CashFlowRE
Sign in Sign up
5525 N 36th St
C+ Composite 60.01
Why this score? — see what drove the C+ 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 +21.3/30.0
  • ARV discount +13.9/15.0
  • DSCR +6.8/10.0
  • 1% rule +5.6/10.0
  • 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

$139,900

5525 N 36th St · Milwaukee, WI 53209
3 bd · 1.0 ba · 1,311 sqft · SingleFamily public records · 118 Days on market
Built 1906 4,356 sqft lot $107/sqft · 14% below area Est $163k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome Home to this 4 bdrm, 1 full bath owner occupy or investment opportunity! Features include newer kitchen appliances and spacious walk-in pantry, main floor full bath with ceramic walk-in shower, generous-sized living room, enclosed front porch with fenced-in front yard, 2nd floor off-bedroom balcony overlooking the semi-fenced-in backyard, prime off-street parking with a 1 car detached garage and parking space.

Key facts

  • Off-bedroom balcony
  • Fenced-in front yard
  • Enclosed front porch

Tags

NEWER KITCHEN APPLIANCESSPACIOUS WALK-IN PANTRYCERAMIC WALK-IN SHOWERENCLOSED FRONT PORCHFENCED-IN FRONT YARDOFF-BEDROOM BALCONY

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 $140k.

Deal economics

  • At list price, monthly cash flow is $206 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $140k).
  • Recommended offer: $127k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% 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; 19 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 37% 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 $967 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $39k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 118 days — a 9% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 5y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1906 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $127,309 (9.0% below list)

Questions for the listing agent

  1. It's been on market 118 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 1906 — 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
1.06%
Cap rate
8.06%
Cash-on-cash
6.31%
DSCR
1.28
GRM
7.9

CMA / ARV

ARV (median comp)
$163,193
List price
$139,900
Delta
-14.27%
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
5331 N 37th St 0.25mi 3/1.0 1,306 (-0%) 0mo $133,000 $102 87
5324 N 34th St 0.29mi 4/1.0 (+1) 1,324 (+1%) 2mo $75,000 $57 78
5460 N 37th St 0.08mi 3/1.0 1,436 (+10%) 2mo $125,000 $87 78
5378 N 36th St 0.18mi 4/2.0 (+1) 1,345 (+3%) 1mo $165,000 $123 78
5549 N 33rd St 0.19mi 3/2.5 1,241 (-5%) 3mo $176,000 $142 74
5936 N 35th St 0.53mi 3/1.0 1,358 (+4%) 1mo $163,000 $120 69
5730 N 35th St 0.30mi 2/1.0 (-1) 1,216 (-7%) 4mo $162,000 $133 66
5403 N 37th St 0.17mi 4/1.5 (+1) 1,498 (+14%) 4mo $129,000 $86 58
3223 W Fairmount Ave 0.72mi 4/1.0 (+1) 1,358 (+4%) 3mo $124,000 $91 53
5931 N 42nd St 0.63mi 3/1.5 1,183 (-10%) 0mo $220,000 $186 52
5880 N 29th St 0.65mi 3/1.5 1,144 (-13%) 4mo $202,500 $177 44
6025 N 35th St 0.64mi 4/2.0 (+1) 1,505 (+15%) 2mo $112,000 $74 35

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
-1.1%
Equity multiple
0.96×
Total profit
$-1,722
Equity at exit
$20,860
10-year hold
IRR
13.3%
Equity multiple
2.30×
Total profit
$51,043
Equity at exit
$12,096

Cash invested: $39,172 (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
7.9×

Monthly cashflow live

Estimated rent
$1,479 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$171 /mo · $2,050/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$311
Net cashflow
$206

