CashFlowRE
Sign in Sign up
4222 W Hope Ave
C Composite 56.57
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 +19.0/30.0
  • ARV discount +9.4/15.0
  • DSCR +6.0/10.0
  • Appreciation +5.7/10.0
  • 1% rule +4.6/10.0
  • Rent growth +4.3/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$119,000

4222 W Hope Ave · Milwaukee, WI 53216
2 bd · 1.0 ba · 816 sqft · SingleFamily public records · 1 Days on market
Built 1950 3,484 sqft lot $146/sqft · at area comps Est $124k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Super cute and affordable single family ranch. Spacious living room and bedrooms. Eat-in kitchen! Beautifully updated bathroom w/ new tub surround and vanity! Other features include vinyl replacement windows, central air, spacious fully fenced yard, MAIN FLOOR LAUNDRY and more! Convenient, quiet neighborhood, across the street from a church. This MOVE-IN-READY home has been loved by the current owner for almost 25 years! You can OWN this home for less than it would cost to rent it!! Start building equity today!

Key facts

  • Main floor laundry
  • Eat-in kitchen
  • Central air

Tags

EAT-IN KITCHENUPDATED BATHROOMVINYL REPLACEMENT WINDOWSCENTRAL AIRFULLY FENCED YARDMAIN FLOOR LAUNDRY

Property features AI

Exterior

  • Parking: Detached 1-car garage; 1 additional parking space; Garage total approx. 1.5 spaces
  • Utilities: Municipal water; Municipal sewer; Natural gas service
  • Home design: Single-family home; One story
  • Construction: Aluminum exterior and trim; Assessor/public records indicate year built
  • Exterior features: Fenced yard; Sidewalks

Interior

  • Kitchen: Pantry; Kitchen on main level — 11 x 11
  • Bedrooms: Master bedroom (Main) — 14 x 12; Bedroom 2 (Main) — 12 x 11
  • Bathrooms: Master bathroom with shower over tub; 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Cable/satellite available; High-speed internet available; Pantry

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 $119k.

Deal economics

  • At list price, monthly cash flow is $124 ($1k/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 $114k (4.4% below list).
  • Recommended offer: $114k (4.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% 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; 36 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($823 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 $33k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $60k; list at $119k implies a 99% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $113,792 (4.4% below list)

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
0.96%
Cap rate
7.54%
Cash-on-cash
4.45%
DSCR
1.20
GRM
8.7

CMA / ARV

ARV (median comp)
$124,323
List price
$119,000
Delta
-4.28%
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
3950 N 42nd St 0.31mi 2/1.0 843 (+3%) 2mo $37,710 $45 79
4268 N 42nd Pl 0.09mi 2/1.0 876 (+7%) 8mo $83,000 $95 77
4463 N 36th St 0.51mi 2/1.0 815 (-0%) 1mo $99,000 $121 76
4440 N 41st St 0.33mi 2/1.0 784 (-4%) 7mo $77,200 $98 72
4337 N 42nd Pl 0.17mi 2/1.0 698 (-14%) 2mo $126,900 $182 66
4633 N Sherman Blvd 0.55mi 2/1.0 741 (-9%) 1mo $88,500 $119 58
4224 W Peck Pl 0.57mi 2/1.0 744 (-9%) 2mo $64,820 $87 57
4623 N 38th St 0.59mi 2/1.0 744 (-9%) 2mo $119,900 $161 56
4478 N 48th St 0.51mi 3/1.0 (+1) 870 (+7%) 7mo $99,900 $115 54
4715 N 42nd St 0.64mi 2/1.0 868 (+6%) 8mo $65,000 $75 52
4430 W Glendale Ave 0.53mi 3/1.0 (+1) 908 (+11%) 0mo $180,000 $198 51
4752 N 44th St 0.70mi 2/1.0 913 (+12%) 1mo $160,000 $175 47

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
9.5%
Equity multiple
1.50×
Total profit
$16,781
Equity at exit
$42,671
10-year hold
IRR
15.4%
Equity multiple
3.12×
Total profit
$70,734
Equity at exit
$58,323

Cash invested: $33,320 (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
8.7×

Monthly cashflow live

Estimated rent
$1,138 high interval (Pro) →
Mortgage (P&I)
$624
Tax from tax record
$102 /mo · $1,221/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$124

