CashFlowRE
Sign in Sign up
2927 W Carmen Ave
B Composite 73.0
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
  • ARV discount +11.8/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.8/10.0
  • Rent growth +4.7/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$109,900

2927 W Carmen Ave · Milwaukee, WI 53209
3 bd · 1.0 ba · 831 sqft · SingleFamily public records · 47 Days on market
Built 1952 6,098 sqft lot $132/sqft · 10% below area Est $122k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3BR 1BA house with newer roof, huge yard, and it's tucked away in a less traveled area. This house has been a long time rental home and is highly desirable for tenants.

Key facts

  • Huge yard
  • Newer roof
  • Less traveled area

Tags

NEWER ROOFHUGE YARDLESS TRAVELED AREA

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 $110k.

Deal economics

  • At list price, monthly cash flow is $462 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.3% 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 (+8.6%/yr); 168 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 38% of the median local income ($48k/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 $760 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 + 8.0% rent growth), your $31k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($107k) 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 $17k; list at $110k implies a 546% 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 $106,603 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.38%
Cap rate
11.33%
Cash-on-cash
18.00%
DSCR
1.80
GRM
6.0

CMA / ARV

ARV (median comp)
$121,626
List price
$109,900
Delta
-9.64%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5760 N 32nd St 0.14mi 3/1.0 882 (+6%) 1mo $128,000 $145 82
5791 N 32nd St 0.17mi 2/1.0 (-1) 882 (+6%) 1mo $125,000 $142 76
5778 N 32nd St 0.14mi 3/1.0 926 (+11%) 5mo $106,000 $114 70
5618 N Dexter Ave 0.40mi 2/2.0 (-1) 835 (+0%) 6mo $265,000 $317 66
5648 N Dexter Ave 0.37mi 2/1.0 (-1) 782 (-6%) 3mo $244,000 $312 65
5738 N 38th St 0.50mi 2/1.0 (-1) 820 (-1%) 6mo $157,000 $191 64
5908 N 32nd St 0.23mi 2/1.0 (-1) 720 (-13%) 1mo $134,900 $187 61
5915 N 38th St 0.56mi 3/1.0 782 (-6%) 6mo $65,000 $83 59
5342 N 26th St 0.60mi 3/1.0 768 (-8%) 3mo $82,500 $107 57
5528 N 32nd St 0.34mi 2/1.0 (-1) 748 (-10%) 8mo $115,000 $154 56
5629 N 35th St 0.40mi 2/1.0 (-1) 936 (+13%) 7mo $93,000 $99 50
3805 W Kaul Ave 0.68mi 2/1.0 (-1) 747 (-10%) 11mo $109,900 $147 38

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
15.0%
Equity multiple
1.64×
Total profit
$19,614
Equity at exit
$16,386
10-year hold
IRR
27.1%
Equity multiple
3.97×
Total profit
$91,447
Equity at exit
$9,502

Cash invested: $30,772 (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 53209

Rents YoY
8.6%
Active inventory
168
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,516 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$114 /mo · $1,371/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$318
Net cashflow
$462

