CashFlowRE
Sign in Sign up
4633 N 30th St 🏷️ Likely Rental
B Composite 74.65
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 +29.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • Rent growth +4.7/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$129,900

4633 N 30th St · Milwaukee, WI 53209
4 bd · 1.0 ba · 1,407 sqft · SingleFamily public records · 7 Days on market
Built 1920 4,791 sqft lot Est $165k · 21% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great investment property. Large 3 bedroom bungalow with lots of charm. Newer windows and roof. Formal Dining room. Parking for 3 cars on slab. . Tenant occupied through to January of 2022.

Key facts

  • Formal dining room
  • Private driveway
  • Clean basement

Tags

FORMAL DINING ROOMSPACIOUS LIVING AREASDETACHED GARAGEPRIVATE DRIVEWAYCLEAN BASEMENTQUICK HIGHWAY ACCESS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $129,900 price doesn't fit this home's estimated sale value (~$164,619) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $447 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Cap rate 10.4% 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: Milwaukee Parkside School (math 17% / reading 32%, grade F, #783 of 1,041 statewide, top 79%, 838 students, 74% FRL) — zoned schools at 74% FRL track the district average.
  • Market conditions: Rents rising fast (+8.6%/yr); 171 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 43% 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 $898 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 $36k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 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 $76k; list at $130k implies a 71% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $129,900

Questions for the listing agent

  1. Built in 1920 — 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
1.32%
Cap rate
10.42%
Cash-on-cash
14.76%
DSCR
1.66
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$164,619
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4633 N 30th St 0.00mi 4/1.0 1,407 (0%) 1mo $141,000 $100 99
4624 N 29th St 0.10mi 4/1.0 1,398 (-1%) 3mo $100,001 $72 92
3223 W Fairmount Ave 0.47mi 4/1.0 1,358 (-4%) 3mo $124,000 $91 70
4628 N 24th Pl 0.41mi 3/1.0 (-1) 1,436 (+2%) 3mo $103,500 $72 70
4444 N 26th St 0.37mi 3/1.0 (-1) 1,472 (+5%) 2mo $165,000 $112 68
4926 N 37th St 0.55mi 3/1.0 (-1) 1,357 (-4%) 2mo $138,500 $102 62
4487 N 21st St 0.65mi 3/1.5 (-1) 1,384 (-2%) 3mo $185,000 $134 58
4354 N 29th St 0.37mi 4/2.0 1,573 (+12%) 3mo $200,000 $127 57
4265 N 39th St 0.73mi 3/1.5 (-1) 1,408 (+0%) 3mo $220,000 $156 56
4650 N 38th St 0.47mi 3/1.0 (-1) 1,237 (-12%) 0mo $145,000 $117 52
2417 W Roosevelt Dr 0.62mi 4/2.0 1,200 (-15%) 0mo $194,900 $162 42
4557 N 42nd St 0.75mi 3/1.0 (-1) 1,228 (-13%) 3mo $185,000 $151 36

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
10.9%
Equity multiple
1.45×
Total profit
$16,549
Equity at exit
$19,369
10-year hold
IRR
23.7%
Equity multiple
3.54×
Total profit
$92,541
Equity at exit
$11,231

Cash invested: $36,372 (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
171
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,718 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$174 /mo · $2,091/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$361
Net cashflow
$447

Break-even live

Break-even rent $1,151
Max offer price $129,900
Occupancy floor 69%

Sensitivity live

Price -10% $521 -5% $484 +0% $447 +5% $411 +10% $374
Rent -10% $312 -5% $379 +0% $447 +5% $515 +10% $583
Rate -1.0pp $513 -0.5pp $480 base $447 +0.5pp $414 +1.0pp $379

