CashFlowRE
Sign in Sign up
3570 N 19th St
B Composite 70.4
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 +29.5/30.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +8.6/10.0
  • Rent growth +4.6/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • ARV discount +0.0/15.0

$134,900

3570 N 19th St · Milwaukee, WI 53206
5 bd · 1.0 ba · 1,580 sqft · SingleFamily public records · 77 Days on market
Built 1915 3,920 sqft lot $85/sqft · 35% above area Est $100k · 35% over

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

Listing remarks MLS

Spacious and income-producing, this large single-family home offers 6 generously sized bedrooms and 2 full bathrooms, making it an ideal investment opportunity. The property is currently rented at $1,700 per month, providing immediate cash flow. Inside, you'll find a recently renovated kitchen featuring updated finishes and modern functionality, along with refreshed bathrooms that add to the home's overall appeal. With ample living space and a flexible layout, this property accommodates a variety of living arrangements. Whether you're looking to expand your investment portfolio or secure a property with strong rental potential, this home delivers size, updates, and steady income all in one.

Key facts

  • 3,920 sq ft lot
  • Built 1915
  • Listed 77 days

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

Deal economics

  • At list price, monthly cash flow is $483 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $127k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.6% 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 (+8.3%/yr); 150 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); lower-income renter base — watch delinquency; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $1,834/mo this rent would consume 75% of the median local household income ($29k/yr) (locally 2061% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $14k of equity ($933 loan paydown + $13k 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 $38k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 77 days — a 6% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 5 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 $7k; list at $135k implies a 1827% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $126,806 (6.0% below list)

Questions for the listing agent

  1. It's been on market 77 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1915 — 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
1.36%
Cap rate
10.59%
Cash-on-cash
15.36%
DSCR
1.68
GRM
6.1

CMA / ARV

ARV (median comp)
$99,592
List price
$134,900
Delta
35.45%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3700 N 14th St 0.33mi 5/2.0 1,611 (+2%) 2mo $205,000 $127 76
3450 N 23rd St 0.33mi 4/2.0 (-1) 1,556 (-2%) 4mo $135,000 $87 69
3558 N 11th St 0.49mi 5/1.5 1,656 (+5%) 5mo $150,000 $91 63
3783 N 9th St 0.63mi 4/2.0 (-1) 1,562 (-1%) 2mo $220,000 $141 58
4058 N 24th Pl 0.71mi 4/1.0 (-1) 1,561 (-1%) 3mo $109,900 $70 57
3745 N 25th St 0.57mi 4/1.5 (-1) 1,635 (+4%) 5mo $100,000 $61 57
3927 N 16th St 0.39mi 4/2.0 (-1) 1,755 (+11%) 4mo $161,900 $92 51
4144 N 14th St 0.71mi 4/2.0 (-1) 1,617 (+2%) 5mo $210,000 $130 50
3206 N 12th St 0.62mi 4/1.0 (-1) 1,710 (+8%) 3mo $25,800 $15 50
3230 N 12th St 0.59mi 5/1.0 1,762 (+12%) 4mo $140,000 $79 50
3024 N 20th St 0.66mi 4/1.0 (-1) 1,461 (-8%) 4mo $68,000 $47 48
3003 N 20th St 0.70mi 4/1.0 (-1) 1,437 (-9%) 2mo $93,000 $65 46

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
38.2%
Equity multiple
4.02×
Total profit
$114,007
Equity at exit
$121,529
10-year hold
IRR
34.8%
Equity multiple
9.89×
Total profit
$335,630
Equity at exit
$262,081

Cash invested: $37,772 (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 53206

Rents YoY
8.3%
Active inventory
150
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,834 high interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$202 /mo · $2,426/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$385
Net cashflow
$483

Break-even live

Break-even rent $1,222
Max offer price $134,900
Occupancy floor 69%

Sensitivity live

Price -10% $560 -5% $522 +0% $483 +5% $445 +10% $407
Rent -10% $339 -5% $411 +0% $483 +5% $556 +10% $628
Rate -1.0pp $551 -0.5pp $518 base $483 +0.5pp $449 +1.0pp $413

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
$33,725
Closing costs
$4,047
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
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 2d 1 0.65mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 4d 1 0.67mi
2704 W Concordia Ave Unit Na Milwaukee, WI 5.0 2.0 1856 $2,500 $1.35 24d 1 0.73mi
2308 W Clarke St Milwaukee, WI 4.0 2.0 1545 $1,750 $1.13 24d 1 1.22mi
223 E Burleigh St Unit 223 Milwaukee, WI 4.0 1.0 1153 $1,395 $1.21 44d 1 1.41mi

