CashFlowRE
Sign in Sign up
5238 N 53rd St
C- Composite 53.46
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 +20.6/30.0
  • ARV discount +9.2/15.0
  • DSCR +6.6/10.0
  • 1% rule +5.5/10.0
  • 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

$135,000

5238 N 53rd St · Milwaukee, WI 53218
3 bd · 1.0 ba · 1,002 sqft · SingleFamily public records · 5 Days on market
Built 1952 9,147 sqft lot Est $140k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome Home to this charming 3 bedroom 1 bath Cape Cod on a well-maintained street of beautifully kept homes. Cared for by the same owner for 20+ years, this home features original hardwood floors and an exceptionally large backyard--perfect for outdoor living or future possibilities. Whether you're buying your first home or looking to add to your portfolio, this home is a solid opportunity!

Key facts

  • 9,147 sq ft lot
  • Parking
  • Built 1952

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 3-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $182 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).
  • Cap rate 7.9% 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($46k/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 $933 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.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $67k; list at $135k implies a 102% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $135,000

Questions for the listing agent

  1. Built in 1952 — 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
1.05%
Cap rate
7.91%
Cash-on-cash
5.76%
DSCR
1.26
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$140,280
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5269 N 57th St 0.28mi 3/1.0 1,033 (+3%) 2mo $145,000 $140 81
5267 N 48th St 0.29mi 3/1.0 932 (-7%) 1mo $183,000 $196 74
5003 N 51st Blvd 0.32mi 3/1.0 934 (-7%) 0mo $110,000 $118 73
5330 N 54th St 0.12mi 3/1.0 1,127 (+12%) 1mo $199,900 $177 73
4906 N 58th St 0.53mi 3/1.0 940 (-6%) 1mo $100,000 $106 64
5466 N 57th St 0.38mi 3/1.0 1,108 (+11%) 1mo $95,100 $86 64
5139 N 57th St 0.31mi 3/1.0 1,128 (+13%) 1mo $125,000 $111 64
4941 N Sherman Blvd 0.70mi 3/1.0 973 (-3%) 0mo $110,000 $113 62
5735 W Thurston Ave 0.58mi 3/1.0 1,084 (+8%) 0mo $170,500 $157 59
4235 W Fairmount Ave 0.71mi 3/2.0 1,044 (+4%) 1mo $150,000 $144 55
5272 N 65th St 0.69mi 3/1.0 912 (-9%) 1mo $127,000 $139 52
4872 N 63rd St 0.71mi 3/1.5 1,100 (+10%) 1mo $207,900 $189 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
-4.8%
Equity multiple
0.82×
Total profit
$-6,940
Equity at exit
$20,129
10-year hold
IRR
7.4%
Equity multiple
1.62×
Total profit
$23,342
Equity at exit
$11,672

Cash invested: $37,800 (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
7.9×

Monthly cashflow live

Estimated rent
$1,420 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$176 /mo · $2,111/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$298
Net cashflow
$182

