CashFlowRE
Sign in Sign up
3848 N 10th St Unit 3848A Multi-family
B+ Composite 78.28
Why this score? — see what drove the B+ 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.6/5.0
  • Livability +4.0/5.0
  • Schools +1.2/10.0
  • Condition / age +1.0/5.0

$41,499

3848 N 10th St Unit 3848A · Milwaukee, WI 53206
4 bd · 2.0 ba · 1,904 sqft · MultiFamily · 95 Days on market
Built 1924 Poor condition 5,227 sqft lot $22/sqft · 63% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

This is a tax foreclosed property. Offers reviewed upon receipt - no waiting period. Owner-Occupants will be prioritized

Key facts

  • 5,227 sq ft lot
  • 2 garage spots
  • Built 1924

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 4-bed/2.0-bath multifamily listed at $41k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $948 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $41k).
  • Recommended offer: $38k (9.0% below list) — sets the bar for market timing.
  • Cap rate 33.7% 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 (+8.3%/yr); 150 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $1,563/mo this rent would consume 64% of the median local household income ($29k/yr) (locally 2061% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $4k of equity ($287 loan paydown + $4k appreciation (10.0% local appreciation)).
  • Milwaukee County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 8.0% rent growth), your $12k cash investment doubles in ~1 year — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 95 days — a 9% lower offer ($38k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $37,764 (9.0% below list)

Questions for the listing agent

  1. It's been on market 95 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
3.77%
Cap rate
33.70%
Cash-on-cash
97.90%
DSCR
5.36
GRM
2.2

CMA / ARV

ARV (median comp)
$112,204
List price
$41,499
Delta
-63.01%
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
3905 N 13th St #3907 0.22mi 4/2.0 1,884 (-1%) 2mo $144,500 $77 87
4071 N 12th St Unit 4071A 0.28mi 3/2.0 (-1) 2,045 (+7%) 1mo $110,000 $54 69
4047 N 19th St #4049 0.62mi 4/2.0 1,815 (-5%) 2mo $134,900 $74 62
1223 W Olive St #1225 0.43mi 4/2.5 1,722 (-10%) 3mo $183,000 $106 60
1304 W Ring St Unit 1304A 0.70mi 5/2.0 (+1) 1,851 (-3%) 1mo $70,000 $38 57
3701 N 14th St #3703 0.34mi 4/2.0 2,174 (+14%) 4mo $90,000 $41 57
3748 N 17th St 0.46mi 4/2.0 2,161 (+14%) 2mo $80,000 $37 55
3283 N 14th St #3285 0.68mi 4/2.0 2,044 (+7%) 2mo $80,000 $39 54
3258 N 12th St #3260 0.68mi 4/2.0 2,086 (+10%) 3mo $51,000 $24 50
3711 N 1st St #3713 0.65mi 4/2.0 1,680 (-12%) 3mo $160,000 $95 48
3328 N 13th St #3330 0.59mi 4/2.0 2,176 (+14%) 6mo $130,000 $60 44
3921 N 19th Pl 0.65mi 4/2.0 2,183 (+15%) 6mo $35,000 $16 40

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

Projected returns pro-forma

10.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.85×
Total profit
$91,261
Equity at exit
$37,386
10-year hold
IRR
Equity multiple
21.81×
Total profit
$241,780
Equity at exit
$80,623

Cash invested: $11,620 (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 53206

Rents YoY
8.3%
Active inventory
150
Price-to-rent
2.2×

Monthly cashflow live

Estimated rent
$1,563 high interval (Pro) →
Mortgage (P&I)
$218
Tax est. 1.5%
$52 /mo · $622/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$948

Break-even live

Break-even rent $363
Max offer price $41,499
Occupancy floor 34%

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
$10,375
Closing costs
$1,245
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 1d 1 0.83mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 17d 1 0.88mi
312 E Townsend St Unit 312 Milwaukee, WI 3.0 1.0 1400 $1,250 $0.89 23d 1 0.96mi
3042 N Palmer St #5 Milwaukee, WI 3.0 1.0 1718 $1,050 $0.61 23d 1 1.20mi
2704 W Concordia Ave Unit Na Milwaukee, WI 5.0 2.0 1856 $2,500 $1.35 23d 1 1.38mi

Listing history 21 events

  1. 2026-06-18
    days on market $41,499 Active 95 DOM
  2. 2026-06-17
    days on market $41,499 Active 94 DOM
  3. 2026-06-16
    days on market $41,499 Active 93 DOM
  4. 2026-06-15
    days on market $41,499 Active 92 DOM
  5. 2026-06-13
    days on market $41,499 Active 90 DOM
  6. 2026-06-13
    days on market $41,499 Active 89 DOM
  7. 2026-06-09
    days on market $41,499 Active 86 DOM
  8. 2026-06-08
    days on market $41,499 Active 85 DOM
  9. 2026-06-07
    days on market $41,499 Active 84 DOM
  10. 2026-06-05
    days on market $41,499 Active 81 DOM
  11. 2026-06-03
    days on market $41,499 Active 80 DOM
  12. 2026-06-02
    days on market $41,499 Active 79 DOM
  13. 2026-06-01
    days on market $41,499 Active 78 DOM
  14. 2026-05-31
    days on market $41,499 Active 77 DOM
  15. 2026-04-14
    status Active 120-char remark
    Show marketing remark (120 chars)

