CashFlowRE
Sign in Sign up
5224 N 47th St
D Composite 42.39
Why this score? — see what drove the D 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 +19.5/30.0
  • DSCR +6.1/10.0
  • 1% rule +5.2/10.0
  • Livability +4.0/5.0
  • Rent growth +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$136,900

5224 N 47th St · Milwaukee, WI 53218
3 bd · 1.0 ba · 920 sqft · SingleFamily public records · 110 Days on market
Built 1949 4,791 sqft lot $149/sqft · 43% above area Est $96k · 43% over

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

Listing remarks MLS

This inviting three-bedroom Cape Cod residence in Milwaukee presents an excellent opportunity for both homeowners and investors. Featuring a spacious two-car garage & parking slab. New roof in 2024, Newer windows, furnace and water heater. . Hardwood floors under carpet. This property combines classic charm with essential modern updates, making it a versatile choice for a comfortable family home or a reliable income-generating asset. Property is rented MTM.

Key facts

  • Newer windows
  • Two car garage
  • New roof

Tags

TWO CAR GARAGENEW ROOFNEWER WINDOWSHARDWOOD FLOORS

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 $137k.

Deal economics

  • At list price, monthly cash flow is $154 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $137k).
  • Recommended offer: $125k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% 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 (+5.3%/yr); 152 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 $946 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

  • It's been on market 110 days — a 9% lower offer ($125k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 12y 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 $24k; list at $137k implies a 459% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $124,579 (9.0% below list)

Questions for the listing agent

  1. It's been on market 110 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1949 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
1.02%
Cap rate
7.65%
Cash-on-cash
4.83%
DSCR
1.21
GRM
8.1

CMA / ARV

ARV (median comp)
$95,553
List price
$136,900
Delta
43.27%
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
5267 N 48th St 0.11mi 3/1.0 932 (+1%) 1mo $183,000 $196 92
5003 N 51st Blvd 0.40mi 3/1.0 934 (+2%) 1mo $110,000 $118 78
4941 N Sherman Blvd 0.42mi 3/1.0 973 (+6%) 0mo $110,000 $113 71
5243 N 46th St 0.04mi 2/1.0 (-1) 803 (-13%) 1mo $135,000 $168 71
4752 N 44th St 0.64mi 2/1.0 (-1) 913 (-1%) 1mo $160,000 $175 63
3908 W Hampton Ave 0.71mi 3/1.0 968 (+5%) 2mo $90,000 $93 57
4868 N 52nd St 0.55mi 2/1.0 (-1) 850 (-8%) 2mo $145,605 $171 55
4235 W Fairmount Ave 0.40mi 3/2.0 1,044 (+14%) 1mo $150,000 $144 54
3733 W Fairmount Ave 0.64mi 2/1.0 (-1) 1,000 (+9%) 1mo $100,000 $100 50
5479 N 53rd St 0.52mi 3/2.0 1,037 (+13%) 2mo $214,000 $206 49
5269 N 57th St 0.66mi 3/1.0 1,033 (+12%) 2mo $145,000 $140 48
5353 N 56th St 0.61mi 3/3.0 832 (-10%) 1mo $125,000 $150 47

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
-6.2%
Equity multiple
0.76×
Total profit
$-9,025
Equity at exit
$20,412
10-year hold
IRR
6.1%
Equity multiple
1.50×
Total profit
$19,118
Equity at exit
$11,837

Cash invested: $38,332 (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
152
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,403 high interval (Pro) →
Mortgage (P&I)
$718
Tax from tax record
$179 /mo · $2,148/yr
Insurance
$57
HOA
$0
Vacancy / Maint / Mgmt
$295
Net cashflow
$154

Break-even live

Break-even rent $1,208
Max offer price $136,900
Occupancy floor 84%

Sensitivity live

Price -10% $232 -5% $193 +0% $154 +5% $116 +10% $77
Rent -10% $43 -5% $99 +0% $154 +5% $210 +10% $265
Rate -1.0pp $223 -0.5pp $189 base $154 +0.5pp $119 +1.0pp $83

