CashFlowRE
Sign in Sign up
3624 N 24th Pl
A- Composite 81.97
Why this score? — see what drove the A- 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
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.6/5.0
  • Livability +4.0/5.0
  • Schools +3.6/10.0
  • Condition / age +2.2/5.0

$48,450

3624 N 24th Pl · Milwaukee, WI 53206
3 bd · 1.0 ba · 910 sqft · SingleFamily public records · 59 Days on market
Built 1920 Fair condition 2,613 sqft lot $53/sqft · 53% below area

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

Listing remarks MLS

This is a tax foreclosed property. For the first 30-days of the listing period, no offers below the listing price will be considered per Wisconsin Foreclosure Law. Owner Occupants ONLY.

Key facts

  • 2,613 sq ft lot
  • Built 1920
  • Listed 58 days

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $48k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $416 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $48k).
  • Recommended offer: $47k (3.0% below list) — sets the bar for market timing.
  • Cap rate 16.6% vs local median 4.9% 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 (+8.3%/yr); 205 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 64d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 78% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($29k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $5k of equity ($334 loan paydown + $5k appreciation (10.0% local appreciation)).
  • Milwaukee County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 8.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($47k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $16k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 4.2% of price; built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $46,996 (3.0% below list)

Questions for the listing agent

  1. It's been on market 59 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
2.25%
Cap rate
16.60%
Cash-on-cash
36.80%
DSCR
2.64
GRM
3.7

CMA / ARV

ARV (median comp)
$102,238
List price
$48,450
Delta
-36.81%
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
3513 N 25th St 0.13mi 3/1.0 888 (-2%) 13mo $92,000 $104 79
3717 N 27th St 0.21mi 2/1.0 (-1) 912 (+0%) 10mo $51,500 $56 76
3429 N 20th St 0.35mi 3/1.0 916 (+1%) 14mo $62,500 $68 71
3750 N 27th St 0.21mi 2/1.0 (-1) 826 (-9%) 9mo $44,000 $53 62
3047 N 22nd St 0.70mi 2/1.0 (-1) 898 (-1%) 3mo $26,000 $29 58
3941 N 30th St 0.48mi 3/1.0 974 (+7%) 15mo $139,900 $144 53
1701 W Keefe Ave 0.59mi 2/1.0 (-1) 980 (+8%) 3mo $130,000 $133 52
3723 N 17th St #3725 0.56mi 3/1.0 1,040 (+14%) 0mo $26,100 $25 50
3841 N 19th Pl 0.42mi 2/1.0 (-1) 792 (-13%) 8mo $55,000 $69 47
3207 W Auer Ave 0.74mi 3/1.0 1,008 (+11%) 1mo $127,500 $126 46
4239 N 29th St 0.73mi 3/1.0 998 (+10%) 14mo $90,000 $90 38
3606 N 36th St 0.75mi 3/1.0 1,032 (+13%) 12mo $150,000 $145 33

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

Projected returns pro-forma

10.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
56.5%
Equity multiple
5.33×
Total profit
$58,717
Equity at exit
$43,648
10-year hold
IRR
52.4%
Equity multiple
13.27×
Total profit
$166,486
Equity at exit
$94,128

Cash invested: $13,566 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
13 active · 15 under contract
Months of supply
4.9 mo (21%/mo absorbed)
Median asking
$63,700 ($73/sqft)
Median days on market
72 d
This list price
38% of active listings are priced below it
ARV vs active asking
+53.8% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 53206

Rents YoY
8.3%
Active inventory
205
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,088 high interval (Pro) →
Mortgage (P&I)
$254
Tax from tax record
$169 /mo · $2,032/yr
Insurance
$20
HOA
$0
Vacancy / Maint / Mgmt
$228
Net cashflow
$416

Break-even live

Break-even rent $561
Max offer price $48,450
Occupancy floor 57%

Sensitivity live

Price -10% $443 -5% $430 +0% $416 +5% $402 +10% $389
Rent -10% $330 -5% $373 +0% $416 +5% $459 +10% $502
Rate -1.0pp $440 -0.5pp $428 base $416 +0.5pp $403 +1.0pp $391

