CashFlowRE
Sign in Sign up
3054 N 59th St
B- Composite 68.67
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 +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$55,000

3054 N 59th St · Milwaukee, WI 53210
2 bd · 1.0 ba · 1,000 sqft · SingleFamily public records · 104 Days on market
Built 1928 3,920 sqft lot

🖨 Deal sheet 📄 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 will be prioritized. BIDS DUE FEBRUARY 16, 2026 AT 10:00am

Key facts

  • 3,920 sq ft lot
  • Built 1928
  • Listed 104 days

Property features AI

Exterior

  • Utilities: Municipal water; Municipal sewer
  • Home design: 1.5-story single-family home; Information source for year built: Assessor/Public Record
  • Construction: Less than 1/2 acre lot; Zoning: RT2
  • Exterior features: Other exterior

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: Master bedroom (Upper); Bedroom 2 (Upper); Bedroom 3 (Upper)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas heat
  • Interior features: Full basement

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 2-bed/1.0-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $555 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $50k (9.0% below list) — sets the bar for market timing.
  • Cap rate 18.4% 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 (+3.8%/yr); 142 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k 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 + 3.8% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 104 days — a 9% lower offer ($50k) is reasonable based on typical stale-listing flexibility.
  • 3 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 $24k; list at $55k implies a 129% 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 $50,050 (9.0% below list)

Questions for the listing agent

  1. It's been on market 104 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 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
2.15%
Cap rate
18.40%
Cash-on-cash
43.25%
DSCR
2.92
GRM
3.9

CMA / ARV

ARV (on-the-fly)
$202,000
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6200 W Locust St 0.28mi 2/1.5 949 (-5%) 9mo $215,000 $227 69
3176 N 60th St 0.17mi 3/1.0 (+1) 1,103 (+10%) 2mo $50,000 $45 68
2721 N 56th St 0.44mi 3/1.0 (+1) 1,000 (0%) 11mo $105,000 $105 65
3518 N 56th St #3520 0.60mi 2/1.0 970 (-3%) 2mo $200,000 $206 65
3280 N 60th St 0.31mi 2/1.0 864 (-14%) 2mo $175,000 $203 61
5132 W Townsend St 0.63mi 2/1.0 951 (-5%) 3mo $165,000 $174 60
2908 N 69th St 0.66mi 2/1.0 1,040 (+4%) 8mo $229,900 $221 56
2652 N 55th St 0.55mi 3/1.0 (+1) 1,101 (+10%) 6mo $92,500 $84 47
2747 N 63rd St 0.46mi 2/1.0 861 (-14%) 12mo $193,000 $224 46
6515 W Girard Ave 0.41mi 3/1.0 (+1) 1,116 (+12%) 14mo $225,000 $202 44
3745 N 58th Blvd 0.74mi 3/1.0 (+1) 1,113 (+11%) 3mo $147,000 $132 39
3634 N 61st St 0.67mi 3/1.0 (+1) 1,146 (+15%) 7mo $205,000 $179 33

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 · 3.82% rent growth · sell at horizon

5-year hold
IRR
41.0%
Equity multiple
2.78×
Total profit
$27,438
Equity at exit
$8,201
10-year hold
IRR
47.7%
Equity multiple
5.78×
Total profit
$73,588
Equity at exit
$4,755

Cash invested: $15,400 (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 53210

Home prices YoY
-21.5%
Rents YoY
3.8%
Active inventory
142
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$1,184 high interval (Pro) →
Mortgage (P&I)
$288
Tax est. 1.5%
$69 /mo · $825/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$555

