CashFlowRE
Sign in Sign up
4143 N 10th St
C Composite 58.29
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 +24.8/30.0
  • DSCR +8.1/10.0
  • ARV discount +6.8/15.0
  • 1% rule +6.3/10.0
  • 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

$120,000

4143 N 10th St · Milwaukee, WI 53209
3 bd · 1.0 ba · 1,357 sqft · SingleFamily public records · 13 Days on market
Built 1926 4,791 sqft lot Est $118k · at est.

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

Listing remarks MLS

This classic, ''Old Style'' Milwaukee residence , built in 1926 boasts three bedrooms and one full bathroom. The layout includes a stairway to an upper level as well as a full basement and an attic, providing ample room for storage or potential. What's more, set behind the home in a grassy backyard and a detached garage. This income producing home fetches $1200 a month.

Key facts

  • Attic
  • Grassy backyard
  • Full basement

Tags

GRASSY BACKYARDDETACHED GARAGEFULL BASEMENTATTIC

Property features AI

Exterior

  • Parking: Detached 1-car garage; Approximately 1.5 garage parking spaces total
  • Utilities: Municipal water; Municipal sewer; Natural gas service
  • Home design: Single-family home; One-story design; Entry and main living spaces on the main level
  • Construction: Aluminum/steel and vinyl siding; Assessor/public record for year built
  • Exterior features: Aluminum and vinyl exterior; Sidewalks

Interior

  • Kitchen: Main-level kitchen (approx. 10 x 10)
  • Bedrooms: Three bedrooms on the main level (each approximately 10 x 10); Main-level primary bedroom (10 x 10)
  • Bathrooms: One full bathroom with tub
  • Heating & cooling: Forced air heating; Natural gas fuel
  • Interior features: Full finished basement; Living room on main level; Dining room on main level; Kitchen on main level
  • Laundry & utility: Forced air heating (natural gas)

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 $120k.

Deal economics

  • At list price, monthly cash flow is $255 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Cap rate 8.8% 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); 171 active listings in the ZIP; 31 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).
  • This rent runs 34% 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 $830 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 $34k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 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 $53k; list at $120k implies a 126% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $120,000

Questions for the listing agent

  1. Built in 1926 — 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
1.13%
Cap rate
8.84%
Cash-on-cash
9.11%
DSCR
1.41
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$118,059
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4110 N 7th St 0.22mi 3/1.0 1,296 (-4%) 4mo $95,000 $73 79
4182 N 13th St 0.17mi 4/2.0 (+1) 1,351 (-0%) 5mo $239,000 $177 79
3840 N 18th St St 0.62mi 3/2.0 1,413 (+4%) 2mo $120,000 $85 58
3868 N 15th St 0.46mi 3/1.0 1,233 (-9%) 8mo $70,500 $57 57
3850 N 19th Pl 0.71mi 3/1.0 1,387 (+2%) 8mo $90,000 $65 56
4166 N 17th St 0.41mi 3/1.5 1,524 (+12%) 6mo $119,000 $78 53
4348 N 19th St 0.59mi 3/2.0 1,499 (+10%) 1mo $230,000 $153 50
3721 N 10th St 0.53mi 4/1.0 (+1) 1,497 (+10%) 8mo $130,000 $87 46
3830 N 18th St 0.63mi 3/1.0 1,208 (-11%) 8mo $90,000 $75 45
4215 N 19th St 0.58mi 2/1.0 (-1) 1,190 (-12%) 8mo $130,000 $109 41
4164 N 21st St 0.73mi 3/2.0 1,205 (-11%) 6mo $150,000 $124 38
4666 N Ironwood Ln 0.67mi 4/3.0 (+1) 1,511 (+11%) 6mo $339,900 $225 32

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
2.9%
Equity multiple
1.12×
Total profit
$3,963
Equity at exit
$17,892
10-year hold
IRR
16.7%
Equity multiple
2.70×
Total profit
$56,981
Equity at exit
$10,375

Cash invested: $33,600 (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
171
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,354 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$135 /mo · $1,626/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$255

Break-even live

Break-even rent $1,031
Max offer price $120,000
Occupancy floor 76%

Sensitivity live

Price -10% $323 -5% $289 +0% $255 +5% $221 +10% $187
Rent -10% $148 -5% $202 +0% $255 +5% $308 +10% $362
Rate -1.0pp $315 -0.5pp $286 base $255 +0.5pp $224 +1.0pp $192

