CashFlowRE
Sign in Sign up
3718 N 7th St
B- Composite 68.96
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
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Rent growth +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$73,200

3718 N 7th St · Milwaukee, WI 53212
4 bd · 2.0 ba · 1,703 sqft · SingleFamily public records · 10 Days on market
Built 1900 4,356 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious 4 bedroom, 2 bathroom home featuring a side driveway and two porches. Formal dining room and hardwood floors throughout. This is a great investment opportunity!

Key facts

  • 4,356 sq ft lot
  • Built 1900
  • Listed 10 days

Property features AI

Exterior

  • Utilities: Municipal water; Municipal sewer
  • Home design: Single-family, 1-story home; Estimated living area in the 1501–1750 sq. ft. range; Year built information from assessor/public record
  • Construction: Aluminum/steel and vinyl exterior materials
  • Exterior features: Aluminum and vinyl exterior; Lot less than 1/2 acre (approximately 0.1 acre); Zoned RT4

Interior

  • Kitchen: Kitchen dimensions 10 x 10
  • Bedrooms: Master bedroom on the main level (10 x 10); Living room dimensions listed as 10 x 10
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Natural gas heating
  • Interior features: Full basement; Living room on the main level; Kitchen on the main level

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 single-family listed at $73k.

Deal economics

  • At list price, monthly cash flow is $638 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $73k).
  • Cap rate 16.8% 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 (+5.0%/yr); 129 active listings in the ZIP; 10 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).
  • This rent runs 39% of the median local income ($47k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $506 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 5.0% rent growth), your $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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 $7k; list at $73k implies a 910% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $73,200

Questions for the listing agent

  1. Built in 1900 — 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
2.08%
Cap rate
16.76%
Cash-on-cash
37.37%
DSCR
2.66
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$194,142
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3783 N 9th St 0.18mi 4/2.0 1,562 (-8%) 2mo $220,000 $141 76
3766 N Vel R Phillips Ave 0.25mi 4/3.0 1,621 (-5%) 4mo $129,000 $80 73
3700 N 14th St 0.44mi 5/2.0 (+1) 1,611 (-5%) 2mo $205,000 $127 64
3512 N 15th St 0.54mi 3/2.0 (-1) 1,750 (+3%) 2mo $201,000 $115 63
3713 N 15th St 0.53mi 3/2.0 (-1) 1,750 (+3%) 4mo $170,000 $97 62
3206 N 12th St 0.65mi 4/1.0 1,710 (+0%) 3mo $25,800 $15 62
3927 N 16th St 0.64mi 4/2.0 1,755 (+3%) 4mo $161,900 $92 62
3279 N Dr William Finlayson St 0.47mi 4/2.0 1,504 (-12%) 1mo $202,500 $135 58
3234 N Achilles St 0.72mi 4/1.5 1,645 (-3%) 1mo $105,000 $64 58
3230 N 12th St 0.62mi 5/1.0 (+1) 1,762 (+4%) 4mo $140,000 $79 53
402 W Melvina St 0.33mi 5/2.0 (+1) 1,948 (+14%) 4mo $223,137 $115 52
4158 N 15th St 0.74mi 3/1.5 (-1) 1,785 (+5%) 4mo $204,000 $114 48

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

Projected returns pro-forma

-3.0% appreciation · 5.0% rent growth · sell at horizon

5-year hold
IRR
35.7%
Equity multiple
2.56×
Total profit
$31,986
Equity at exit
$10,914
10-year hold
IRR
43.6%
Equity multiple
5.58×
Total profit
$93,833
Equity at exit
$6,329

Cash invested: $20,496 (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 53212

Rents YoY
5.0%
Active inventory
129
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,525 high interval (Pro) →
Mortgage (P&I)
$384
Tax from tax record
$152 /mo · $1,829/yr
Insurance
$30
HOA
$0
Vacancy / Maint / Mgmt
$320
Net cashflow
$638

Break-even live

Break-even rent $717
Max offer price $73,200
Occupancy floor 53%

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
$18,300
Closing costs
$2,196
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
312 E Townsend St Unit 312 Milwaukee, WI 3.0 1.0 1400 $1,250 $0.89 23d 1 0.68mi
3416 N 17th St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,100 $0.92 43d 1 0.72mi
3045 N 11th St #3047 Milwaukee, WI 3.0 1.0 1065 $1,175 $1.10 4d 1 0.82mi
223 E Burleigh St Unit 223 Milwaukee, WI 4.0 1.0 1153 $1,395 $1.21 43d 1 0.89mi
3042 N Palmer St #5 Milwaukee, WI 3.0 1.0 1718 $1,050 $0.61 23d 1 0.91mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 17d 1 1.01mi
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 1d 1 1.10mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 4d 1 1.44mi
2772 N Bremen St #2774 Milwaukee, WI 3.0 1.0 1500 $1,795 $1.20 43d 1 1.46mi
2704 W Concordia Ave Unit Na Milwaukee, WI 5.0 2.0 1856 $2,500 $1.35 23d 1 1.49mi

Listing history 8 events

  1. 2026-06-18
    days on market $73,200 Active 10 DOM
  2. 2026-06-17
    days on market $73,200 Active 9 DOM
  3. 2026-06-16
    days on market $73,200 Active 8 DOM
  4. 2026-06-15
    days on market $73,200 Active 7 DOM
  5. 2026-06-13
    days on market $73,200 Active 5 DOM
  6. 2026-06-13
    days on market $73,200 Active 4 DOM
  7. 2026-06-08
    remarks 263-char remark
  8. 2026-06-08
    listed $73,200 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
$1,829 · $152/mo
Projected year-2 tax
$1,829 · $152/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 ≥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
$18,306
− Mortgage interest
−$4,100
− Property taxes
−$1,829
− Insurance
−$366
− Repairs & maintenance
−$1,464
− Management
−$1,464
− Depreciation
−$2,129
Taxable income
$6,952
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,668
After-tax cash flow
$5,992/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)
28,938
Household income
$47,298
Rent vs Own
65.6% rent · 34.4% own
Severe rent burden
2397.0

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
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Black 48% White 35% Hispanic / Latino 12% Two or more races 9%
Hispanic origin (detail)
Mexican 4% Puerto Rican 6%
Common ancestry
Romanian 4% Portuguese 2% Italian 2%
Foreign-born
2% · Canada
Languages at home
92% English-only · Spanish 6%

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
▼ -216.73%
Current HPI
385.8225
Rent YoY
▲ 5.00%
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

+266.0% since first listed
14 events — show timeline
  • 2026-06-08 Listed $73,200 METROMLS
  • 2019-04-12 Sold (MLS) $7,250 METROMLS
  • 2019-03-06 Pending METROMLS
  • 2019-02-08 Price Changed $17,500 METROMLS
  • 2019-01-09 Listed $20,400 METROMLS
  • 2013-02-02 Listing Removed METROMLS
  • 2013-02-02 Listed $85,000 METROMLS
  • 2007-05-01 Sold (Public Records) $79,900 Public Records
  • 2007-04-20 Sold (MLS) $79,900 METROMLS
  • 2006-09-22 Sold (MLS) $34,900 METROMLS
  • 2003-02-06 Sold (Public Records) $70,000 Public Records
  • 1999-11-19 Sold (Public Records) $17,500 Public Records
  • 1996-04-01 Sold (Public Records) $20,000 Public Records
  • 1996-02-01 Sold (Public Records) $20,000 Public Records

Property tax history

-2.9%/yr

Latest (2024): $1,829 · -51.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…