Break-even live

Break-even rent $1,190
Max offer price $135,000
Occupancy floor 82%

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
$33,750
Closing costs
$4,050
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5073 N 48th St Milwaukee, WI 4.0 1.0 1152 $1,595 $1.38 14d 1 0.38mi
4610 W Eggert Pl #4612 Milwaukee, WI 3.0 1.0 852 $1,095 $1.29 23d 1 0.44mi
5050 N 47th St Milwaukee, WI 2.0 1.0 1092 $1,700 $1.56 43d 1 0.47mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 16d 1 0.51mi
4900 N 58th St Milwaukee, WI 3.0 1.0 1455 $1,450 $1.00 4d 1 0.53mi
4340 W Eggert Pl Milwaukee, WI 4.0 1.0 1066 $1,695 $1.59 23d 1 0.58mi
4334 W Eggert Pl Milwaukee, WI 4.0 1.0 1077 $1,695 $1.57 23d 1 0.59mi
4852 N 48th St Unit 4852 Milwaukee, WI 2.0 1.0 830 $995 $1.20 1d 1 0.59mi
5688 N 56th St Milwaukee, WI 3.0 1.0 850 $1,445 $1.70 12d 1 0.60mi
5657 N 60th St #5659 Milwaukee, WI 3.0 1.0 878 $995 $1.13 16d 1 0.66mi
6221 W Thurston Ave #6223 Milwaukee, WI 3.0 1.0 800 $1,100 $1.38 19d 1 0.75mi
4640 N 51st Blvd Milwaukee, WI 2.0 1.0 1075 $1,275 $1.19 43d 1 0.79mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 43d 1 0.79mi
5659 N 64th St Unit 5659A Milwaukee, WI 2.0 1.0 1091 $1,300 $1.19 43d 1 0.83mi
5830 N 61st St Milwaukee, WI 3.0 1.0 1024 $1,450 $1.42 43d 1 0.84mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 23d 1 0.85mi
5435 N 40th St Milwaukee, WI 2.0 1.0 850 $1,150 $1.35 16d 1 0.86mi
6518 W Hampton Ave Unit 2 Milwaukee, WI 2.0 1.0 1100 $1,200 $1.09 43d 1 0.90mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 43d 1 0.91mi
5696 N 42nd St Milwaukee, WI 4.0 1.0 1023 $1,495 $1.46 23d 1 0.94mi
6921 W Herbert Ave Milwaukee, WI 3.0 2.0 1414 $1,620 $1.15 4d 1 0.97mi
5820 N 65th St #5822 Milwaukee, WI 2.0 1.0 700 $1,245 $1.78 43d 1 0.99mi
5823 N 65th St Unit Upper Milwaukee, WI 2.0 1.0 768 $1,295 $1.69 43d 1 1.01mi
5831 N 65th St Unit 5831 Milwaukee, WI 3.0 1.0 900 $1,195 $1.33 43d 1 1.01mi
6046 N 61st St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,345 $1.12 23d 1 1.09mi
6046 N 61st St Unit 2 Milwaukee, WI 3.0 1.0 1250 $1,395 $1.12 43d 1 1.09mi
4479A N 44th St Milwaukee, WI 2.0 1.0 1000 $895 $0.90 43d 1 1.11mi
5905 N 66th St Unit 66th Lower Milwaukee, WI 3.0 1.0 1000 $1,600 $1.60 16d 1 1.12mi
5541 N 35th St #5543 Milwaukee, WI 3.0 1.0 1130 $1,195 $1.06 4d 1 1.19mi
5237 N 34th St Unit 5237 Lower Milwaukee, WI 2.0 1.0 956 $1,350 $1.41 23d 1 1.19mi
5956 N 67th St Milwaukee, WI 2.0 1.0 925 $1,250 $1.35 43d 1 1.20mi
4661 N 38th St Unit 4661 Milwaukee, WI 2.0 1.0 1000 $845 $0.84 14d 1 1.20mi
5958 N 67th St Milwaukee, WI 2.0 1.0 925 $1,250 $1.35 4d 1 1.20mi
7348 W Medford Ave Unit 7348A Milwaukee, WI 2.0 1.0 1095 $950 $0.87 23d 1 1.27mi
4843 N 72nd St Milwaukee, WI 3.0 1.0 1014 $1,485 $1.46 43d 1 1.27mi
5950 N 69th St Unit 1 Milwaukee, WI 2.0 1.0 1100 $1,100 $1.00 43d 1 1.28mi
4651 N 36th St #4 Milwaukee, WI 2.0 1.0 747 $945 $1.27 23d 1 1.30mi
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 12d 1 1.37mi
3931 W Kaul Ave Milwaukee, WI 3.0 1.0 1400 $1,695 $1.21 43d 1 1.39mi
4139 N 50th St Milwaukee, WI 3.0 1.0 1275 $1,600 $1.25 43d 1 1.42mi

Listing history 5 events

  1. 2026-03-31
    status Pending
  2. 2026-03-31
    historical
  3. 2026-03-30
    historical Contingent
  4. 2026-03-26
    listed $135,000 Active
  5. 2004-02-16
    soldstatus $66,900

ⓘ 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
$2,111 · $176/mo
Projected year-2 tax
$2,304 · $192/mo
Expected delta
+$193/yr (+$16/mo · 9.2%)

ⓘ 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 ≥100°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
$17,038
− Mortgage interest
−$7,562
− Property taxes
−$2,111
− Insurance
−$675
− Repairs & maintenance
−$1,363
− Management
−$1,363
− Depreciation
−$3,927
Taxable income
$37
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$9
After-tax cash flow
$2,170/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

+101.8% since first listed
5 events — show timeline
  • 2026-03-31 Pending METROMLS
  • 2026-03-31 Listing Removed METROMLS
  • 2026-03-30 Contingent METROMLS
  • 2026-03-26 Listed $135,000 METROMLS
  • 2004-02-16 Sold (Public Records) $66,900 Public Records

Property tax history

+3.1%/yr

Latest (2024): $2,111 · +12.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…