CashFlowRE
Sign in Sign up
4744 N 49th St
B- Composite 68.66
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 +27.0/30.0
  • ARV discount +12.6/15.0
  • DSCR +9.4/10.0
  • 1% rule +8.1/10.0
  • 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

$79,000

4744 N 49th St · Milwaukee, WI 53218
2 bd · 1.0 ba · 740 sqft · SingleFamily public records · 283 Days on market
Built 1927 5,662 sqft lot $107/sqft · 11% below area Est $89k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Vacant and turn key this cozy ranch style property is ready for a new owner. Some updates include: windows, roof, furnace and water heater (2018). Basement has plenty of room for storage and washer and dryer hook ups. Private back yard and 2 car garage makes this property perfect for a home owner or investor. Market rent for this home is $1200 per month.

Key facts

  • 5,662 sq ft lot
  • 2 garage spots
  • Built 1927

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 $79k.

Deal economics

  • At list price, monthly cash flow is $222 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $79k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.7% 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 (+5.3%/yr); 153 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); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $546 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 + 5.3% rent growth), your $22k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 283 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $21k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $69,520 (12.0% below list)

Questions for the listing agent

  1. It's been on market 283 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1927 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.31%
Cap rate
9.67%
Cash-on-cash
12.06%
DSCR
1.54
GRM
6.3

CMA / ARV

ARV (median comp)
$89,032
List price
$79,000
Delta
-11.27%
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
4633 N Sherman Blvd 0.38mi 2/1.0 741 (+0%) 1mo $88,500 $119 81
4663 N 48th St 0.10mi 2/1.0 672 (-9%) 2mo $77,000 $115 79
4224 W Peck Pl 0.43mi 2/1.0 744 (+0%) 2mo $64,820 $87 78
4623 N 38th St 0.70mi 2/1.0 744 (+0%) 2mo $119,900 $161 65
4868 N 52nd St 0.24mi 2/1.0 850 (+15%) 2mo $145,605 $171 63
4485 N 56th St 0.56mi 2/1.0 767 (+4%) 7mo $105,000 $137 62
5120 N 56th St 0.63mi 3/1.0 (+1) 713 (-4%) 2mo $103,000 $144 58
4337 N 42nd Pl 0.65mi 2/1.0 698 (-6%) 2mo $126,900 $182 58
5243 N 46th St 0.67mi 2/1.0 803 (+8%) 1mo $135,000 $168 54
5051 N 58th St 0.70mi 2/1.0 796 (+8%) 7mo $65,500 $82 49
5261 N 46th St 0.70mi 2/1.0 803 (+8%) 6mo $80,000 $100 48
5359 W Leon Ter 0.71mi 3/1.0 (+1) 800 (+8%) 1mo $120,000 $150 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 · 5.29% rent growth · sell at horizon

5-year hold
IRR
4.4%
Equity multiple
1.17×
Total profit
$3,854
Equity at exit
$11,779
10-year hold
IRR
16.0%
Equity multiple
2.46×
Total profit
$32,302
Equity at exit
$6,830

Cash invested: $22,120 (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 53218

Home prices YoY
-19.0%
Rents YoY
5.3%
Active inventory
153
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,038 high interval (Pro) →
Mortgage (P&I)
$414
Tax from tax record
$150 /mo · $1,804/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$218
Net cashflow
$222

Break-even live

Break-even rent $756
Max offer price $79,000
Occupancy floor 74%

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
$19,750
Closing costs
$2,370
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
4572 N 38th St Unit 2 Milwaukee, WI 2.0 1.0 600 $950 $1.58 43d 1 0.74mi
4651 N 36th St #4 Milwaukee, WI 2.0 1.0 747 $945 $1.27 23d 1 0.81mi
3925 N 41st St Unit 2 Milwaukee, WI 1.0 1.0 700 $845 $1.21 23d 1 1.17mi
4603 N 29th St Unit 3 Milwaukee, WI 1.0 1.0 510 $750 $1.47 23d 1 1.26mi
6026 W Carmen Ave Milwaukee, WI 2.0 1.0 672 $1,195 $1.78 23d 1 1.46mi

Listing history 23 events

  1. 2026-06-13
    statusdays on market $79,000 Pending 283 DOM
  2. 2026-06-09
    days on market $79,000 Active 282 DOM
  3. 2026-06-08
    days on market $79,000 Active 281 DOM
  4. 2026-06-07
    days on market $79,000 Active 280 DOM
  5. 2026-06-05
    days on market $79,000 Active 277 DOM
  6. 2026-06-03
    days on market $79,000 Active 276 DOM
  7. 2026-06-02
    days on market $79,000 Active 275 DOM
  8. 2026-06-01
    days on market $79,000 Active 274 DOM
  9. 2026-05-31
    days on market $79,000 Active 273 DOM
  10. 2026-05-07
    price $79,000 356-char remark
    Show marketing remark (356 chars)

    Vacant and turn key this cozy ranch style property is ready for a new owner. Some updates include: windows, roof, furnace and water heater (2018). Basement has plenty of room for storage and washer and dryer hook ups. Private back yard and 2 car garage makes this property perfect for a home owner or investor. Market rent for this home is $1200 per month.

  11. 2026-05-07
    status Active 356-char remark
    Show marketing remark (356 chars)

    Vacant and turn key this cozy ranch style property is ready for a new owner. Some updates include: windows, roof, furnace and water heater (2018). Basement has plenty of room for storage and washer and dryer hook ups. Private back yard and 2 car garage makes this property perfect for a home owner or investor. Market rent for this home is $1200 per month.