Break-even live

Break-even rent $1,219
Max offer price $139,900
Occupancy floor 81%

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
$34,975
Closing costs
$4,197
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5541 N 35th St #5543 Milwaukee, WI 3.0 1.0 1130 $1,195 $1.06 4d 1 0.07mi
5237 N 34th St Unit 5237 Lower Milwaukee, WI 2.0 1.0 956 $1,350 $1.41 24d 1 0.38mi
5696 N 42nd St Milwaukee, WI 4.0 1.0 1023 $1,495 $1.46 24d 1 0.40mi
5884 N 35th St Milwaukee, WI 2.0 1.0 1200 $1,500 $1.25 44d 1 0.48mi
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 12d 1 0.68mi
4334 W Eggert Pl Milwaukee, WI 4.0 1.0 1077 $1,695 $1.57 24d 1 0.68mi
4340 W Eggert Pl Milwaukee, WI 4.0 1.0 1066 $1,695 $1.59 24d 1 0.69mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 17d 1 0.73mi
3931 W Kaul Ave Milwaukee, WI 3.0 1.0 1400 $1,695 $1.21 44d 1 0.77mi
5050 N 47th St Milwaukee, WI 2.0 1.0 1092 $1,700 $1.56 44d 1 0.89mi
5073 N 48th St Milwaukee, WI 4.0 1.0 1152 $1,595 $1.38 15d 1 0.94mi
4661 N 38th St Unit 4661 Milwaukee, WI 2.0 1.0 1000 $845 $0.84 15d 1 1.10mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 44d 1 1.17mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 24d 1 1.21mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 44d 1 1.21mi
4479A N 44th St Milwaukee, WI 2.0 1.0 1000 $895 $0.90 44d 1 1.42mi
5657 N 60th St #5659 Milwaukee, WI 3.0 1.0 878 $995 $1.13 17d 1 1.45mi
4640 N 51st Blvd Milwaukee, WI 2.0 1.0 1075 $1,275 $1.19 44d 1 1.46mi
6600 N Sidney Pl Glendale, WI 1.0–2.0 1.0 800 $1,587 $1.98 3d 13 1.47mi

Listing history 36 events

  1. 2026-06-18
    days on market $139,900 Active 118 DOM
  2. 2026-06-17
    days on market $139,900 Active 117 DOM
  3. 2026-06-16
    days on market $139,900 Active 116 DOM
  4. 2026-06-15
    days on market $139,900 Active 115 DOM
  5. 2026-06-13
    days on market $139,900 Active 113 DOM
  6. 2026-06-13
    days on market $139,900 Active 112 DOM
  7. 2026-06-09
    days on market $139,900 Active 109 DOM
  8. 2026-06-08
    days on market $139,900 Active 108 DOM
  9. 2026-06-07
    days on market $139,900 Active 107 DOM
  10. 2026-06-05
    days on market $139,900 Active 104 DOM
  11. 2026-06-03
    days on market $139,900 Active 103 DOM
  12. 2026-06-02
    days on market $139,900 Active 102 DOM
  13. 2026-06-01
    days on market $139,900 Active 101 DOM
  14. 2026-05-31
    days on market $139,900 Active 100 DOM
  15. 2026-05-13
    price $139,900 421-char remark
    Show marketing remark (421 chars)

    Welcome Home to this 4 bdrm, 1 full bath owner occupy or investment opportunity! Features include newer kitchen appliances and spacious walk-in pantry, main floor full bath with ceramic walk-in shower, generous-sized living room, enclosed front porch with fenced-in front yard, 2nd floor off-bedroom balcony overlooking the semi-fenced-in backyard, prime off-street parking with a 1 car detached garage and parking space.

  16. 2026-02-20
    listed $149,900 Active 421-char remark
    Show marketing remark (421 chars)

    Welcome Home to this 4 bdrm, 1 full bath owner occupy or investment opportunity! Features include newer kitchen appliances and spacious walk-in pantry, main floor full bath with ceramic walk-in shower, generous-sized living room, enclosed front porch with fenced-in front yard, 2nd floor off-bedroom balcony overlooking the semi-fenced-in backyard, prime off-street parking with a 1 car detached garage and parking space.

  17. 2023-07-31
    soldstatus $125,000 Sold 262-char remark
    Show marketing remark (262 chars)

    This fully renovated 4 bedroom bungalow is beautifully done. Features include an enclosed porch, off street parking including a 1 car garage AND parking space, gorgeous floors, upper balcony overlooking the backyard, and walk-in shower. Schedule a showing today.

  18. 2023-07-05
    status Pending 262-char remark
    Show marketing remark (262 chars)

    This fully renovated 4 bedroom bungalow is beautifully done. Features include an enclosed porch, off street parking including a 1 car garage AND parking space, gorgeous floors, upper balcony overlooking the backyard, and walk-in shower. Schedule a showing today.