    This is a tax foreclosed property. Offers reviewed upon receipt - no waiting period. Owner-Occupants will be prioritized

  16. 2026-01-13
    status Pending 394-char remark
    Show marketing remark (394 chars)

    This is a City Of Milwaukee Tax Foreclosure. Discover an incredible opportunity to own this 2/2 Duplex. With a little TLC, this house can be made a home! Buyers must show proof of funds or financing to cover purchase price & essential repairs. Essential Repairs: $64,030 (Total Scope Of Work: $95,430). Hard Money Investor financing available. Reach out to the listing broker for details.

  17. 2026-01-13
    historical 394-char remark
    Show marketing remark (394 chars)

    This is a City Of Milwaukee Tax Foreclosure. Discover an incredible opportunity to own this 2/2 Duplex. With a little TLC, this house can be made a home! Buyers must show proof of funds or financing to cover purchase price & essential repairs. Essential Repairs: $64,030 (Total Scope Of Work: $95,430). Hard Money Investor financing available. Reach out to the listing broker for details.

  18. 2025-10-22
    listed $41,499 Active 394-char remark
    Show marketing remark (394 chars)

    This is a City Of Milwaukee Tax Foreclosure. Discover an incredible opportunity to own this 2/2 Duplex. With a little TLC, this house can be made a home! Buyers must show proof of funds or financing to cover purchase price & essential repairs. Essential Repairs: $64,030 (Total Scope Of Work: $95,430). Hard Money Investor financing available. Reach out to the listing broker for details.

  19. 2025-09-30
    status Pending 120-char remark
    Show marketing remark (120 chars)

    This is a tax foreclosed property. Offers reviewed upon receipt - no waiting period. Owner-Occupants will be prioritized

  20. 2025-09-29
    historical 120-char remark
    Show marketing remark (120 chars)

    This is a tax foreclosed property. Offers reviewed upon receipt - no waiting period. Owner-Occupants will be prioritized

  21. 2025-08-29
    listed $41,499 Active 120-char remark
    Show marketing remark (120 chars)

    This is a tax foreclosed property. Offers reviewed upon receipt - no waiting period. Owner-Occupants will be prioritized

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 3/10 Moderate 3 unhealthy d/yr today · 4 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
$18,756
− Mortgage interest
−$2,325
− Property taxes
−$622
− Insurance
−$207
− Repairs & maintenance
−$1,500
− Management
−$1,500
− Depreciation
−$1,207
Taxable income
$11,393
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,734
After-tax cash flow
$8,641/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.

Condition & rehab AI · 2 photos

Poor 20/100 Extensive rehab

This tax foreclosed property requires extensive repairs and maintenance, including fencing and landscaping, to improve its condition and value.

Repairs flagged

  • Major fencing — Damaged and overgrown
  • Major landscaping — Overgrown vegetation

Value-add opportunities

  • Both landscaping and fencing repair — Improves curb appeal and safety
  • Both exterior painting — Enhances curb appeal and property value
  • Both interior updates — Improves living conditions and rental appeal

Renovation cost estimate screening

Repair itemSeverityEst. cost
fencing · Damaged and overgrown Major $15,000–50,000
landscaping · Overgrown vegetation Major $15,000–50,000
Total estimated repair cost · 2 items $30,000–100,000

Value-add ROI direction

  • Both landscaping and fencing repair — Improves curb appeal and safety
  • Both exterior painting — Enhances curb appeal and property value
  • Both interior updates — Improves living conditions and rental appeal

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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)
19,887
Household income
$29,336
Rent vs Own
67.8% rent · 32.2% own
Severe rent burden
2061.0

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 (91%)
Race & ethnicity
Black 91% Two or more races 3% White 3% Hispanic / Latino 3%
Common ancestry
Norwegian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 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
▲ 133.03%
Current HPI
397.7151
Rent YoY
▲ 8.28%
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

+0.0% since first listed
7 events — show timeline
  • 2026-04-14 Relisted METROMLS
  • 2026-01-13 Pending METROMLS
  • 2026-01-13 Listing Removed METROMLS
  • 2025-10-22 Listed $41,499 METROMLS
  • 2025-09-30 Pending METROMLS
  • 2025-09-29 Listing Removed METROMLS
  • 2025-08-29 Listed $41,499 METROMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…