Break-even live

Break-even rent $932
Max offer price $109,900
Occupancy floor 65%

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
$27,475
Closing costs
$3,297
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6110 N 39th St Milwaukee, WI 2.0 1.0 703 $1,395 $1.98 4d 1 0.69mi
6148 N 39th St Milwaukee, WI 2.0 1.0 792 $1,175 $1.48 44d 1 0.72mi
5696 N 42nd St Milwaukee, WI 4.0 1.0 1023 $1,495 $1.46 24d 1 0.74mi
5237 N 34th St Unit 5237 Lower Milwaukee, WI 2.0 1.0 956 $1,350 $1.41 24d 1 0.76mi
5435 N 40th St Milwaukee, WI 2.0 1.0 850 $1,150 $1.35 17d 1 0.79mi
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 12d 1 0.98mi
6600 N Sidney Pl Glendale, WI 1.0–2.0 1.0 800 $1,587 $1.98 3d 13 1.03mi
1633 W Bender Rd Apt 11C Glendale, WI 2.0 2.0 1000 $1,725 $1.73 24d 1 1.03mi
1616 W Bender Rd Glendale, WI 2.0 2.0 764 $1,775 $2.32 2d 1 1.13mi
4334 W Eggert Pl Milwaukee, WI 4.0 1.0 1077 $1,695 $1.57 24d 1 1.21mi
4340 W Eggert Pl Milwaukee, WI 4.0 1.0 1066 $1,695 $1.59 24d 1 1.22mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 17d 1 1.26mi
4610 W Eggert Pl #4612 Milwaukee, WI 3.0 1.0 852 $1,095 $1.29 24d 1 1.33mi
5050 N 47th St Milwaukee, WI 2.0 1.0 1092 $1,700 $1.56 44d 1 1.42mi

Listing history 9 events

  1. 2026-05-04
    status Active 168-char remark
    Show marketing remark (168 chars)

    3BR 1BA house with newer roof, huge yard, and it's tucked away in a less traveled area. This house has been a long time rental home and is highly desirable for tenants.

  2. 2026-04-24
    historical Contingent 168-char remark
    Show marketing remark (168 chars)

    3BR 1BA house with newer roof, huge yard, and it's tucked away in a less traveled area. This house has been a long time rental home and is highly desirable for tenants.

  3. 2026-04-09
    listed $109,900 Active 168-char remark
    Show marketing remark (168 chars)

    3BR 1BA house with newer roof, huge yard, and it's tucked away in a less traveled area. This house has been a long time rental home and is highly desirable for tenants.

  4. 2013-01-23
    listed $19,900 87-char remark
    Show marketing remark (87 chars)

    Foreclosure property being sold in the as is condition. Room sizes have been estimated.

  5. 2013-01-23
    historical 87-char remark
    Show marketing remark (87 chars)

    Foreclosure property being sold in the as is condition. Room sizes have been estimated.

  6. 2009-12-10
    soldstatus $17,000 87-char remark
    Show marketing remark (87 chars)

    Foreclosure property being sold in the as is condition. Room sizes have been estimated.

  7. 2006-09-29
    soldstatus $74,000
  8. 1998-05-01
    soldstatus $55,000
  9. 1998-04-01
    soldstatus $55,000

ⓘ 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
$1,371 · $114/mo
Projected year-2 tax
$1,702 · $142/mo
Expected delta
+$331/yr (+$28/mo · 24.1%)

ⓘ 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
$18,197
− Mortgage interest
−$6,156
− Property taxes
−$1,371
− Insurance
−$550
− Repairs & maintenance
−$1,456
− Management
−$1,456
− Depreciation
−$3,197
Taxable income
$4,012
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$963
After-tax cash flow
$4,576/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)
45,170
Household income
$48,486
Rent vs Own
56.2% rent · 43.8% own
Severe rent burden
3390.0

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 (66%)
Race & ethnicity
Black 66% White 22% Hispanic / Latino 5% Two or more races 5% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 3% Portuguese 1% Iranian 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · Spanish 4% Other Asian/Pacific 1% Russian/Polish/Slavic 1%

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
▼ -194.98%
Current HPI
172.4275
Rent YoY
▲ 8.61%
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

+99.8% since first listed
9 events — show timeline
  • 2026-05-04 Relisted METROMLS
  • 2026-04-24 Contingent METROMLS
  • 2026-04-09 Listed $109,900 METROMLS
  • 2013-01-23 Listing Removed METROMLS
  • 2013-01-23 Listed $19,900 METROMLS
  • 2009-12-10 Sold (MLS) $17,000 METROMLS
  • 2006-09-29 Sold (Public Records) $74,000 Public Records
  • 1998-05-01 Sold (Public Records) $55,000 Public Records
  • 1998-04-01 Sold (Public Records) $55,000 Public Records

Property tax history

-1.0%/yr

Latest (2024): $1,371 · +25.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…