CashFlowRE
Sign in Sign up
4745 N 48th St
B- Composite 69.03
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$89,900

4745 N 48th St · Milwaukee, WI 53218
4 bd · 2.0 ba · 1,769 sqft · SingleFamily public records · 64 Days on market
Built 1928 6,098 sqft lot $51/sqft · 54% below area

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

Listing remarks MLS

This property is being offered as a tax foreclosure by the City of Milwaukee. Please see attached scope of work with the essential renovation costs of $30,740 and the total scope of work totaling $83,976. Room and lot sizes are estimates & all information should be verified. Property being sold in 'as-is' condition. Property is subject to a performance deposit. Earnest money to be paid to Knight Barry Title and can be mailed or dropped off. Please indicate Knight Barry will be holding EM.

Key facts

  • 6,098 sq ft lot
  • 2 garage spots
  • Built 1928

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 4-bed/2.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $707 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $85k (6.0% below list) — sets the bar for market timing.
  • Cap rate 15.7% 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; 6 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 44% 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 $622 of loan paydown is wiped out by about $3k 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 $25k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($85k) is reasonable based on typical stale-listing flexibility.
  • 4 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 $19k; list at $90k implies a 376% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $84,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 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 1928 — 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
1.87%
Cap rate
15.73%
Cash-on-cash
33.72%
DSCR
2.50
GRM
4.5

CMA / ARV

ARV (median comp)
$196,881
List price
$89,900
Delta
-54.34%
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
4611 N 46th St 0.22mi 4/2.0 1,900 (+7%) 0mo $250,000 $132 77
4607 N 42nd St 0.44mi 4/2.0 1,700 (-4%) 1mo $195,000 $115 72
4570 N 44th St 0.35mi 4/2.0 1,892 (+7%) 3mo $260,000 $137 70
4341 N 48th St 0.51mi 4/2.5 1,675 (-5%) 1mo $255,000 $152 64
4937 N 51st Blvd 0.31mi 3/2.0 (-1) 1,595 (-10%) 3mo $206,000 $129 62
4545 N 45th St 0.32mi 4/2.5 1,542 (-13%) 4mo $205,000 $133 59
4571 N 39th St 0.63mi 4/1.5 1,691 (-4%) 6mo $219,900 $130 57
4576 N 40th St 0.59mi 3/2.0 (-1) 1,682 (-5%) 6mo $190,000 $113 54
5613 W Congress St 0.68mi 4/2.0 1,881 (+6%) 5mo $249,900 $133 53
4576 N 38th St 0.71mi 4/2.0 1,992 (+13%) 0mo $79,900 $40 46
5273 N 51st Blvd 0.71mi 4/3.0 2,007 (+14%) 0mo $230,000 $115 40
4350 N 40th St 0.74mi 3/1.5 (-1) 1,520 (-14%) 5mo $182,500 $120 30

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
31.6%
Equity multiple
2.37×
Total profit
$34,472
Equity at exit
$13,404
10-year hold
IRR
40.0%
Equity multiple
5.18×
Total profit
$105,175
Equity at exit
$7,773

Cash invested: $25,172 (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
4.5×

Monthly cashflow live

Estimated rent
$1,682 high interval (Pro) →
Mortgage (P&I)
$471
Tax est. 1.5%
$112 /mo · $1,348/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$353
Net cashflow
$707

Break-even live

Break-even rent $786
Max offer price $89,900
Occupancy floor 53%

Sensitivity live

Price -10% $769 -5% $738 +0% $707 +5% $676 +10% $645
Rent -10% $574 -5% $641 +0% $707 +5% $774 +10% $840
Rate -1.0pp $753 -0.5pp $730 base $707 +0.5pp $684 +1.0pp $660

