CashFlowRE
Sign in Sign up
3716 N 26th St
A Composite 87.28
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • Rent growth +4.6/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$46,900

3716 N 26th St · Milwaukee, WI 53206
3 bd · 1.5 ba · 1,258 sqft · SingleFamily public records · 72 Days on market
Built 1919 3,049 sqft lot $37/sqft · 43% below area Est $82k · 43% under

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

Listing remarks MLS

This is a tax foreclosed property. Offers reviewed upon receipt - no waiting period. Owner-Occupants will be prioritized.

Key facts

  • 3,049 sq ft lot
  • Built 1919
  • Listed 71 days

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/1.5-bath single-family listed at $47k.

Deal economics

  • At list price, monthly cash flow is $601 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $47k).
  • Recommended offer: $44k (6.0% below list) — sets the bar for market timing.
  • Cap rate 21.7% 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 (+8.3%/yr); 160 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $1,224/mo this rent would consume 50% of the median local household income ($29k/yr) (locally 2061% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $5k of equity ($324 loan paydown + $5k appreciation (10.0% local appreciation)).
  • Milwaukee County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 8.0% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 4 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 $10k; list at $47k implies a 347% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; built in 1919 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $44,086 (6.0% below list)

Questions for the listing agent

  1. It's been on market 72 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 1919 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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
2.61%
Cap rate
21.67%
Cash-on-cash
54.90%
DSCR
3.44
GRM
3.2

CMA / ARV

ARV (median comp)
$82,425
List price
$46,900
Delta
-43.10%
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
3908 N 25th St 0.22mi 3/1.0 1,179 (-6%) 1mo $73,200 $62 76
3741 N 25th St 0.04mi 3/2.0 1,397 (+11%) 2mo $195,000 $140 76
3828 N 26th St 0.11mi 3/1.0 1,177 (-6%) 7mo $25,000 $21 76
3812 N 27th St 0.11mi 3/1.0 1,372 (+9%) 3mo $79,900 $58 75
2234 W Melvina St 0.32mi 3/1.0 1,128 (-10%) 4mo $98,000 $87 62
2128 W Atkinson Ave 0.58mi 3/1.0 1,210 (-4%) 6mo $66,000 $55 60
4164 N 21st St 0.67mi 3/2.0 1,205 (-4%) 6mo $150,000 $124 55
3830 N 18th St 0.64mi 3/1.0 1,208 (-4%) 8mo $90,000 $75 55
2417 W Roosevelt Dr 0.70mi 4/2.0 (+1) 1,200 (-5%) 0mo $194,900 $162 52
3850 N 19th Pl 0.53mi 3/1.0 1,387 (+10%) 8mo $90,000 $65 50
3840 N 18th St St 0.64mi 3/2.0 1,413 (+12%) 2mo $120,000 $85 45
3724 N 37th St 0.70mi 3/2.0 1,440 (+14%) 0mo $175,000 $122 41

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

Projected returns pro-forma

10.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
71.9%
Equity multiple
6.36×
Total profit
$70,323
Equity at exit
$42,251
10-year hold
IRR
67.7%
Equity multiple
15.71×
Total profit
$193,112
Equity at exit
$91,116

Cash invested: $13,132 (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 53206

Rents YoY
8.3%
Active inventory
160
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$1,224 high interval (Pro) →
Mortgage (P&I)
$246
Tax from tax record
$101 /mo · $1,208/yr
Insurance
$20
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$601

Break-even live

Break-even rent $464
Max offer price $46,900
Occupancy floor 46%

Sensitivity live

Price -10% $627 -5% $614 +0% $601 +5% $588 +10% $574
Rent -10% $504 -5% $552 +0% $601 +5% $649 +10% $698
Rate -1.0pp $624 -0.5pp $613 base $601 +0.5pp $589 +1.0pp $576