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
$12,112
Closing costs
$1,454
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3410 N 23rd St Milwaukee, WI 2.0 1.0 800 $800 $1.00 66d 1 0.21mi
3901 N 27th St Unit 3907 Milwaukee, WI 2.0 1.0 715 $895 $1.25 72d 1 0.34mi
3377 N 28th St Unit 1 Milwaukee, WI 2.0 1.0 950 $1,100 $1.16 47d 1 0.37mi
3911 N 20th St Unit 3913 Milwaukee, WI 2.0 1.0 950 $995 $1.05 72d 1 0.41mi
3347 N 29th St Unit 3347A Milwaukee, WI 2.0 1.0 950 $845 $0.89 63d 1 0.44mi
3646 N 19th St Milwaukee, WI 2.0 1.0 935 $1,100 $1.18 53d 1 0.44mi
2821 W Concordia Ave Milwaukee, WI 3.0 1.5 1098 $1,595 $1.45 51d 1 0.47mi
3954 N 20th St Milwaukee, WI 2.0 1.0 1000 $1,400 $1.40 30d 1 0.47mi
3221 N 20th St Unit 3221A Milwaukee, WI 3.0 1.0 909 $1,045 $1.15 41d 1 0.53mi
3927-3929 N 17th St Milwaukee, WI 2.0 1.0 900 $1,195 $1.33 93d 1 0.62mi
4227 N 26th St Milwaukee, WI 2.0 1.0 950 $1,000 $1.05 66d 1 0.67mi
3039 N 24th Pl Unit 3039 Milwaukee, WI 2.0 1.0 800 $945 $1.18 20d 1 0.67mi
4252 N Teutonia Ave Apt 102 Milwaukee, WI 2.0 1.0 900 $1,338 $1.49 20d 1 0.72mi
3822 N 36th St #3824 Milwaukee, WI 2.0 1.0 754 $875 $1.16 34d 1 0.78mi
2945 N 23rd St Milwaukee, WI 3.0 1.0 1014 $1,195 $1.18 93d 1 0.80mi
3266 N 35th St Unit 3266 Milwaukee, WI 2.0 1.0 998 $975 $0.98 11d 1 0.80mi
3630 W Nash St Milwaukee, WI 2.0 1.0 1000 $1,200 $1.20 72d 1 0.83mi
3871-3873 N 36th St Unit 3871 Milwaukee, WI 2.0 1.0 987 $950 $0.96 72d 1 0.83mi
1304 W Ring St Unit 1 Milwaukee, WI 3.0 1.0 1000 $1,100 $1.10 36d 1 0.88mi
3298 N 13th St Milwaukee, WI 3.0 1.0 885 $895 $1.01 93d 1 0.88mi
2955 N 17th St Unit B UPSTAIRS Milwaukee, WI 2.0 1.0 1000 $900 $0.90 66d 1 0.89mi
4355 N 28th St Milwaukee, WI 2.0 1.0 1118 $975 $0.87 70d 1 0.90mi
1326 W Burleigh St Unit 1326 Lower Milwaukee, WI 2.0 1.0 900 $825 $0.92 51d 1 0.96mi
2517 W Hadley St Milwaukee, WI 2.0 1.0 850 $1,050 $1.24 63d 1 1.01mi
2765 N 26th St Unit 1 Milwaukee, WI 3.0 1.0 1125 $1,200 $1.07 53d 1 1.03mi
2765 N 26th St Unit 2 Milwaukee, WI 2.0 1.0 1100 $1,100 $1.00 53d 1 1.03mi
4378 N 17th St Milwaukee, WI 2.0 1.0 800 $990 $1.24 28d 1 1.05mi
2741 N 23rd St Unit 2 Milwaukee, WI 3.0 1.0 1000 $1,100 $1.10 66d 1 1.05mi
2741 N 23rd St Milwaukee, WI 3.0 1.0 900 $1,050 $1.17 63d 1 1.05mi
3606 N 41st St Unit 3608 Milwaukee, WI 2.0 1.0 1095 $975 $0.89 93d 1 1.06mi
3148 N 39th St Milwaukee, WI 2.0 1.0 1100 $1,100 $1.00 93d 1 1.09mi
3148 N 39th St Unit 1 Milwaukee, WI 2.0 1.0 1000 $1,100 $1.10 63d 1 1.09mi
3179 N 39th St Unit 3179 Milwaukee, WI 2.0 1.0 1000 $1,050 $1.05 27d 1 1.10mi
2866 N 34th St Unit 2866A Milwaukee, WI 2.0 1.0 534 $795 $1.49 16d 1 1.10mi
2866 N 34th St Unit 2866 Milwaukee, WI 2.0 1.0 534 $825 $1.54 11d 1 1.10mi
3045 N 11th St #3047 Milwaukee, WI 3.0 1.0 1065 $995 $0.93 25d 1 1.12mi
3058 N 11th St Unit 3058 Lower Milwaukee, WI 2.0 1.0 840 $945 $1.12 20d 1 1.12mi
3214 N 41st St Milwaukee, WI 2.0 1.0 900 $1,250 $1.39 93d 1 1.16mi
4207 N 39th St Unit 4207 Milwaukee, WI 2.0 1.0 825 $1,095 $1.33 34d 1 1.18mi
3925 N 42nd St Milwaukee, WI 2.0 1.0 985 $1,400 $1.42 72d 1 1.19mi