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
$22,475
Closing costs
$2,697
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4900 N 58th St Milwaukee, WI 3.0 1.0 1455 $1,450 $1.00 5d 1 0.62mi
4139 N 50th St Milwaukee, WI 3.0 1.0 1275 $1,600 $1.25 44d 1 0.80mi
5268 N 64th St Milwaukee, WI 5.0 1.0 1672 $1,850 $1.11 11d 1 1.12mi
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 44d 1 1.12mi
6813 W Hampton Ave Unit Rear (Unit B) Milwaukee, WI 3.0 2.0 1600 $1,350 $0.84 24d 1 1.23mi
4079 N 63rd St Milwaukee, WI 3.0 1.0 1600 $1,595 $1.00 20d 1 1.25mi

Listing history 24 events

  1. 2026-06-18
    days on market $89,900 Active 64 DOM
  2. 2026-06-17
    days on market $89,900 Active 63 DOM
  3. 2026-06-16
    days on market $89,900 Active 62 DOM
  4. 2026-06-15
    days on market $89,900 Active 61 DOM
  5. 2026-06-13
    days on market $89,900 Active 59 DOM
  6. 2026-06-13
    days on market $89,900 Active 58 DOM
  7. 2026-06-09
    days on market $89,900 Active 55 DOM
  8. 2026-06-08
    days on market $89,900 Active 54 DOM
  9. 2026-06-07
    days on market $89,900 Active 53 DOM
  10. 2026-06-05
    days on market $89,900 Active 50 DOM
  11. 2026-06-03
    days on market $89,900 Active 49 DOM
  12. 2026-06-02
    days on market $89,900 Active 48 DOM
  13. 2026-06-01
    days on market $89,900 Active 47 DOM
  14. 2026-05-31
    days on market $89,900 Active 46 DOM
  15. 2026-04-13
    listed $89,900 Active 499-char remark
    Show marketing remark (499 chars)

    This property is being offered as a tax foreclosure by the City of Milwaukee. Please see attached scope of work with the essential renovation costs of $30,740 and the total scope of work totaling $83,976. Room and lot sizes are estimates & all information should be verified. Property being sold in 'as-is' condition. Property is subject to a performance deposit. Earnest money to be paid to Knight Barry Title and can be mailed or dropped off. Please indicate Knight Barry will be holding EM.

  16. 2026-04-06
    historical 237-char remark
    Show marketing remark (237 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 will be prioritized. BIDS DUE March 30, 2026 at 10:00 am.

  17. 2026-02-23
    listed $95,000 Active 237-char remark
    Show marketing remark (237 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 will be prioritized. BIDS DUE March 30, 2026 at 10:00 am.

  18. 2013-08-27
    listed $19,900
  19. 2013-08-27
    historical
  20. 2013-02-09
    listed $49,900
  21. 2013-02-09
    historical
  22. 2012-05-31
    soldstatus $18,900
  23. 2001-11-19
    soldstatus $64,900
  24. 1972-05-01
    soldstatus $16,700

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (shaded) · 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
$20,181
− Mortgage interest
−$5,036
− Property taxes
−$1,348
− Insurance
−$450
− Repairs & maintenance
−$1,615
− Management
−$1,615
− Depreciation
−$2,615
Taxable income
$7,503
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,801
After-tax cash flow
$6,687/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

+438.3% since first listed
10 events — show timeline
  • 2026-04-13 Listed $89,900 METROMLS
  • 2026-04-06 Listing Removed METROMLS
  • 2026-02-23 Listed $95,000 METROMLS
  • 2013-08-27 Listing Removed METROMLS
  • 2013-08-27 Listed $19,900 METROMLS
  • 2013-02-09 Listing Removed METROMLS
  • 2013-02-09 Listed $49,900 METROMLS
  • 2012-05-31 Sold (MLS) $18,900 METROMLS
  • 2001-11-19 Sold (Public Records) $64,900 Public Records
  • 1972-05-01 Sold (Public Records) $16,700 Public Records

Property tax history

+17.4%/yr

Latest (2024): $12,340 · +226.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…