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
$11,725
Closing costs
$1,407
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
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 5d 1 0.28mi
3347 N 29th St Unit 3347A Milwaukee, WI 2.0 1.0 950 $845 $0.89 15d 1 0.39mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 18d 1 0.41mi
2821 W Concordia Ave Milwaukee, WI 3.0 1.5 1098 $1,595 $1.45 3d 1 0.45mi
3911 N 20th St Unit 3913 Milwaukee, WI 2.0 1.0 950 $995 $1.05 24d 1 0.49mi
4227 N 26th St Milwaukee, WI 2.0 1.0 950 $1,000 $1.05 18d 1 0.58mi
3646 N 19th St Milwaukee, WI 2.0 1.0 935 $1,100 $1.18 5d 1 0.59mi
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 3d 1 0.60mi
3871-3873 N 36th St Unit 3871 Milwaukee, WI 2.0 1.0 987 $950 $0.96 24d 1 0.67mi
3630 W Nash St Milwaukee, WI 2.0 1.0 1000 $1,200 $1.20 24d 1 0.68mi
3927-3929 N 17th St Milwaukee, WI 2.0 1.0 900 $1,195 $1.33 45d 1 0.73mi
3747 N 16th St Milwaukee, WI 2.0 1.0 1200 $875 $0.73 45d 1 0.75mi
3416 N 17th St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,100 $0.92 45d 1 0.77mi
3124 N 33rd St Milwaukee, WI 2.0 1.0 1200 $1,200 $1.00 45d 1 0.78mi
4355 N 28th St Milwaukee, WI 2.0 1.0 1118 $975 $0.87 22d 1 0.80mi
2931 W Chambers St Milwaukee, WI 2.0 1.0 1400 $1,050 $0.75 24d 1 0.85mi
2945 N 23rd St Milwaukee, WI 3.0 1.0 1014 $1,195 $1.18 45d 1 0.90mi
3606 N 41st St Unit 3608 Milwaukee, WI 2.0 1.0 1095 $975 $0.89 45d 1 0.92mi
2870 N 29th St #2872 Milwaukee, WI 3.0 1.0 1300 $1,250 $0.96 45d 1 0.96mi
3148 N 39th St Milwaukee, WI 2.0 1.0 1100 $1,100 $1.00 45d 1 1.00mi
3148 N 39th St Unit 1 Milwaukee, WI 2.0 1.0 1000 $1,100 $1.10 15d 1 1.00mi
3925 N 42nd St Milwaukee, WI 2.0 1.0 985 $1,400 $1.42 24d 1 1.02mi
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 45d 1 1.02mi
2955 N 17th St Unit B UPSTAIRS Milwaukee, WI 2.0 1.0 1000 $900 $0.90 18d 1 1.03mi
3298 N 13th St Milwaukee, WI 3.0 1.0 885 $895 $1.01 45d 1 1.04mi
3214 N 41st St Milwaukee, WI 2.0 1.0 900 $1,250 $1.39 45d 1 1.06mi
3890 N Sherman Blvd Milwaukee, WI 2.0 1.0 950 $1,100 $1.16 13d 1 1.07mi
2765 N 26th St Unit 1 Milwaukee, WI 3.0 1.0 1125 $1,200 $1.07 5d 1 1.08mi
2765 N 26th St Unit 2 Milwaukee, WI 2.0 1.0 1100 $1,100 $1.00 5d 1 1.08mi
1326 W Burleigh St Unit 1326 Lower Milwaukee, WI 2.0 1.0 900 $825 $0.92 3d 1 1.13mi
2741 N 23rd St Unit 2 Milwaukee, WI 3.0 1.0 1000 $1,100 $1.10 18d 1 1.14mi
2741 N 23rd St Milwaukee, WI 3.0 1.0 900 $1,050 $1.17 15d 1 1.14mi
3122 N 42nd St Milwaukee, WI 3.0 1.0 1323 $1,495 $1.13 5d 1 1.17mi
3340 N 44th St Milwaukee, WI 2.0 1.0 900 $1,295 $1.44 13d 1 1.17mi
3123 N 42nd St Milwaukee, WI 4.0 1.0 1500 $1,700 $1.13 24d 1 1.19mi
3100 W Center St Milwaukee, WI 3.0 2.0 1174 $1,531 $1.30 3d 1 1.23mi
2630 N 24th St Milwaukee, WI 2.0 1.0 934 $1,450 $1.55 21d 1 1.27mi
3045 N 11th St #3047 Milwaukee, WI 3.0 1.0 1065 $1,175 $1.10 5d 1 1.28mi
2308 W Clarke St Milwaukee, WI 4.0 2.0 1545 $1,750 $1.13 24d 1 1.32mi
2809 W Clarke St Unit 12811 Milwaukee, WI 3.0 1.0 1400 $1,200 $0.86 18d 1 1.33mi