Property features AI

Exterior

Utilities
Municipal waterMunicipal sewer
Home design
Single-family homeOne-story
Construction
Aluminum/steel exterior componentsYear built information from assessor/public record
Exterior features
Aluminum and vinyl sidingLot under 1/2 acre (approx. 0.06 acre)

Interior

Kitchen
Kitchen on the main level, approximately 10 x 10
Bedrooms
Master bedroom on the main level, approximately 10 x 10
Bathrooms
1 full bathroom
Heating & cooling
Forced air heatingNatural gas fuel
Interior features
Full basement

Listing history 47 events

  1. 2026-08-08
    days on market $48,450 Active 59 DOM
  2. 2026-08-07
    days on market $48,450 Active 58 DOM
  3. 2026-08-06
    days on market $48,450 Active 57 DOM
  4. 2026-08-05
    days on market $48,450 Active 56 DOM
  5. 2026-08-04
    days on market $48,450 Active 55 DOM
  6. 2026-08-03
    pricedays on market $48,450 Active 54 DOM
  7. 2026-07-31
    days on market $64,600 Active 51 DOM
  8. 2026-07-30
    days on market $64,600 Active 50 DOM
  9. 2026-07-30
    days on market $64,600 Active 49 DOM
  10. 2026-07-28
    days on market $64,600 Active 48 DOM
  11. 2026-07-26
    days on market $64,600 Active 46 DOM
  12. 2026-07-24
    days on market $64,600 Active 44 DOM
  13. 2026-07-23
    days on market $64,600 Active 43 DOM
  14. 2026-07-22
    days on market $64,600 Active 42 DOM
  15. 2026-07-21
    days on market $64,600 Active 41 DOM
  16. 2026-07-20
    days on market $64,600 Active 40 DOM
  17. 2026-07-18
    days on market $64,600 Active 38 DOM
  18. 2026-07-18
    days on market $64,600 Active 37 DOM
  19. 2026-07-16
    days on market $64,600 Active 36 DOM
  20. 2026-07-15
    days on market $64,600 Active 35 DOM
  21. 2026-07-14
    days on market $64,600 Active 34 DOM
  22. 2026-07-13
    days on market $64,600 Active 33 DOM
  23. 2026-07-13
    days on market $64,600 Active 32 DOM
  24. 2026-07-11
    days on market $64,600 Active 31 DOM
  25. 2026-07-10
    days on market $64,600 Active 30 DOM
  26. 2026-07-09
    days on market $64,600 Active 29 DOM
  27. 2026-07-07
    days on market $64,600 Active 27 DOM
  28. 2026-07-06
    days on market $64,600 Active 26 DOM
  29. 2026-07-05
    days on market $64,600 Active 25 DOM
  30. 2026-07-03
    days on market $64,600 Active 23 DOM
  31. 2026-07-02
    days on market $64,600 Active 22 DOM
  32. 2026-07-01
    days on market $64,600 Active 21 DOM
  33. 2026-06-30
    days on market $64,600 Active 20 DOM
  34. 2026-06-29
    days on market $64,600 Active 19 DOM
  35. 2026-06-28
    days on market $64,600 Active 18 DOM
  36. 2026-06-27
    days on market $64,600 Active 17 DOM
  37. 2026-06-27
    days on market $64,600 Active 16 DOM
  38. 2026-06-25
    days on market $64,600 Active 14 DOM
  39. 2026-06-22
    days on market $64,600 Active 12 DOM
  40. 2026-06-21
    days on market $64,600 Active 11 DOM
  41. 2026-06-18
    days on market $64,600 Active 8 DOM
