CashFlowRE
Sign in Sign up
6030 N 36th St
C- Composite 52.07
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 +22.2/30.0
  • DSCR +7.1/10.0
  • 1% rule +7.0/10.0
  • Rent growth +4.7/5.0
  • Livability +4.0/5.0
  • ARV discount +3.5/15.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$118,000

6030 N 36th St · Milwaukee, WI 53209
2 bd · 1.0 ba · 717 sqft · SingleFamily public records · 3 Days on market
Built 1950 7,405 sqft lot Est $108k · 9% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Dont miss out on this Truly Wonderful Opportunity to own a Completely Updated home. Walk in and appreciate the Brand New Kitchen, Gleaming Hardwood Floors, Updated Bathroom Fixtures, Updated Electrical Service. All this on a Spacious Oversized Lot! Add a Garage & Carport and you have a Careful Buyers Dream! Hurry!!

Key facts

  • 7,405 sq ft lot
  • Garage
  • Built 1950

Property features AI

Finance

  • Other: Appliances included: refrigerator, stove, washer and dryer

Exterior

  • Parking: Detached 1-car garage; Carport
  • Utilities: Municipal water; Municipal sewer; Natural gas
  • Home design: Single-family, 1-story home; Lot approximately 0.17 acres (less than 1/2 acre); Subdivision: Fairfield; Zoning: RS6
  • Construction: Aluminum / Aluminum or steel exterior
  • Exterior features: Fenced yard; Sidewalks

Interior

  • Kitchen: Kitchen on the main level, 9 x 13; Includes oven/range and refrigerator
  • Bedrooms: Master bedroom on the main level, 10 x 12; Second bedroom on the main level, 8 x 10
  • Bathrooms: One full bath with tub and shower over tub
  • Heating & cooling: Forced air heating (natural gas)
  • Interior features: Full basement; Living room (main level) measuring 14 x 15
  • Laundry & utility: Washer and dryer included

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 $118k.

Deal economics

  • At list price, monthly cash flow is $192 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $118k).
  • Cap rate 8.2% 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+, 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.
  • Zoned schools: Thurston Woods Elementary (math 2% / reading 2%, grade F, #1,024 of 1,041 statewide, top 100%, 355 students, 94% FRL) — zoned schools average 94% FRL vs 77% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+8.6%/yr); 168 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($48k/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 $816 of loan paydown is wiped out by about $4k 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 + 8.0% rent growth), your $33k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $74k; list at $118k implies a 58% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $118,000

Questions for the listing agent

  1. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.20%
Cap rate
8.24%
Cash-on-cash
6.97%
DSCR
1.31
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$108,267
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5908 N 32nd St 0.27mi 2/1.0 720 (+0%) 1mo $134,900 $187 85
6110 N 39th St 0.22mi 2/1.0 698 (-3%) 1mo $76,000 $109 84
3805 W Kaul Ave 0.18mi 2/1.0 747 (+4%) 11mo $109,900 $147 76
6115 N 37th St 0.15mi 2/1.0 676 (-6%) 14mo $102,000 $151 72
5846 N 41st St 0.39mi 2/1.0 720 (+0%) 14mo $50,000 $69 69
3819 W Douglas Ave 0.30mi 2/1.0 672 (-6%) 8mo $92,000 $137 69
5915 N 38th St 0.22mi 3/1.0 (+1) 782 (+9%) 6mo $65,000 $83 65
4228 W Newton Pl 0.55mi 2/1.0 672 (-6%) 3mo $53,000 $79 62
5528 N 32nd St 0.69mi 2/1.0 748 (+4%) 8mo $115,000 $154 54
5519 N 35th St 0.66mi 2/1.0 713 (-1%) 17mo $114,900 $161 54
5738 N 38th St 0.37mi 2/1.0 820 (+14%) 6mo $157,000 $191 54
4222 W Thurston Ave 0.58mi 2/1.0 781 (+9%) 12mo $146,500 $188 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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
0.5%
Equity multiple
1.02×
Total profit
$650
Equity at exit
$17,594
10-year hold
IRR
15.1%
Equity multiple
2.53×
Total profit
$50,621
Equity at exit
$10,202

Cash invested: $33,040 (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 53209

Rents YoY
8.6%
Active inventory
168
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,412 medium interval (Pro) →
Mortgage (P&I)
$619
Tax from tax record
$256 /mo · $3,067/yr
Insurance
$49
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$192

Break-even live

Break-even rent $1,169
Max offer price $118,000
Occupancy floor 81%

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
$29,500
Closing costs
$3,540
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6110 N 39th St Milwaukee, WI 2.0 1.0 703 $1,395 $1.98 4d 1 0.24mi
6600 N Sidney Pl Glendale, WI 1.0–2.0 1.0 800 $1,587 $1.98 3d 13 0.89mi

Listing history 4 events

  1. 2026-06-18
    days on market $118,000 Active 3 DOM
  2. 2026-06-17
    days on market $118,000 Active 2 DOM
  3. 2026-06-16
    remarks 181-char remark
  4. 2026-06-16
    listed $118,000 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
$3,067 · $256/mo
Projected year-2 tax
$3,067 · $256/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 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
$16,944
− Mortgage interest
−$6,610
− Property taxes
−$3,067
− Insurance
−$590
− Repairs & maintenance
−$1,355
− Management
−$1,355
− Depreciation
−$3,433
Taxable income
$533
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$128
After-tax cash flow
$2,175/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)
45,170
Household income
$48,486
Rent vs Own
56.2% rent · 43.8% own
Severe rent burden
3390.0

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 (66%)
Race & ethnicity
Black 66% White 22% Hispanic / Latino 5% Two or more races 5% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 3% Portuguese 1% Iranian 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · Spanish 4% Other Asian/Pacific 1% Russian/Polish/Slavic 1%

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
▼ -194.98%
Current HPI
172.4275
Rent YoY
▲ 8.61%
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

+58.4% since first listed
3 events — show timeline
  • 2026-06-15 Listed $118,000 METROMLS
  • 2006-04-19 Sold (Public Records) $74,500 Public Records
  • 2006-03-10 Sold (MLS) $74,500 METROMLS

Property tax history

+2.5%/yr

Latest (2024): $3,067 · +56.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…