CashFlowRE
Sign in Sign up
3956 N 41st St Multi-family
B- Composite 69.03
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 +21.8/30.0
  • ARV discount +15.0/15.0
  • 1% rule +7.7/10.0
  • DSCR +7.0/10.0
  • 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

$160,000

3956 N 41st St · Milwaukee, WI 53216
5 bd · 2.0 ba · 2,056 sqft · MultiFamily public records · 141 Days on market
Built 1942 3,920 sqft lot $78/sqft · 23% below area Est $207k · 23% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Just Reduced!!! Welcome to this charming four bedroom, two-bathroom residence. Step inside and discover a layout designed for comfortable everyday living. Each bedroom offers plenty of space and each bathroom is fully tiled. This home was once a duplex, but currently used as a single-family home. This offers the buyer an opportunity to continue to take advantage of the generous size and unique layout or convert it back to a duplex and add income generating potential. The property also features a 2 car detached garage and additional parking spot in the rear.

Key facts

  • Unique layout
  • 3,920 sq ft lot
  • 2 garage spots

Tags

FULLY TILED BATHROOMSUNIQUE LAYOUTINCOME GENERATING POTENTIAL

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 5-bed/2.0-bath multifamily listed at $160k.

Deal economics

  • At list price, monthly cash flow is $248 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $141k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% 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); 130 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $2,025/mo this rent would consume 52% of the median local household income ($47k/yr) (locally 2202% 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 $3k of equity ($1k 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 $45k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 141 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 9y ago; this cycle's ask has dropped $40k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.3% of price; built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $140,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 141 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1942 — 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.27%
Cap rate
8.16%
Cash-on-cash
6.66%
DSCR
1.30
GRM
6.6

CMA / ARV

ARV (median comp)
$206,874
List price
$160,000
Delta
-17.82%
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
4049 N Elmhurst Rd #4051 0.22mi 4/2.0 (-1) 2,122 (+3%) 2mo $170,000 $80 78
4122 W Roosevelt Dr 0.17mi 5/2.0 1,964 (-4%) 9mo $181,621 $92 78
3625 W Capitol Dr 0.24mi 4/2.0 (-1) 2,100 (+2%) 5mo $165,000 $79 76
3708 N 42nd St 0.32mi 4/2.0 (-1) 1,957 (-5%) 12mo $173,367 $89 62
4518 W Medford Ave #4520 0.48mi 4/2.0 (-1) 2,032 (-1%) 13mo $228,000 $112 60
3502 N 37th St 0.51mi 5/2.0 1,898 (-8%) 8mo $95,000 $50 57
3444 N 44th St #3446 0.54mi 4/2.0 (-1) 1,969 (-4%) 14mo $215,000 $109 51
3702 N 51st Blvd 0.73mi 4/2.0 (-1) 2,050 (-0%) 15mo $265,000 $129 48
2916 W Melvina St 0.70mi 4/2.0 (-1) 2,184 (+6%) 6mo $88,250 $40 46
3373 N 47th St #3375 0.74mi 4/2.0 (-1) 1,840 (-10%) 4mo $192,000 $104 40
3367 N 36th St 0.65mi 4/2.0 (-1) 1,787 (-13%) 11mo $100,000 $56 34
3744 N 51st Blvd #3746 0.71mi 4/2.0 (-1) 1,786 (-13%) 14mo $173,000 $97 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
12.5%
Equity multiple
1.67×
Total profit
$30,087
Equity at exit
$57,372
10-year hold
IRR
18.7%
Equity multiple
3.64×
Total profit
$118,482
Equity at exit
$78,417

Cash invested: $44,800 (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
130
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$2,025 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$446 /mo · $5,349/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$425
Net cashflow
$248

Break-even live

Break-even rent $1,711
Max offer price $160,000
Occupancy floor 83%

Sensitivity live

Price -10% $339 -5% $294 +0% $248 +5% $203 +10% $158
Rent -10% $88 -5% $168 +0% $248 +5% $328 +10% $408
Rate -1.0pp $329 -0.5pp $289 base $248 +0.5pp $207 +1.0pp $165

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
$40,000
Closing costs
$4,800
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3123 N 42nd St Milwaukee, WI 4.0 1.0 1500 $1,700 $1.13 24d 1 0.92mi
2704 W Concordia Ave Unit Na Milwaukee, WI 5.0 2.0 1856 $2,500 $1.35 24d 1 1.07mi
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 2d 1 1.30mi