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
$32,475
Closing costs
$3,897
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 13d 1 0.49mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 45d 1 0.85mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 25d 1 0.94mi
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 3d 1 0.94mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 45d 1 1.01mi
4334 W Eggert Pl Milwaukee, WI 4.0 1.0 1077 $1,695 $1.57 25d 1 1.05mi
4340 W Eggert Pl Milwaukee, WI 4.0 1.0 1066 $1,695 $1.59 25d 1 1.06mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 18d 1 1.12mi
5541 N 35th St #5543 Milwaukee, WI 3.0 1.0 1130 $1,195 $1.06 5d 1 1.17mi
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 45d 1 1.18mi
5073 N 48th St Milwaukee, WI 4.0 1.0 1152 $1,595 $1.38 15d 1 1.23mi
4139 N 50th St Milwaukee, WI 3.0 1.0 1275 $1,600 $1.25 45d 1 1.43mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 5d 1 1.46mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 18d 1 1.48mi
5696 N 42nd St Milwaukee, WI 4.0 1.0 1023 $1,495 $1.46 25d 1 1.50mi

Listing history 22 events

  1. 2026-04-22
    status Pending
  2. 2026-04-15
    listed $129,900 Active
  3. 2021-06-08
    soldstatus $76,000
  4. 2021-06-03
    soldstatus $73,000 Sold 190-char remark
    Show marketing remark (190 chars)

    Great investment property. Large 3 bedroom bungalow with lots of charm. Newer windows and roof. Formal Dining room. Parking for 3 cars on slab. . Tenant occupied through to January of 2022.

  5. 2021-06-01
    status Pending 190-char remark
    Show marketing remark (190 chars)

    Great investment property. Large 3 bedroom bungalow with lots of charm. Newer windows and roof. Formal Dining room. Parking for 3 cars on slab. . Tenant occupied through to January of 2022.

  6. 2021-05-17
    historical Contingent 190-char remark
    Show marketing remark (190 chars)

    Great investment property. Large 3 bedroom bungalow with lots of charm. Newer windows and roof. Formal Dining room. Parking for 3 cars on slab. . Tenant occupied through to January of 2022.

  7. 2021-05-05
    listed $75,000 Active 190-char remark
    Show marketing remark (190 chars)

    Great investment property. Large 3 bedroom bungalow with lots of charm. Newer windows and roof. Formal Dining room. Parking for 3 cars on slab. . Tenant occupied through to January of 2022.

  8. 2015-01-13
    soldstatus $2,500 Sold 324-char remark
    Show marketing remark (324 chars)

    EXTRA LARE 4BDR/1BATH MILWAUKEE BUNGALOW BEING SOLD IN THE ''AS IS'' CONDITION. PROPERTY HAS BUILT INS NATURAL WOODWORK. BRING YOUR DECORATIONG IDEAS TO MAKE THIS SHINE HOME AGAIN. LOT LOCATED AT 4629 N 30TH IS ALSO INCLUDED IN THE SALE OF THE PROPERTY. ALL ROOM SIZES ARE ESTIMATES. BUYER TO RELY ON THEIR OWN INSPECTIONS.

  9. 2014-11-18
    status Pending 324-char remark
    Show marketing remark (324 chars)

    EXTRA LARE 4BDR/1BATH MILWAUKEE BUNGALOW BEING SOLD IN THE ''AS IS'' CONDITION. PROPERTY HAS BUILT INS NATURAL WOODWORK. BRING YOUR DECORATIONG IDEAS TO MAKE THIS SHINE HOME AGAIN. LOT LOCATED AT 4629 N 30TH IS ALSO INCLUDED IN THE SALE OF THE PROPERTY. ALL ROOM SIZES ARE ESTIMATES. BUYER TO RELY ON THEIR OWN INSPECTIONS.

  10. 2014-10-31
    price $2,500 324-char remark
    Show marketing remark (324 chars)

    EXTRA LARE 4BDR/1BATH MILWAUKEE BUNGALOW BEING SOLD IN THE ''AS IS'' CONDITION. PROPERTY HAS BUILT INS NATURAL WOODWORK. BRING YOUR DECORATIONG IDEAS TO MAKE THIS SHINE HOME AGAIN. LOT LOCATED AT 4629 N 30TH IS ALSO INCLUDED IN THE SALE OF THE PROPERTY. ALL ROOM SIZES ARE ESTIMATES. BUYER TO RELY ON THEIR OWN INSPECTIONS.