Break-even live

Break-even rent $481
Max offer price $55,000
Occupancy floor 48%

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
$13,750
Closing costs
$1,650
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
3012 N 57th St Unit Lower Milwaukee, WI 3.0 1.0 1130 $1,398 $1.24 4d 1 0.13mi
2947 N 54th St #2945 Milwaukee, WI 2.0 1.0 1244 $1,050 $0.84 14d 1 0.29mi
6319 W Girard Ave Milwaukee, WI 2.0 1.0 1100 $1,375 $1.25 44d 1 0.32mi
2821 N 57th St Milwaukee, WI 2.0 1.0 900 $995 $1.11 14d 1 0.33mi
3155 N 52nd St Milwaukee, WI 3.0 2.0 1300 $1,400 $1.08 44d 1 0.38mi
6100 W Lisbon Ave Apt 1 Milwaukee, WI 2.0 1.0 945 $1,150 $1.22 4d 1 0.43mi
6211 W Lisbon Ave Unit 4 Milwaukee, WI 2.0 1.0 700 $950 $1.36 44d 1 0.45mi
2661 N 62nd St #2663 Wauwatosa, WI 2.0 1.0 1200 $1,700 $1.42 44d 1 0.55mi
3072 N 49th St Unit 3072- 3 Milwaukee, WI 2.0 1.0 1000 $950 $0.95 44d 1 0.58mi
3072 N 49th St Milwaukee, WI 2.0 1.0 1000 $950 $0.95 16d 1 0.58mi
3066 N 49th St Unit 3066-5 Milwaukee, WI 2.0 1.0 1100 $950 $0.86 44d 1 0.58mi
2639 N 55th St Unit 2639A (Upper) Milwaukee, WI 2.0 1.0 950 $1,150 $1.21 17d 1 0.58mi
2841 N 49th St Milwaukee, WI 2.0 1.0 1237 $1,098 $0.89 44d 1 0.62mi
5137 W Keefe Ave Unit 5137 Milwaukee, WI 2.0 1.0 1000 $1,550 $1.55 3d 1 0.63mi
2629 N 50th St Unit Upper Milwaukee, WI 3.0 1.0 1258 $1,375 $1.09 3d 1 0.74mi
2842 N 47th St Milwaukee, WI 2.0 1.0 1500 $1,100 $0.73 44d 1 0.76mi
2629 N 49th St Milwaukee, WI 3.0 1.0 1200 $1,350 $1.12 44d 1 0.78mi
2613 N 48th St Unit 2 Milwaukee, WI 2.0 1.0 1150 $1,250 $1.09 24d 1 0.84mi
4409 W Burleigh St Apt 1 Milwaukee, WI 2.0 1.0 800 $795 $0.99 4d 1 0.86mi
6960 W Appleton Ave Apt 4 Milwaukee, WI 2.0 1.0 750 $1,100 $1.47 44d 1 0.91mi
2438 N 51st St Unit 2 Milwaukee, WI 3.0 1.0 1300 $1,650 $1.27 24d 1 0.92mi
2467 N 49th St Unit 2467A Milwaukee, WI 2.0 1.0 850 $850 $1.00 44d 1 0.94mi
3340 N 44th St Milwaukee, WI 2.0 1.0 900 $1,295 $1.44 12d 1 0.97mi
2713 N 44th St Milwaukee, WI 3.0 1.0 1450 $1,350 $0.93 44d 1 0.97mi
2663 N 44th St Unit 1 Milwaukee, WI 2.0 1.0 900 $995 $1.11 44d 1 1.00mi
2712 N 44th St Unit 2712A Milwaukee, WI 2.0 1.0 911 $995 $1.09 24d 1 1.00mi
2409 N 49th St Milwaukee, WI 3.0 1.0 1335 $1,248 $0.93 44d 1 1.00mi
3122 N 42nd St Milwaukee, WI 3.0 1.0 1323 $1,495 $1.13 4d 1 1.05mi
2240 N 62nd St Unit 2240_Upper Wauwatosa, WI 2.0 1.0 1100 $1,525 $1.39 24d 1 1.07mi
3214 N 41st St Milwaukee, WI 2.0 1.0 900 $1,250 $1.39 44d 1 1.12mi
3179 N 39th St Milwaukee, WI 1.0 1.0 800 $850 $1.06 2d 1 1.20mi
3179 N 39th St Unit 3907AUER Milwaukee, WI 1.0 1.0 800 $750 $0.94 3d 1 1.20mi
3148 N 39th St Unit 1 Milwaukee, WI 2.0 1.0 1000 $1,100 $1.10 14d 1 1.23mi
3148 N 39th St Milwaukee, WI 2.0 1.0 1100 $1,100 $1.00 44d 1 1.23mi
3606 N 41st St Unit 3608 Milwaukee, WI 2.0 1.0 1095 $975 $0.89 44d 1 1.26mi
2331 N 44th St #2333 Milwaukee, WI 2.0 1.0 1000 $995 $0.99 44d 1 1.27mi
2706 N 39th St Unit 2706 Milwaukee, WI 2.0 1.0 866 $845 $0.98 44d 1 1.31mi
2512 N 41st St #2514 Milwaukee, WI 2.0 1.0 1007 $1,200 $1.19 44d 1 1.31mi
4139 N 50th St Milwaukee, WI 3.0 1.0 1275 $1,600 $1.25 44d 1 1.31mi
3890 N Sherman Blvd Milwaukee, WI 2.0 1.0 950 $1,100 $1.16 12d 1 1.32mi