  19. 2023-06-23
    price $144,900 262-char remark
    Show marketing remark (262 chars)

    This fully renovated 4 bedroom bungalow is beautifully done. Features include an enclosed porch, off street parking including a 1 car garage AND parking space, gorgeous floors, upper balcony overlooking the backyard, and walk-in shower. Schedule a showing today.

  20. 2023-06-13
    price $147,900 262-char remark
    Show marketing remark (262 chars)

    This fully renovated 4 bedroom bungalow is beautifully done. Features include an enclosed porch, off street parking including a 1 car garage AND parking space, gorgeous floors, upper balcony overlooking the backyard, and walk-in shower. Schedule a showing today.

  21. 2023-05-22
    price $148,900 262-char remark
    Show marketing remark (262 chars)

    This fully renovated 4 bedroom bungalow is beautifully done. Features include an enclosed porch, off street parking including a 1 car garage AND parking space, gorgeous floors, upper balcony overlooking the backyard, and walk-in shower. Schedule a showing today.

  22. 2023-05-05
    listed $149,900 Active 262-char remark
    Show marketing remark (262 chars)

    This fully renovated 4 bedroom bungalow is beautifully done. Features include an enclosed porch, off street parking including a 1 car garage AND parking space, gorgeous floors, upper balcony overlooking the backyard, and walk-in shower. Schedule a showing today.

  23. 2023-04-10
    historical
  24. 2023-02-16
    listed $63,900 Active
  25. 2023-02-10
    soldstatus $40,000 Sold
  26. 2023-01-13
    status Pending
  27. 2023-01-13
    historical Contingent
  28. 2023-01-10
    listed $40,000 Active
  29. 2021-09-28
    soldstatus $620,000
  30. 2021-09-24
    soldstatus $57,000 Sold
  31. 2021-08-21
    historical Contingent
  32. 2021-08-05
    price $74,900
  33. 2021-06-29
    price $79,900
  34. 2021-06-03
    listed $84,900 Active
  35. 2000-06-07
    soldstatus $62,000
  36. 1983-09-01
    soldstatus $37,900

ⓘ 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
$2,050 · $171/mo
Projected year-2 tax
$2,319 · $193/mo
Expected delta
+$269/yr (+$22/mo · 13.1%)

ⓘ 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 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
$17,751
− Mortgage interest
−$7,837
− Property taxes
−$2,050
− Insurance
−$700
− Repairs & maintenance
−$1,420
− Management
−$1,420
− Depreciation
−$4,070
Taxable income
$255
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$61
After-tax cash flow
$2,409/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

+269.1% since first listed
22 events — show timeline
  • 2026-05-13 Price Changed $139,900 METROMLS
  • 2026-02-20 Listed $149,900 METROMLS
  • 2023-07-31 Sold (MLS) $125,000 METROMLS
  • 2023-07-05 Pending METROMLS
  • 2023-06-23 Price Changed $144,900 METROMLS
  • 2023-06-13 Price Changed $147,900 METROMLS
  • 2023-05-22 Price Changed $148,900 METROMLS
  • 2023-05-05 Listed $149,900 METROMLS
  • 2023-04-10 Listing Removed METROMLS
  • 2023-02-16 Listed $63,900 METROMLS
  • 2023-02-10 Sold (MLS) $40,000 METROMLS
  • 2023-01-13 Pending METROMLS
  • 2023-01-13 Contingent METROMLS
  • 2023-01-10 Listed $40,000 METROMLS
  • 2021-09-28 Sold (Public Records) $620,000 Public Records
  • 2021-09-24 Sold (MLS) $57,000 METROMLS
  • 2021-08-21 Contingent METROMLS
  • 2021-08-05 Price Changed $74,900 METROMLS
  • 2021-06-29 Price Changed $79,900 METROMLS
  • 2021-06-03 Listed $84,900 METROMLS
  • 2000-06-07 Sold (Public Records) $62,000 Public Records
  • 1983-09-01 Sold (Public Records) $37,900 Public Records

Property tax history

+6.0%/yr

Latest (2024): $2,050 · +45.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…