Listing history 28 events

  1. 2026-06-18
    days on market $134,900 Active 77 DOM
  2. 2026-06-17
    days on market $134,900 Active 76 DOM
  3. 2026-06-16
    days on market $134,900 Active 75 DOM
  4. 2026-06-15
    days on market $134,900 Active 74 DOM
  5. 2026-06-13
    days on market $134,900 Active 72 DOM
  6. 2026-06-13
    days on market $134,900 Active 71 DOM
  7. 2026-06-09
    days on market $134,900 Active 68 DOM
  8. 2026-06-08
    days on market $134,900 Active 67 DOM
  9. 2026-06-07
    days on market $134,900 Active 66 DOM
  10. 2026-06-05
    days on market $134,900 Active 63 DOM
  11. 2026-06-03
    days on market $134,900 Active 62 DOM
  12. 2026-06-02
    days on market $134,900 Active 61 DOM
  13. 2026-06-01
    days on market $134,900 Active 60 DOM
  14. 2026-05-31
    days on market $134,900 Active 59 DOM
  15. 2026-04-27
    price $134,900 699-char remark
    Show marketing remark (699 chars)

    Spacious and income-producing, this large single-family home offers 6 generously sized bedrooms and 2 full bathrooms, making it an ideal investment opportunity. The property is currently rented at $1,700 per month, providing immediate cash flow. Inside, you'll find a recently renovated kitchen featuring updated finishes and modern functionality, along with refreshed bathrooms that add to the home's overall appeal. With ample living space and a flexible layout, this property accommodates a variety of living arrangements. Whether you're looking to expand your investment portfolio or secure a property with strong rental potential, this home delivers size, updates, and steady income all in one.

  16. 2026-04-02
    listed $139,900 Active 699-char remark
    Show marketing remark (699 chars)

    Spacious and income-producing, this large single-family home offers 6 generously sized bedrooms and 2 full bathrooms, making it an ideal investment opportunity. The property is currently rented at $1,700 per month, providing immediate cash flow. Inside, you'll find a recently renovated kitchen featuring updated finishes and modern functionality, along with refreshed bathrooms that add to the home's overall appeal. With ample living space and a flexible layout, this property accommodates a variety of living arrangements. Whether you're looking to expand your investment portfolio or secure a property with strong rental potential, this home delivers size, updates, and steady income all in one.

  17. 2022-05-18
    soldstatus $7,000 Sold 484-char remark
    Show marketing remark (484 chars)

    Single family home on Milwaukee's North Side! City Scope of Essential Work is $52,250. Total scope of work is $70,150. This property is being sold in AS-Is Condition. Bring flashlights & use caution when entering. City has Homebuyer Assistance program which provides up to $20,000 to assist w/ the rehab of City-owned foreclosed homes. See attached document or call for more details. Note: Room sizes are estimated. City of Milwaukee Tax Foreclosure Property. OPEN TO INVESTORS.

  18. 2022-04-08
    status Pending 484-char remark
    Show marketing remark (484 chars)

    Single family home on Milwaukee's North Side! City Scope of Essential Work is $52,250. Total scope of work is $70,150. This property is being sold in AS-Is Condition. Bring flashlights & use caution when entering. City has Homebuyer Assistance program which provides up to $20,000 to assist w/ the rehab of City-owned foreclosed homes. See attached document or call for more details. Note: Room sizes are estimated. City of Milwaukee Tax Foreclosure Property. OPEN TO INVESTORS.

  19. 2021-04-21
    price $7,087 484-char remark
    Show marketing remark (484 chars)

    Single family home on Milwaukee's North Side! City Scope of Essential Work is $52,250. Total scope of work is $70,150. This property is being sold in AS-Is Condition. Bring flashlights & use caution when entering. City has Homebuyer Assistance program which provides up to $20,000 to assist w/ the rehab of City-owned foreclosed homes. See attached document or call for more details. Note: Room sizes are estimated. City of Milwaukee Tax Foreclosure Property. OPEN TO INVESTORS.