Listing history 22 events

  1. 2026-06-18
    days on market $55,000 Active 104 DOM
  2. 2026-06-17
    days on market $55,000 Active 103 DOM
  3. 2026-06-16
    days on market $55,000 Active 102 DOM
  4. 2026-06-15
    days on market $55,000 Active 101 DOM
  5. 2026-06-13
    days on market $55,000 Active 99 DOM
  6. 2026-06-13
    days on market $55,000 Active 98 DOM
  7. 2026-06-09
    days on market $55,000 Active 95 DOM
  8. 2026-06-08
    days on market $55,000 Active 94 DOM
  9. 2026-06-07
    days on market $55,000 Active 93 DOM
  10. 2026-06-05
    days on market $55,000 Active 90 DOM
  11. 2026-06-03
    days on market $55,000 Active 89 DOM
  12. 2026-06-02
    statusdays on market $55,000 Active 88 DOM
  13. 2026-06-01
    days on market $55,000 Contingent 87 DOM
  14. 2026-05-31
    days on market $55,000 Contingent 86 DOM
  15. 2026-04-20
    historical Contingent
  16. 2026-03-04
    listed $55,000 Active
  17. 2026-02-17
    status Pending 238-char remark
    Show marketing remark (238 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 FEBRUARY 16, 2026 AT 10:00am

  18. 2026-02-17
    historical 238-char remark
    Show marketing remark (238 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 FEBRUARY 16, 2026 AT 10:00am

  19. 2026-01-13
    listed $77,100 Active 238-char remark
    Show marketing remark (238 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 FEBRUARY 16, 2026 AT 10:00am

  20. 2013-02-02
    listed $100,000 196-char remark
    Show marketing remark (196 chars)

    Gorgeous place to call home! This two bedroom brick bungalow home has a Florida sun room, hard wood floors, natural wood work, china cabinets and an artificial fire place. This home is immaculate!

  21. 2013-02-02
    historical 196-char remark
    Show marketing remark (196 chars)

    Gorgeous place to call home! This two bedroom brick bungalow home has a Florida sun room, hard wood floors, natural wood work, china cabinets and an artificial fire place. This home is immaculate!

  22. 1977-02-01
    soldstatus $24,000

ⓘ 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 (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
$14,204
− Mortgage interest
−$3,081
− Property taxes
−$825
− Insurance
−$275
− Repairs & maintenance
−$1,136
− Management
−$1,136
− Depreciation
−$1,600
Taxable income
$6,150
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,476
After-tax cash flow
$5,184/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)
23,922
Household income
$48,217
Rent vs Own
60.4% rent · 39.6% own
Severe rent burden
1730.0

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 (71%)
Race & ethnicity
Black 71% White 17% Hispanic / Latino 6% Two or more races 6% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Romanian 2% Portuguese 1% Italian 1%
Foreign-born
3% · Canada, Philippines
Languages at home
94% English-only · Spanish 3% Other Asian/Pacific 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
▼ -76.77%
Current HPI
280.0133
Rent YoY
▲ 3.82%
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

+129.2% since first listed
8 events — show timeline
  • 2026-04-20 Contingent METROMLS
  • 2026-03-04 Listed $55,000 METROMLS
  • 2026-02-17 Pending METROMLS
  • 2026-02-17 Listing Removed METROMLS
  • 2026-01-13 Listed $77,100 METROMLS
  • 2013-02-02 Listing Removed METROMLS
  • 2013-02-02 Listed $100,000 METROMLS
  • 1977-02-01 Sold (Public Records) $24,000 Public Records

Property tax history

+1.6%/yr

Latest (2024): $3,458 · +59.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…