  11. 2014-09-17
    status Active 324-char remark
    Show marketing remark (324 chars)

    EXTRA LARE 4BDR/1BATH MILWAUKEE BUNGALOW BEING SOLD IN THE ''AS IS'' CONDITION. PROPERTY HAS BUILT INS NATURAL WOODWORK. BRING YOUR DECORATIONG IDEAS TO MAKE THIS SHINE HOME AGAIN. LOT LOCATED AT 4629 N 30TH IS ALSO INCLUDED IN THE SALE OF THE PROPERTY. ALL ROOM SIZES ARE ESTIMATES. BUYER TO RELY ON THEIR OWN INSPECTIONS.

  12. 2014-09-16
    historical 324-char remark
    Show marketing remark (324 chars)

    EXTRA LARE 4BDR/1BATH MILWAUKEE BUNGALOW BEING SOLD IN THE ''AS IS'' CONDITION. PROPERTY HAS BUILT INS NATURAL WOODWORK. BRING YOUR DECORATIONG IDEAS TO MAKE THIS SHINE HOME AGAIN. LOT LOCATED AT 4629 N 30TH IS ALSO INCLUDED IN THE SALE OF THE PROPERTY. ALL ROOM SIZES ARE ESTIMATES. BUYER TO RELY ON THEIR OWN INSPECTIONS.

  13. 2014-09-04
    listed $3,500 Active 324-char remark
    Show marketing remark (324 chars)

    EXTRA LARE 4BDR/1BATH MILWAUKEE BUNGALOW BEING SOLD IN THE ''AS IS'' CONDITION. PROPERTY HAS BUILT INS NATURAL WOODWORK. BRING YOUR DECORATIONG IDEAS TO MAKE THIS SHINE HOME AGAIN. LOT LOCATED AT 4629 N 30TH IS ALSO INCLUDED IN THE SALE OF THE PROPERTY. ALL ROOM SIZES ARE ESTIMATES. BUYER TO RELY ON THEIR OWN INSPECTIONS.

  14. 2013-02-09
    historical
  15. 2013-02-09
    listed $9,750
  16. 2013-01-19
    historical
  17. 2013-01-19
    listed $22,900
  18. 2008-10-08
    soldstatus $17,250
  19. 2006-05-25
    soldstatus $101,000
  20. 2004-10-27
    soldstatus $100,000
  21. 1996-10-18
    soldstatus $25,000
  22. 1996-06-01
    soldstatus $25,000

ⓘ 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
$2,091 · $174/mo
Projected year-2 tax
$2,247 · $187/mo
Expected delta
+$156/yr (+$13/mo · 7.5%)

ⓘ 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
$20,611
− Mortgage interest
−$7,276
− Property taxes
−$2,091
− Insurance
−$650
− Repairs & maintenance
−$1,649
− Management
−$1,649
− Depreciation
−$3,779
Taxable income
$3,517
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$844
After-tax cash flow
$4,523/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

+419.6% since first listed
22 events — show timeline
  • 2026-04-22 Pending METROMLS
  • 2026-04-15 Listed $129,900 METROMLS
  • 2021-06-08 Sold (Public Records) $76,000 Public Records
  • 2021-06-03 Sold (MLS) $73,000 METROMLS
  • 2021-06-01 Pending METROMLS
  • 2021-05-17 Contingent METROMLS
  • 2021-05-05 Listed $75,000 METROMLS
  • 2015-01-13 Sold (MLS) $2,500 METROMLS
  • 2014-11-18 Pending METROMLS
  • 2014-10-31 Price Changed $2,500 METROMLS
  • 2014-09-17 Relisted METROMLS
  • 2014-09-16 Listing Removed METROMLS
  • 2014-09-04 Listed $3,500 METROMLS
  • 2013-02-09 Listed $9,750 METROMLS
  • 2013-02-09 Listing Removed METROMLS
  • 2013-01-19 Listed $22,900 METROMLS
  • 2013-01-19 Listing Removed METROMLS
  • 2008-10-08 Sold (MLS) $17,250 METROMLS
  • 2006-05-25 Sold (Public Records) $101,000 Public Records
  • 2004-10-27 Sold (Public Records) $100,000 Public Records
  • 1996-10-18 Sold (Public Records) $25,000 Public Records
  • 1996-06-01 Sold (Public Records) $25,000 Public Records

Property tax history

-3.6%/yr

Latest (2024): $2,091 · +11.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…