
  • Appreciation +5.7/10.0
  • Rent growth +4.3/5.0
  • 1% rule +4.2/10.0
  • DSCR +4.1/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$149,900

4141 N 62nd St · Milwaukee, WI 53216
3 bd · 1.0 ba · 1,122 sqft · SingleFamily public records · 54 Days on market
Built 1952 5,227 sqft lot $134/sqft · 21% below area Est $189k · 21% under

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

Listing remarks MLS

Great 3BR home in handy location has a newer roof and some interior upgrades. This home has been a long time rental home, is spacious and has a 2 car garage. A coat of paint will make it shine.

Key facts

  • Interior upgrades
  • Newer roof
  • 5,227 sq ft lot

Tags

NEWER ROOFINTERIOR UPGRADES

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/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $6 ($78/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $138k (7.7% below list).
  • Recommended offer: $138k (7.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 5.1% in Milwaukee — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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; 34 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 53% 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 35% 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 $3k of equity ($1k 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 $42k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $35k; list at $150k implies a 328% 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 $138,290 (7.7% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 8% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.92%
Cap rate
6.34%
Cash-on-cash
0.18%
DSCR
1.01
GRM
9.0

CMA / ARV

ARV (median comp)
$189,356
List price
$149,900
Delta
-20.84%
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
3946 N 63rd St 0.26mi 3/1.0 1,191 (+6%) 0mo $200,000 $168 78
4305 N 63rd St 0.21mi 3/1.0 1,028 (-8%) 1mo $130,000 $126 76
4142 N 68th St 0.35mi 4/1.0 (+1) 1,155 (+3%) 0mo $142,000 $123 73
4314 N 68th St 0.41mi 3/1.0 1,048 (-7%) 1mo $195,000 $186 69
6314 W Medford Ave 0.49mi 3/1.0 1,180 (+5%) 1mo $165,000 $140 68
4128 N 67th St 0.29mi 2/2.0 (-1) 1,058 (-6%) 1mo $140,000 $132 67
4309 N 73rd St 0.72mi 3/1.0 1,092 (-3%) 0mo $175,000 $160 62
4132 N 51st Blvd 0.66mi 3/1.5 1,076 (-4%) 0mo $100,000 $93 60
4518 N 68th St 0.58mi 3/1.0 1,036 (-8%) 1mo $169,000 $163 59
4160 N 69th St 0.42mi 3/1.0 974 (-13%) 0mo $195,000 $200 58
3930 N 70th St 0.57mi 3/1.0 1,015 (-10%) 0mo $165,000 $163 58
3919 N 58th St 0.36mi 3/2.0 1,277 (+14%) 1mo $150,000 $117 56

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
5.2%
Equity multiple
1.27×
Total profit
$11,494
Equity at exit
$53,751
10-year hold
IRR
11.7%
Equity multiple
2.62×
Total profit
$67,796
Equity at exit
$73,467

Cash invested: $41,972 (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
9.0×

Monthly cashflow live

Estimated rent
$1,383 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$237 /mo · $2,850/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$6

Break-even live

Break-even rent $1,375
Max offer price $149,900
Occupancy floor 95%

Sensitivity live

Price -10% $91 -5% $49 +0% $6 +5% $-36 +10% $-78
Rent -10% $-103 -5% $-48 +0% $6 +5% $61 +10% $116
Rate -1.0pp $82 -0.5pp $45 base $6 +0.5pp $-32 +1.0pp $-72