Listing history 26 events

  1. 2026-06-21
    pricedays on market $160,000 Active 141 DOM
  2. 2026-06-18
    days on market $170,000 Active 138 DOM
  3. 2026-06-17
    days on market $170,000 Active 137 DOM
  4. 2026-06-16
    days on market $170,000 Active 136 DOM
  5. 2026-06-15
    days on market $170,000 Active 135 DOM
  6. 2026-06-13
    days on market $170,000 Active 133 DOM
  7. 2026-06-13
    days on market $170,000 Active 132 DOM
  8. 2026-06-09
    days on market $170,000 Active 129 DOM
  9. 2026-06-08
    days on market $170,000 Active 128 DOM
  10. 2026-06-07
    days on market $170,000 Active 127 DOM
  11. 2026-06-05
    days on market $170,000 Active 124 DOM
  12. 2026-06-03
    days on market $170,000 Active 123 DOM
  13. 2026-06-02
    days on market $170,000 Active 122 DOM
  14. 2026-06-01
    days on market $170,000 Active 121 DOM
  15. 2026-05-31
    days on market $170,000 Active 120 DOM
  16. 2026-05-14
    price $170,000 563-char remark
    Show marketing remark (563 chars)

    Just Reduced!!! Welcome to this charming four bedroom, two-bathroom residence. Step inside and discover a layout designed for comfortable everyday living. Each bedroom offers plenty of space and each bathroom is fully tiled. This home was once a duplex, but currently used as a single-family home. This offers the buyer an opportunity to continue to take advantage of the generous size and unique layout or convert it back to a duplex and add income generating potential. The property also features a 2 car detached garage and additional parking spot in the rear.

  17. 2026-04-10
    price $180,000 563-char remark
    Show marketing remark (563 chars)

    Just Reduced!!! Welcome to this charming four bedroom, two-bathroom residence. Step inside and discover a layout designed for comfortable everyday living. Each bedroom offers plenty of space and each bathroom is fully tiled. This home was once a duplex, but currently used as a single-family home. This offers the buyer an opportunity to continue to take advantage of the generous size and unique layout or convert it back to a duplex and add income generating potential. The property also features a 2 car detached garage and additional parking spot in the rear.

  18. 2026-03-04
    price $190,000 563-char remark
    Show marketing remark (563 chars)

    Just Reduced!!! Welcome to this charming four bedroom, two-bathroom residence. Step inside and discover a layout designed for comfortable everyday living. Each bedroom offers plenty of space and each bathroom is fully tiled. This home was once a duplex, but currently used as a single-family home. This offers the buyer an opportunity to continue to take advantage of the generous size and unique layout or convert it back to a duplex and add income generating potential. The property also features a 2 car detached garage and additional parking spot in the rear.

  19. 2026-01-30
    listed $200,000 Active 563-char remark
    Show marketing remark (563 chars)

    Just Reduced!!! Welcome to this charming four bedroom, two-bathroom residence. Step inside and discover a layout designed for comfortable everyday living. Each bedroom offers plenty of space and each bathroom is fully tiled. This home was once a duplex, but currently used as a single-family home. This offers the buyer an opportunity to continue to take advantage of the generous size and unique layout or convert it back to a duplex and add income generating potential. The property also features a 2 car detached garage and additional parking spot in the rear.

  20. 2021-06-04
    historical 72-char remark
    Show marketing remark (72 chars)

    Completely updated 3 bedroom 2 full bath , very spacious . Easy to show.

  21. 2021-05-24
    soldstatus $197,000
  22. 2021-04-16
    listed $179,900 Active 72-char remark
    Show marketing remark (72 chars)

    Completely updated 3 bedroom 2 full bath , very spacious . Easy to show.

  23. 2018-04-26
    soldstatus $42,000 Sold
  24. 2018-01-19
    status Pending
  25. 2017-12-13
    listed $42,000 Active
  26. 2003-06-10
    soldstatus $78,000

ⓘ 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
$5,349 · $446/mo
Projected year-2 tax
$5,349 · $446/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 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
$24,304
− Mortgage interest
−$8,962
− Property taxes
−$5,349
− Insurance
−$800
− Repairs & maintenance
−$1,944
− Management
−$1,944
− Depreciation
−$4,655
Taxable income
$649
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$156
After-tax cash flow
$2,826/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

+117.9% since first listed
11 events — show timeline
  • 2026-05-14 Price Changed $170,000 METROMLS
  • 2026-04-10 Price Changed $180,000 METROMLS
  • 2026-03-04 Price Changed $190,000 METROMLS
  • 2026-01-30 Listed $200,000 METROMLS
  • 2021-06-04 Listing Removed METROMLS
  • 2021-05-24 Sold (Public Records) $197,000 Public Records
  • 2021-04-16 Listed $179,900 METROMLS
  • 2018-04-26 Sold (MLS) $42,000 METROMLS
  • 2018-01-19 Pending METROMLS
  • 2017-12-13 Listed $42,000 METROMLS
  • 2003-06-10 Sold (Public Records) $78,000 Public Records

Property tax history

+5.0%/yr

Latest (2024): $5,349 · -9.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…