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
$34,225
Closing costs
$4,107
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4610 W Eggert Pl #4612 Milwaukee, WI 3.0 1.0 852 $1,095 $1.29 25d 1 0.13mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 19d 1 0.15mi
4340 W Eggert Pl Milwaukee, WI 4.0 1.0 1066 $1,695 $1.59 25d 1 0.21mi
4334 W Eggert Pl Milwaukee, WI 4.0 1.0 1077 $1,695 $1.57 25d 1 0.22mi
5050 N 47th St Milwaukee, WI 2.0 1.0 1092 $1,700 $1.56 45d 1 0.24mi
5435 N 40th St Milwaukee, WI 2.0 1.0 850 $1,150 $1.35 19d 1 0.48mi
4852 N 48th St Unit 4852 Milwaukee, WI 2.0 1.0 830 $995 $1.20 3d 1 0.49mi
5696 N 42nd St Milwaukee, WI 4.0 1.0 1023 $1,495 $1.46 25d 1 0.67mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 45d 1 0.67mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 25d 1 0.71mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 45d 1 0.73mi
5237 N 34th St Unit 5237 Lower Milwaukee, WI 2.0 1.0 956 $1,350 $1.41 25d 1 0.79mi
5688 N 56th St Milwaukee, WI 3.0 1.0 850 $1,445 $1.70 14d 1 0.82mi
4640 N 51st Blvd Milwaukee, WI 2.0 1.0 1075 $1,275 $1.19 45d 1 0.83mi
4661 N 38th St Unit 4661 Milwaukee, WI 2.0 1.0 1000 $845 $0.84 16d 1 0.92mi
5657 N 60th St #5659 Milwaukee, WI 3.0 1.0 878 $995 $1.13 19d 1 0.95mi
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 14d 1 0.97mi
4479A N 44th St Milwaukee, WI 2.0 1.0 1000 $895 $0.90 45d 1 0.98mi
4651 N 36th St #4 Milwaukee, WI 2.0 1.0 747 $945 $1.27 25d 1 1.00mi
4572 N 38th St Unit 2 Milwaukee, WI 2.0 1.0 600 $950 $1.58 45d 1 1.02mi
6026 W Carmen Ave Milwaukee, WI 2.0 1.0 672 $1,195 $1.78 25d 1 1.06mi
6221 W Thurston Ave #6223 Milwaukee, WI 3.0 1.0 800 $1,100 $1.38 21d 1 1.07mi
5830 N 61st St Milwaukee, WI 3.0 1.0 1024 $1,450 $1.42 45d 1 1.10mi
5659 N 64th St Unit 5659A Milwaukee, WI 2.0 1.0 1091 $1,300 $1.19 45d 1 1.16mi
6110 N 39th St Milwaukee, WI 2.0 1.0 703 $1,395 $1.98 6d 1 1.24mi
6518 W Hampton Ave Unit 2 Milwaukee, WI 2.0 1.0 1100 $1,200 $1.09 45d 1 1.25mi
6148 N 39th St Milwaukee, WI 2.0 1.0 792 $1,175 $1.48 45d 1 1.29mi
5820 N 65th St #5822 Milwaukee, WI 2.0 1.0 700 $1,245 $1.78 45d 1 1.29mi
5823 N 65th St Unit Upper Milwaukee, WI 2.0 1.0 768 $1,295 $1.69 45d 1 1.31mi
5831 N 65th St Unit 5831 Milwaukee, WI 3.0 1.0 900 $1,195 $1.33 45d 1 1.32mi
5905 N 66th St Unit 66th Lower Milwaukee, WI 3.0 1.0 1000 $1,600 $1.60 18d 1 1.42mi
5956 N 67th St Milwaukee, WI 2.0 1.0 925 $1,250 $1.35 45d 1 1.49mi
5958 N 67th St Milwaukee, WI 2.0 1.0 925 $1,250 $1.35 6d 1 1.49mi

Listing history 19 events

  1. 2026-06-21
    days on market $136,900 Active 110 DOM
  2. 2026-06-18
    days on market $136,900 Active 107 DOM
  3. 2026-06-17
    days on market $136,900 Active 106 DOM
  4. 2026-06-16
    days on market $136,900 Active 105 DOM
  5. 2026-06-15
    days on market $136,900 Active 104 DOM
  6. 2026-06-13
    days on market $136,900 Active 102 DOM
  7. 2026-06-13
    days on market $136,900 Active 101 DOM
  8. 2026-06-09
    days on market $136,900 Active 98 DOM
  9. 2026-06-08
    days on market $136,900 Active 97 DOM
  10. 2026-06-07
    days on market $136,900 Active 96 DOM
  11. 2026-06-05
    days on market $136,900 Active 93 DOM
  12. 2026-06-03
    days on market $136,900 Active 92 DOM
  13. 2026-06-02
    days on market $136,900 Active 91 DOM
  14. 2026-06-01
    days on market $136,900 Active 90 DOM
  15. 2026-05-31
    days on market $136,900 Active 89 DOM
  16. 2026-03-01
    listed $136,900 Active 467-char remark
    Show marketing remark (467 chars)

    This inviting three-bedroom Cape Cod residence in Milwaukee presents an excellent opportunity for both homeowners and investors. Featuring a spacious two-car garage & parking slab. New roof in 2024, Newer windows, furnace and water heater. . Hardwood floors under carpet. This property combines classic charm with essential modern updates, making it a versatile choice for a comfortable family home or a reliable income-generating asset. Property is rented MTM.

  17. 2014-02-14
    listed $29,900 205-char remark
    Show marketing remark (205 chars)

    Attention landlords and rehabbers!!! A little work will go a long way!! It won't take much to get this up and running. 3 bedrooms. Clean. HWF's. Updated windows. Sold in as-is condition. NOT A FORECLOSURE!

  18. 2014-02-14
    historical 205-char remark
    Show marketing remark (205 chars)

    Attention landlords and rehabbers!!! A little work will go a long way!! It won't take much to get this up and running. 3 bedrooms. Clean. HWF's. Updated windows. Sold in as-is condition. NOT A FORECLOSURE!

  19. 2010-11-05
    soldstatus $24,500 205-char remark
    Show marketing remark (205 chars)

    Attention landlords and rehabbers!!! A little work will go a long way!! It won't take much to get this up and running. 3 bedrooms. Clean. HWF's. Updated windows. Sold in as-is condition. NOT A FORECLOSURE!

ⓘ 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
$2,148 · $179/mo
Projected year-2 tax
$2,340 · $195/mo
Expected delta
+$192/yr (+$16/mo · 8.9%)

ⓘ 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
$16,834
− Mortgage interest
−$7,669
− Property taxes
−$2,148
− Insurance
−$684
− Repairs & maintenance
−$1,347
− Management
−$1,347
− Depreciation
−$3,983
Taxable loss
−$343
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$82
After-tax cash flow
$1,934/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

+458.8% since first listed
4 events — show timeline
  • 2026-03-01 Listed $136,900 METROMLS
  • 2014-02-14 Listing Removed METROMLS
  • 2014-02-14 Listed $29,900 METROMLS
  • 2010-11-05 Sold (MLS) $24,500 METROMLS

Property tax history

+5.0%/yr

Latest (2024): $2,148 · +28.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…