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
$37,475
Closing costs
$4,497
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4153 N 68th St Milwaukee, WI 3.0 1.0 1025 $1,700 $1.66 44d 1 0.37mi
4139 N 50th St Milwaukee, WI 3.0 1.0 1275 $1,600 $1.25 44d 1 0.70mi
6960 W Appleton Ave Apt 4 Milwaukee, WI 2.0 1.0 750 $1,100 $1.47 44d 1 0.76mi
6518 W Hampton Ave Unit 2 Milwaukee, WI 2.0 1.0 1100 $1,200 $1.09 44d 1 0.85mi
4640 N 51st Blvd Milwaukee, WI 2.0 1.0 1075 $1,275 $1.19 44d 1 0.91mi
5137 W Keefe Ave Unit 5137 Milwaukee, WI 2.0 1.0 1000 $1,550 $1.55 3d 1 0.93mi
4900 N 58th St Milwaukee, WI 3.0 1.0 1455 $1,450 $1.00 5d 1 0.98mi
4843 N 72nd St Milwaukee, WI 3.0 1.0 1014 $1,485 $1.46 44d 1 1.09mi
4623 N 77th St Milwaukee, WI 3.0 1.5 1156 $1,800 $1.56 17d 1 1.12mi
4479A N 44th St Milwaukee, WI 2.0 1.0 1000 $895 $0.90 44d 1 1.16mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 44d 1 1.20mi
7701 W Hampton Ave Unit 6 Milwaukee, WI 2.0 1.0 816 $1,250 $1.53 44d 1 1.23mi
3890 N Sherman Blvd Milwaukee, WI 2.0 1.0 950 $1,100 $1.16 13d 1 1.23mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 24d 1 1.23mi
4852 N 48th St Unit 4852 Milwaukee, WI 2.0 1.0 830 $995 $1.20 2d 1 1.26mi
3155 N 52nd St Milwaukee, WI 3.0 2.0 1300 $1,400 $1.08 44d 1 1.27mi
3925 N 42nd St Milwaukee, WI 2.0 1.0 985 $1,400 $1.42 24d 1 1.27mi
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 44d 1 1.27mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 44d 1 1.31mi
8043 W Appleton Ave Milwaukee, WI 2.0 1.0 900 $1,200 $1.33 15d 1 1.31mi
3012 N 57th St Unit Lower Milwaukee, WI 3.0 1.0 1130 $1,398 $1.24 5d 1 1.35mi
4278 N 84th St Unit 1 Milwaukee, WI 2.0 1.0 750 $995 $1.33 24d 1 1.37mi
7348 W Medford Ave Unit 7348A Milwaukee, WI 2.0 1.0 1095 $950 $0.87 24d 1 1.40mi
4141 N 84th St Unit 4141 Milwaukee, WI 2.0 1.0 950 $1,300 $1.37 44d 1 1.41mi
6319 W Girard Ave Milwaukee, WI 2.0 1.0 1100 $1,375 $1.25 44d 1 1.42mi
3340 N 44th St Milwaukee, WI 2.0 1.0 900 $1,295 $1.44 13d 1 1.42mi
4052 N 85th St Milwaukee, WI 3.0 1.0 1113 $1,500 $1.35 5d 1 1.45mi
5073 N 48th St Milwaukee, WI 4.0 1.0 1152 $1,595 $1.38 15d 1 1.45mi
3072 N 49th St Unit 3072- 3 Milwaukee, WI 2.0 1.0 1000 $950 $0.95 44d 1 1.46mi
3072 N 49th St Milwaukee, WI 2.0 1.0 1000 $950 $0.95 17d 1 1.46mi
2947 N 54th St #2945 Milwaukee, WI 2.0 1.0 1244 $1,050 $0.84 15d 1 1.47mi
3066 N 49th St Unit 3066-5 Milwaukee, WI 2.0 1.0 1100 $950 $0.86 44d 1 1.47mi
3606 N 41st St Unit 3608 Milwaukee, WI 2.0 1.0 1095 $975 $0.89 44d 1 1.47mi
5050 N 47th St Milwaukee, WI 2.0 1.0 1092 $1,700 $1.56 44d 1 1.49mi

Listing history 9 events

  1. 2026-04-02
    listed $149,900 Active 193-char remark
    Show marketing remark (193 chars)

    Great 3BR home in handy location has a newer roof and some interior upgrades. This home has been a long time rental home, is spacious and has a 2 car garage. A coat of paint will make it shine.

  2. 2013-02-02
    listed $125,900 371-char remark
    Show marketing remark (371 chars)

    Three plus bedroom Cape Cod features: eat-in kitchen, which includes the stove and refrigerator, two nice sized main floor bedrooms, spacious upstiars bedroom with fourth walk-thru bedroom or office area. Furnace '04, central air and water heater '06, updated electric. Fenced backyard. Two car garage with electric door opener. One year Home Warranty provided by seller.

  3. 2013-02-02
    historical 371-char remark
    Show marketing remark (371 chars)

    Three plus bedroom Cape Cod features: eat-in kitchen, which includes the stove and refrigerator, two nice sized main floor bedrooms, spacious upstiars bedroom with fourth walk-thru bedroom or office area. Furnace '04, central air and water heater '06, updated electric. Fenced backyard. Two car garage with electric door opener. One year Home Warranty provided by seller.

  4. 2013-01-24
    listed $39,900
  5. 2013-01-24
    historical
  6. 2009-12-21
    soldstatus $35,000
  7. 2007-11-23
    soldstatus $126,000
  8. 1996-11-06
    soldstatus $49,900
  9. 1996-09-01
    soldstatus $49,900

ⓘ 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
$2,850 · $237/mo
Projected year-2 tax
$2,850 · $237/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
$16,595
− Mortgage interest
−$8,397
− Property taxes
−$2,850
− Insurance
−$750
− Repairs & maintenance
−$1,328
− Management
−$1,328
− Depreciation
−$4,361
Taxable loss
−$2,417
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$580
After-tax cash flow
$658/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

+200.4% since first listed
9 events — show timeline
  • 2026-04-02 Listed $149,900 METROMLS
  • 2013-02-02 Listing Removed METROMLS
  • 2013-02-02 Listed $125,900 METROMLS
  • 2013-01-24 Listing Removed METROMLS
  • 2013-01-24 Listed $39,900 METROMLS
  • 2009-12-21 Sold (MLS) $35,000 METROMLS
  • 2007-11-23 Sold (Public Records) $126,000 Public Records
  • 1996-11-06 Sold (Public Records) $49,900 Public Records
  • 1996-09-01 Sold (Public Records) $49,900 Public Records

Property tax history

+2.7%/yr

Latest (2024): $2,850 · +11.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…