Break-even live

Break-even rent $982
Max offer price $119,000
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
$29,750
Closing costs
$3,570
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 36 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4479A N 44th St Milwaukee, WI 2.0 1.0 1000 $895 $0.90 44d 1 0.36mi
3925 N 42nd St Milwaukee, WI 2.0 1.0 985 $1,400 $1.42 24d 1 0.37mi
3925 N 41st St Unit 2 Milwaukee, WI 1.0 1.0 700 $845 $1.21 24d 1 0.38mi
3890 N Sherman Blvd Milwaukee, WI 2.0 1.0 950 $1,100 $1.16 12d 1 0.43mi
4572 N 38th St Unit 2 Milwaukee, WI 2.0 1.0 600 $950 $1.58 44d 1 0.54mi
3871-3873 N 36th St Unit 3871 Milwaukee, WI 2.0 1.0 987 $950 $0.96 24d 1 0.58mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 44d 1 0.61mi
4661 N 38th St Unit 4661 Milwaukee, WI 2.0 1.0 1000 $845 $0.84 15d 1 0.62mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 24d 1 0.63mi
4651 N 36th St #4 Milwaukee, WI 2.0 1.0 747 $945 $1.27 24d 1 0.67mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 44d 1 0.68mi
3630 W Nash St Milwaukee, WI 2.0 1.0 1000 $1,200 $1.20 24d 1 0.73mi
3606 N 41st St Unit 3608 Milwaukee, WI 2.0 1.0 1095 $975 $0.89 44d 1 0.74mi
4640 N 51st Blvd Milwaukee, WI 2.0 1.0 1075 $1,275 $1.19 44d 1 0.75mi
4852 N 48th St Unit 4852 Milwaukee, WI 2.0 1.0 830 $995 $1.20 2d 1 0.88mi
4355 N 28th St Milwaukee, WI 2.0 1.0 1118 $975 $0.87 21d 1 0.90mi
3340 N 44th St Milwaukee, WI 2.0 1.0 900 $1,295 $1.44 12d 1 0.97mi
4227 N 26th St Milwaukee, WI 2.0 1.0 950 $1,000 $1.05 17d 1 1.02mi
5137 W Keefe Ave Unit 5137 Milwaukee, WI 2.0 1.0 1000 $1,550 $1.55 3d 1 1.03mi
3901 N 27th St Unit 3907 Milwaukee, WI 2.0 1.0 715 $895 $1.25 24d 1 1.04mi
5050 N 47th St Milwaukee, WI 2.0 1.0 1092 $1,700 $1.56 44d 1 1.10mi
3214 N 41st St Milwaukee, WI 2.0 1.0 900 $1,250 $1.39 44d 1 1.15mi
3179 N 39th St Milwaukee, WI 1.0 1.0 800 $850 $1.06 2d 1 1.20mi
3179 N 39th St Unit 3907AUER Milwaukee, WI 1.0 1.0 800 $750 $0.94 3d 1 1.20mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 17d 1 1.20mi
4610 W Eggert Pl #4612 Milwaukee, WI 3.0 1.0 852 $1,095 $1.29 24d 1 1.20mi
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 12d 1 1.24mi
3148 N 39th St Milwaukee, WI 2.0 1.0 1100 $1,100 $1.00 44d 1 1.24mi
3148 N 39th St Unit 1 Milwaukee, WI 2.0 1.0 1000 $1,100 $1.10 15d 1 1.24mi
3347 N 29th St Unit 3347A Milwaukee, WI 2.0 1.0 950 $845 $0.89 15d 1 1.25mi
4409 W Burleigh St Apt 1 Milwaukee, WI 2.0 1.0 800 $795 $0.99 4d 1 1.32mi
2821 W Concordia Ave Milwaukee, WI 3.0 1.5 1098 $1,595 $1.45 2d 1 1.34mi
3072 N 49th St Milwaukee, WI 2.0 1.0 1000 $950 $0.95 16d 1 1.38mi
3072 N 49th St Unit 3072- 3 Milwaukee, WI 2.0 1.0 1000 $950 $0.95 44d 1 1.38mi
3066 N 49th St Unit 3066-5 Milwaukee, WI 2.0 1.0 1100 $950 $0.86 44d 1 1.39mi
5237 N 34th St Unit 5237 Lower Milwaukee, WI 2.0 1.0 956 $1,350 $1.41 24d 1 1.40mi

Listing history 6 events

  1. 2026-06-19
    statusdays on marketlisting id $119,000 Active 1 DOM
  2. 2026-05-01
    listed $119,000 Active 516-char remark
  3. 2026-04-30
    historical $119,000 516-char remark
  4. 2002-10-03
    soldstatus $59,900
  5. 1993-10-01
    soldstatus $15,900
  6. 1978-10-01
    soldstatus $25,500

ⓘ 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
$1,221 · $102/mo
Projected year-2 tax
$1,711 · $143/mo
Expected delta
+$490/yr (+$41/mo · 40.1%)

ⓘ 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
$13,655
− Mortgage interest
−$6,666
− Property taxes
−$1,221
− Insurance
−$595
− Repairs & maintenance
−$1,092
− Management
−$1,092
− Depreciation
−$3,462
Taxable loss
−$474
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$114
After-tax cash flow
$1,596/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

+366.7% since first listed
6 events — show timeline
  • 2026-05-21 Listing Removed METROMLS
  • 2026-05-01 Listed $119,000 METROMLS
  • 2026-04-30 Coming Soon $119,000 METROMLS
  • 2002-10-03 Sold (Public Records) $59,900 Public Records
  • 1993-10-01 Sold (Public Records) $15,900 Public Records
  • 1978-10-01 Sold (Public Records) $25,500 Public Records

Property tax history

-2.7%/yr

Latest (2024): $1,221 · +33.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…