Listing history 26 events

  1. 2026-06-21
    days on market $46,900 Active 72 DOM
  2. 2026-06-18
    days on market $46,900 Active 69 DOM
  3. 2026-06-17
    days on market $46,900 Active 68 DOM
  4. 2026-06-16
    days on market $46,900 Active 67 DOM
  5. 2026-06-15
    days on market $46,900 Active 66 DOM
  6. 2026-06-13
    days on market $46,900 Active 64 DOM
  7. 2026-06-13
    days on market $46,900 Active 63 DOM
  8. 2026-06-09
    days on market $46,900 Active 60 DOM
  9. 2026-06-08
    days on market $46,900 Active 59 DOM
  10. 2026-06-07
    days on market $46,900 Active 58 DOM
  11. 2026-06-05
    days on market $46,900 Active 55 DOM
  12. 2026-06-03
    days on market $46,900 Active 54 DOM
  13. 2026-06-02
    days on market $46,900 Active 53 DOM
  14. 2026-06-01
    days on market $46,900 Active 52 DOM
  15. 2026-05-31
    days on market $46,900 Active 51 DOM
  16. 2026-04-10
    listed $46,900 Active 121-char remark
    Show marketing remark (121 chars)

    This is a tax foreclosed property. Offers reviewed upon receipt - no waiting period. Owner-Occupants will be prioritized.

  17. 2026-02-27
    historical 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 $41,000 and the total scope of work totaling $50,850. 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.

  18. 2025-09-30
    status Pending
    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 $41,000 and the total scope of work totaling $50,850. 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.

  19. 2025-09-30
    listed $46,900 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 $41,000 and the total scope of work totaling $50,850. 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.

  20. 2025-09-30
    historical
    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 $41,000 and the total scope of work totaling $50,850. 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.

  21. 2025-08-29
    listed $46,900 Active
  22. 2014-04-17
    listed $9,900
  23. 2014-04-17
    historical
  24. 2014-04-16
    soldstatus $10,500
  25. 1988-09-01
    soldstatus $28,600
  26. 1973-02-01
    soldstatus $15,000

ⓘ 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
$1,208 · $101/mo
Projected year-2 tax
$1,208 · $101/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$14,689
− Mortgage interest
−$2,627
− Property taxes
−$1,208
− Insurance
−$234
− Repairs & maintenance
−$1,175
− Management
−$1,175
− Depreciation
−$1,364
Taxable income
$6,904
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,657
After-tax cash flow
$5,553/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)
19,887
Household income
$29,336
Rent vs Own
67.8% rent · 32.2% own
Severe rent burden
2061.0

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 (91%)
Race & ethnicity
Black 91% Two or more races 3% White 3% Hispanic / Latino 3%
Common ancestry
Norwegian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 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
▲ 133.03%
Current HPI
397.7151
Rent YoY
▲ 8.28%
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

+212.7% since first listed
11 events — show timeline
  • 2026-04-10 Listed $46,900 METROMLS
  • 2026-02-27 Listing Removed METROMLS
  • 2025-09-30 Pending METROMLS
  • 2025-09-30 Listing Removed METROMLS
  • 2025-09-30 Listed $46,900 METROMLS
  • 2025-08-29 Listed $46,900 METROMLS
  • 2014-04-17 Listing Removed METROMLS
  • 2014-04-17 Listed $9,900 METROMLS
  • 2014-04-16 Sold (MLS) $10,500 METROMLS
  • 1988-09-01 Sold (Public Records) $28,600 Public Records
  • 1973-02-01 Sold (Public Records) $15,000 Public Records

Property tax history

-7.3%/yr

Latest (2024): $1,208 · -65.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…