  42. 2026-06-17
    days on market $64,600 Active 7 DOM
  43. 2026-06-16
    days on market $64,600 Active 6 DOM
  44. 2026-06-15
    days on market $64,600 Active 5 DOM
  45. 2026-06-13
    days on market $64,600 Active 3 DOM
  46. 2026-06-13
    statusdays on marketlisting id $64,600 Active 2 DOM
  47. 2026-04-13
    listed $64,600 Active 220-char remark
    Show marketing remark (220 chars)

    This is a tax foreclosed property. For the first 30-days of the listing period, no offers below the listing price will be considered per Wisconsin Foreclosure Law. Owner Occupants ONLY. BIDS DUE May 18th, 2026 AT 10:00am

ⓘ 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
$2,032 · $169/mo
Projected year-2 tax
$2,032 · $169/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
$13,057
− Mortgage interest
−$2,714
− Property taxes
−$2,032
− Insurance
−$242
− Repairs & maintenance
−$1,045
− Management
−$1,045
− Depreciation
−$1,409
Taxable income
$4,571
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,097
After-tax cash flow
$3,895/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.

Condition & rehab AI · 2 photos

Fair 45/100 Moderate rehab Est. rehab $22,750–$40,950 screening

This property requires moderate repairs, particularly to the roof and exterior siding, to improve its condition and value.

Repairs flagged

  • Major roof — Significant wear and tear visible.
  • Moderate exterior siding — Some discoloration and wear present.

Value-add opportunities

  • Both repair roof — A repaired roof will improve both the resale and rental value.
  • Both paint exterior siding — Fresh paint will enhance curb appeal and property value.
  • Both update interior paint and fixtures — Fresh paint and updated fixtures will attract more buyers/renters.
  • Both landscaping — Well-maintained landscaping will improve curb appeal and property value.

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 36/100

Zoned Schools

High King International F WI #138/483 Nat'l #9,405/17,239

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
A Composite livability gradescore 81/100

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 · 995,758 people
City population
573,768
Metro
Milwaukee-Waukesha, WI
Population (ZIP)
19,887
Household income
$29,336
Rent vs Own
67.8% rent · 32.2% own
Severe rent burden
21% of renters

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 (91%)
Race & ethnicity
Black 91% Two or more races 3% White 3% Hispanic / Latino 3%
Common ancestry
Norwegian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 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

Price history

+0.0% since first listed
3 events — show timeline
  • 2026-06-10 Listed $64,600 METROMLS
  • 2026-05-20 Listing Removed METROMLS
  • 2026-04-13 Listed $64,600 METROMLS

Property tax history

+12.6%/yr

Latest (2024): $2,032 · +196.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…