CashFlowRE
Sign in Sign up
4319 N 47th St
A- Composite 80.59
Why this score? — see what drove the A- 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 +13.6/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.3/10.0
  • Appreciation +5.7/10.0
  • Rent growth +4.3/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$115,000

4319 N 47th St · Milwaukee, WI 53216
4 bd · 1.0 ba · 922 sqft · SingleFamily public records · 2 Days on market
Built 1938 4,791 sqft lot $125/sqft · 14% below area Est $133k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Check out this 4 bedroom, 1 bath Cape Cod with detached garage. Home is currently occupied with tenants.

Key facts

  • 4,791 sq ft lot
  • 2 garage spots
  • Built 1938

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Municipal water; Municipal sewer
  • Home design: 1.5-story single-family home; Year built per assessor/public record
  • Exterior features: Vinyl exterior; Lot under 1/2 acre (approximately 0.11 acre); Residential zoning

Interior

  • Kitchen: Stove; Refrigerator
  • 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 4-bed/1.0-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $498 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $115k).
  • Cap rate 11.5% 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 (+7.0%/yr); 126 active listings in the ZIP; 9 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 42% of the median local income ($47k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $2k of equity ($795 loan paydown + $2k appreciation (1.3% local appreciation)).
  • Milwaukee County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (1.3% appreciation + 7.0% rent growth), your $32k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 7y 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 $100k; 15% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1938 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $115,000

Questions for the listing agent

  1. Built in 1938 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.43%
Cap rate
11.49%
Cash-on-cash
18.57%
DSCR
1.83
GRM
5.8

CMA / ARV

ARV (median comp)
$133,090
List price
$115,000
Delta
8.87%
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
4451 N 49th St 0.21mi 3/1.0 (-1) 940 (+2%) 2mo $199,900 $213 80
4430 W Glendale Ave 0.40mi 3/1.0 (-1) 908 (-2%) 0mo $180,000 $198 74
4516 N 44th St 0.34mi 4/1.0 981 (+6%) 2mo $98,000 $100 72
4478 N 48th St 0.21mi 3/1.0 (-1) 870 (-6%) 7mo $99,900 $115 70
4524 N 38th St 0.68mi 3/1.0 (-1) 935 (+1%) 8mo $142,900 $153 54
4355 N 42nd St 0.37mi 3/1.5 (-1) 1,001 (+9%) 10mo $213,000 $213 53
5359 W Leon Ter 0.42mi 3/1.0 (-1) 800 (-13%) 1mo $120,000 $150 53
4715 N 39th St 0.74mi 3/1.0 (-1) 892 (-3%) 9mo $61,000 $68 47
4448 W Leon Ter 0.68mi 3/1.0 (-1) 1,014 (+10%) 2mo $130,000 $128 45
4600 N 51st Blvd 0.41mi 3/2.0 (-1) 1,060 (+15%) 5mo $73,500 $69 43
4713 W Fond Du Lac Ave 0.63mi 3/1.0 (-1) 1,056 (+14%) 4mo $155,000 $147 38
4856 N 51st Blvd 0.73mi 3/1.0 (-1) 790 (-14%) 10mo $110,000 $139 29

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.33% appreciation · 7.01% rent growth · sell at horizon

5-year hold
IRR
24.6%
Equity multiple
2.33×
Total profit
$42,703
Equity at exit
$41,236
10-year hold
IRR
29.4%
Equity multiple
5.13×
Total profit
$132,964
Equity at exit
$56,362

Cash invested: $32,200 (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 53216

Home prices YoY
0.3%
Rents YoY
7.0%
Active inventory
126
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,650 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$154 /mo · $1,850/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$498

Break-even live

Break-even rent $1,019
Max offer price $115,000
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
$28,750
Closing costs
$3,450
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 23d 1 0.50mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 43d 1 0.51mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 43d 1 0.53mi
4610 W Eggert Pl #4612 Milwaukee, WI 3.0 1.0 852 $1,095 $1.29 23d 1 1.05mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 17d 1 1.07mi
4340 W Eggert Pl Milwaukee, WI 4.0 1.0 1066 $1,695 $1.59 23d 1 1.07mi
4334 W Eggert Pl Milwaukee, WI 4.0 1.0 1077 $1,695 $1.57 23d 1 1.08mi
4153 N 68th St Milwaukee, WI 3.0 1.0 1025 $1,700 $1.66 43d 1 1.25mi
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 12d 1 1.37mi

Listing history 10 events

  1. 2026-06-13
    statusdays on market $115,000 Pending 2 DOM
  2. 2026-06-09
    remarks 166-char remark
  3. 2026-06-08
    pricestatusdays on marketlisting id $115,000 Active 1 DOM
  4. 2026-05-14
    historical 104-char remark
    Show marketing remark (104 chars)

    Check out this 4 bedroom, 1 bath Cape Cod with detached garage. Home is currently occupied with tenants.

  5. 2026-04-28
    price $144,900 104-char remark
    Show marketing remark (104 chars)

    Check out this 4 bedroom, 1 bath Cape Cod with detached garage. Home is currently occupied with tenants.

  6. 2026-04-14
    listed $154,000 Active 104-char remark
    Show marketing remark (104 chars)

    Check out this 4 bedroom, 1 bath Cape Cod with detached garage. Home is currently occupied with tenants.

  7. 2019-05-06
    soldstatus $100,000
  8. 2019-01-25
    soldstatus $35,000 Sold 135-char remark
    Show marketing remark (135 chars)

    4 bedroom Cape Cod is now available for new owner. Bring your decorating ideas. Come see and send your offer. Room sizes are estimates.

  9. 2019-01-19
    status Pending 135-char remark
    Show marketing remark (135 chars)

    4 bedroom Cape Cod is now available for new owner. Bring your decorating ideas. Come see and send your offer. Room sizes are estimates.

  10. 2019-01-09
    listed $30,000 Active 135-char remark
    Show marketing remark (135 chars)

    4 bedroom Cape Cod is now available for new owner. Bring your decorating ideas. Come see and send your offer. Room sizes are estimates.

ⓘ 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
$1,850 · $154/mo
Projected year-2 tax
$1,989 · $166/mo
Expected delta
+$139/yr (+$12/mo · 7.5%)

ⓘ 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
$19,800
− Mortgage interest
−$6,442
− Property taxes
−$1,850
− Insurance
−$575
− Repairs & maintenance
−$1,584
− Management
−$1,584
− Depreciation
−$3,345
Taxable income
$4,419
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,061
After-tax cash flow
$4,919/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)
30,345
Household income
$46,752
Rent vs Own
52.7% rent · 47.3% own
Severe rent burden
2202.0

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 (81%)
Race & ethnicity
Black 81% White 9% Hispanic / Latino 5% Two or more races 5% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 1%
Foreign-born
3% · Canada, Philippines, China
Languages at home
93% English-only · Spanish 4% 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
▲ 1.33%
Current HPI
381.0954
Rent YoY
▲ 7.01%
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

+283.3% since first listed
9 events — show timeline
  • 2026-06-10 Pending METROMLS
  • 2026-06-08 Listed $115,000 METROMLS
  • 2026-05-14 Listing Removed METROMLS
  • 2026-04-28 Price Changed $144,900 METROMLS
  • 2026-04-14 Listed $154,000 METROMLS
  • 2019-05-06 Sold (Public Records) $100,000 Public Records
  • 2019-01-25 Sold (MLS) $35,000 METROMLS
  • 2019-01-19 Pending METROMLS
  • 2019-01-09 Listed $30,000 METROMLS

Property tax history

+2.1%/yr

Latest (2024): $1,850 · +15.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…