  20. 2020-12-15
    status Active 484-char remark
    Show marketing remark (484 chars)

    Single family home on Milwaukee's North Side! City Scope of Essential Work is $52,250. Total scope of work is $70,150. This property is being sold in AS-Is Condition. Bring flashlights & use caution when entering. City has Homebuyer Assistance program which provides up to $20,000 to assist w/ the rehab of City-owned foreclosed homes. See attached document or call for more details. Note: Room sizes are estimated. City of Milwaukee Tax Foreclosure Property. OPEN TO INVESTORS.

  21. 2020-12-15
    historical 484-char remark
    Show marketing remark (484 chars)

    Single family home on Milwaukee's North Side! City Scope of Essential Work is $52,250. Total scope of work is $70,150. This property is being sold in AS-Is Condition. Bring flashlights & use caution when entering. City has Homebuyer Assistance program which provides up to $20,000 to assist w/ the rehab of City-owned foreclosed homes. See attached document or call for more details. Note: Room sizes are estimated. City of Milwaukee Tax Foreclosure Property. OPEN TO INVESTORS.

  22. 2020-05-05
    price $9,450 484-char remark
    Show marketing remark (484 chars)

    Single family home on Milwaukee's North Side! City Scope of Essential Work is $52,250. Total scope of work is $70,150. This property is being sold in AS-Is Condition. Bring flashlights & use caution when entering. City has Homebuyer Assistance program which provides up to $20,000 to assist w/ the rehab of City-owned foreclosed homes. See attached document or call for more details. Note: Room sizes are estimated. City of Milwaukee Tax Foreclosure Property. OPEN TO INVESTORS.

  23. 2019-09-17
    listed $15,750 Active 484-char remark
    Show marketing remark (484 chars)

    Single family home on Milwaukee's North Side! City Scope of Essential Work is $52,250. Total scope of work is $70,150. This property is being sold in AS-Is Condition. Bring flashlights & use caution when entering. City has Homebuyer Assistance program which provides up to $20,000 to assist w/ the rehab of City-owned foreclosed homes. See attached document or call for more details. Note: Room sizes are estimated. City of Milwaukee Tax Foreclosure Property. OPEN TO INVESTORS.

  24. 2019-09-17
    historical
    Show marketing remark (484 chars)

    Single family home on Milwaukee's North Side! City Scope of Essential Work is $52,250. Total scope of work is $70,150. This property is being sold in AS-Is Condition. Bring flashlights & use caution when entering. City has Homebuyer Assistance program which provides up to $20,000 to assist w/ the rehab of City-owned foreclosed homes. See attached document or call for more details. Note: Room sizes are estimated. City of Milwaukee Tax Foreclosure Property. OPEN TO INVESTORS.

  25. 2019-08-02
    listed $15,750 Active
  26. 2013-02-09
    listed $7,500
  27. 2013-02-09
    historical
  28. 1998-11-13
    soldstatus $34,000

ⓘ 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
$2,426 · $202/mo
Projected year-2 tax
$2,461 · $205/mo
Expected delta
+$35/yr (+$3/mo · 1.4%)

ⓘ 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
$22,014
− Mortgage interest
−$7,556
− Property taxes
−$2,426
− Insurance
−$674
− Repairs & maintenance
−$1,761
− Management
−$1,761
− Depreciation
−$3,924
Taxable income
$3,911
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$939
After-tax cash flow
$4,863/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)
19,887
Household income
$29,336
Rent vs Own
67.8% rent · 32.2% own
Severe rent burden
2061.0

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 (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

Market trends

HPI YoY
▲ 133.03%
Current HPI
397.7151
Rent YoY
▲ 8.28%
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

+296.8% since first listed
14 events — show timeline
  • 2026-04-27 Price Changed $134,900 METROMLS
  • 2026-04-02 Listed $139,900 METROMLS
  • 2022-05-18 Sold (MLS) $7,000 METROMLS
  • 2022-04-08 Pending METROMLS
  • 2021-04-21 Price Changed $7,087 METROMLS
  • 2020-12-15 Relisted METROMLS
  • 2020-12-15 Listing Removed METROMLS
  • 2020-05-05 Price Changed $9,450 METROMLS
  • 2019-09-17 Listed $15,750 METROMLS
  • 2019-09-17 Listing Removed METROMLS
  • 2019-08-02 Listed $15,750 METROMLS
  • 2013-02-09 Listing Removed METROMLS
  • 2013-02-09 Listed $7,500 METROMLS
  • 1998-11-13 Sold (Public Records) $34,000 Public Records

Property tax history

+2.4%/yr

Latest (2024): $2,426 · -54.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…