  12. 2026-04-20
    historical Contingent 356-char remark
    Show marketing remark (356 chars)

    Vacant and turn key this cozy ranch style property is ready for a new owner. Some updates include: windows, roof, furnace and water heater (2018). Basement has plenty of room for storage and washer and dryer hook ups. Private back yard and 2 car garage makes this property perfect for a home owner or investor. Market rent for this home is $1200 per month.

  13. 2026-04-17
    status Active 356-char remark
    Show marketing remark (356 chars)

    Vacant and turn key this cozy ranch style property is ready for a new owner. Some updates include: windows, roof, furnace and water heater (2018). Basement has plenty of room for storage and washer and dryer hook ups. Private back yard and 2 car garage makes this property perfect for a home owner or investor. Market rent for this home is $1200 per month.

  14. 2026-03-29
    historical 356-char remark
    Show marketing remark (356 chars)

    Vacant and turn key this cozy ranch style property is ready for a new owner. Some updates include: windows, roof, furnace and water heater (2018). Basement has plenty of room for storage and washer and dryer hook ups. Private back yard and 2 car garage makes this property perfect for a home owner or investor. Market rent for this home is $1200 per month.

  15. 2026-03-12
    status Active 356-char remark
    Show marketing remark (356 chars)

    Vacant and turn key this cozy ranch style property is ready for a new owner. Some updates include: windows, roof, furnace and water heater (2018). Basement has plenty of room for storage and washer and dryer hook ups. Private back yard and 2 car garage makes this property perfect for a home owner or investor. Market rent for this home is $1200 per month.

  16. 2026-02-21
    historical Contingent 356-char remark
    Show marketing remark (356 chars)

    Vacant and turn key this cozy ranch style property is ready for a new owner. Some updates include: windows, roof, furnace and water heater (2018). Basement has plenty of room for storage and washer and dryer hook ups. Private back yard and 2 car garage makes this property perfect for a home owner or investor. Market rent for this home is $1200 per month.

  17. 2026-01-06
    status Active 356-char remark
    Show marketing remark (356 chars)

    Vacant and turn key this cozy ranch style property is ready for a new owner. Some updates include: windows, roof, furnace and water heater (2018). Basement has plenty of room for storage and washer and dryer hook ups. Private back yard and 2 car garage makes this property perfect for a home owner or investor. Market rent for this home is $1200 per month.

  18. 2025-12-29
    historical 356-char remark
    Show marketing remark (356 chars)

    Vacant and turn key this cozy ranch style property is ready for a new owner. Some updates include: windows, roof, furnace and water heater (2018). Basement has plenty of room for storage and washer and dryer hook ups. Private back yard and 2 car garage makes this property perfect for a home owner or investor. Market rent for this home is $1200 per month.

  19. 2025-11-25
    price $89,000 356-char remark
    Show marketing remark (356 chars)

    Vacant and turn key this cozy ranch style property is ready for a new owner. Some updates include: windows, roof, furnace and water heater (2018). Basement has plenty of room for storage and washer and dryer hook ups. Private back yard and 2 car garage makes this property perfect for a home owner or investor. Market rent for this home is $1200 per month.

  20. 2025-08-03
    listed $99,900 Active 356-char remark
    Show marketing remark (356 chars)

    Vacant and turn key this cozy ranch style property is ready for a new owner. Some updates include: windows, roof, furnace and water heater (2018). Basement has plenty of room for storage and washer and dryer hook ups. Private back yard and 2 car garage makes this property perfect for a home owner or investor. Market rent for this home is $1200 per month.

  21. 2022-08-05
    soldstatus $71,000
  22. 2005-01-20
    soldstatus $50,000
  23. 1992-11-01
    soldstatus $24,000

ⓘ 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
$1,804 · $150/mo
Projected year-2 tax
$1,804 · $150/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 3/10 Moderate FEMA zone X (shaded) · 20% 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
$12,454
− Mortgage interest
−$4,425
− Property taxes
−$1,804
− Insurance
−$395
− Repairs & maintenance
−$996
− Management
−$996
− Depreciation
−$2,298
Taxable income
$1,539
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$369
After-tax cash flow
$2,299/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)
41,196
Household income
$45,642
Rent vs Own
57.1% rent · 42.9% own
Severe rent burden
2421.0

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 (72%)
Race & ethnicity
Black 72% Asian 10% White 10% Hispanic / Latino 5% Two or more races 3%
Common ancestry
Romanian 1% Lithuanian 1%
Foreign-born
6% · Philippines, Canada
Languages at home
89% English-only · Other Asian/Pacific 7% Spanish 3%

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
▼ -76.44%
Current HPI
325.1975
Rent YoY
▲ 5.29%
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

+229.2% since first listed
14 events — show timeline
  • 2026-05-07 Price Changed $79,000 METROMLS
  • 2026-05-07 Relisted METROMLS
  • 2026-04-20 Contingent METROMLS
  • 2026-04-17 Relisted METROMLS
  • 2026-03-29 Listing Removed METROMLS
  • 2026-03-12 Relisted METROMLS
  • 2026-02-21 Contingent METROMLS
  • 2026-01-06 Relisted METROMLS
  • 2025-12-29 Listing Removed METROMLS
  • 2025-11-25 Price Changed $89,000 METROMLS
  • 2025-08-03 Listed $99,900 METROMLS
  • 2022-08-05 Sold (Public Records) $71,000 Public Records
  • 2005-01-20 Sold (Public Records) $50,000 Public Records
  • 1992-11-01 Sold (Public Records) $24,000 Public Records

Property tax history

+7.2%/yr

Latest (2024): $1,804 · +33.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…