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
$30,000
Closing costs
$3,600
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4048 N 7th St Milwaukee, WI 2.0 1.0 1100 $1,150 $1.05 24d 1 0.29mi
3908 N 6th St Milwaukee, WI 2.0 1.0 1100 $1,150 $1.05 24d 1 0.43mi
3927-3929 N 17th St Milwaukee, WI 2.0 1.0 900 $1,195 $1.33 44d 1 0.53mi
3747 N 16th St Milwaukee, WI 2.0 1.0 1200 $875 $0.73 44d 1 0.62mi
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 2d 1 0.75mi
3911 N 20th St Unit 3913 Milwaukee, WI 2.0 1.0 950 $995 $1.05 24d 1 0.75mi
3646 N 19th St Milwaukee, WI 2.0 1.0 935 $1,100 $1.18 5d 1 0.78mi
3600 N Vel R. Phillips Ave Milwaukee, WI 2.0 1.0 900 $950 $1.06 5d 1 0.83mi
3703 N 1st St Unit Upper-3705 Milwaukee, WI 3.0 1.0 1034 $1,200 $1.16 44d 1 0.89mi
3416 N 17th St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,100 $0.92 44d 1 0.95mi
3298 N 13th St Milwaukee, WI 3.0 1.0 885 $895 $1.01 44d 1 0.99mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 18d 1 1.03mi
4848 N Lydell Ave Glendale, WI 2.0 2.0 1097 $1,622 $1.48 5d 2 1.05mi
4227 N 26th St Milwaukee, WI 2.0 1.0 950 $1,000 $1.05 18d 1 1.11mi
100 E Chateau Pl Whitefish Bay, WI 2.0 1.0–2.0 1175 $1,950 $1.66 2d 1 1.18mi
4532 N Wilson Dr Milwaukee, WI 2.0 1.0 950 $1,560 $1.64 44d 1 1.20mi
3373 N Richards St Milwaukee, WI 2.0 1.0 950 $1,150 $1.21 24d 1 1.21mi
312 E Townsend St Unit 312 Milwaukee, WI 3.0 1.0 1400 $1,250 $0.89 24d 1 1.22mi
1326 W Burleigh St Unit 1326 Lower Milwaukee, WI 2.0 1.0 900 $825 $0.92 3d 1 1.25mi
4355 N 28th St Milwaukee, WI 2.0 1.0 1118 $975 $0.87 22d 1 1.26mi
3352 N Richards St Unit Second floor Milwaukee, WI 2.0 1.0 1000 $1,150 $1.15 44d 1 1.26mi
3045 N 11th St #3047 Milwaukee, WI 3.0 1.0 1065 $1,175 $1.10 5d 1 1.30mi
3156 N 1st St Milwaukee, WI 2.0 1.0 900 $895 $0.99 44d 1 1.35mi
3025 N 6th St Milwaukee, WI 2.0 1.0 1153 $1,125 $0.98 44d 1 1.36mi
3368 N Booth St #3374 Milwaukee, WI 2.0 1.0 900 $950 $1.06 44d 1 1.37mi
3368 N Booth St #3374 Milwaukee, WI 2.0 1.0 900 $950 $1.06 24d 1 1.37mi
3255 N Buffum St Unit 3255 Upper Milwaukee, WI 2.0 1.0 1100 $1,350 $1.23 44d 1 1.37mi
4451 N Marlborough Dr Unit 2 Shorewood, WI 2.0 1.0 1250 $2,125 $1.70 4d 1 1.38mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 5d 1 1.42mi
1104 E Glendale Ave Unit 1104 Shorewood, WI 3.0 1.5 1300 $2,395 $1.84 17d 1 1.45mi
223 E Burleigh St Unit 223 Milwaukee, WI 4.0 1.0 1153 $1,395 $1.21 44d 1 1.49mi

Listing history 9 events

  1. 2026-06-21
    days on market $120,000 Active 13 DOM
  2. 2026-06-18
    days on market $120,000 Active 10 DOM
  3. 2026-06-17
    days on market $120,000 Active 9 DOM
  4. 2026-06-16
    days on market $120,000 Active 8 DOM
  5. 2026-06-15
    days on market $120,000 Active 7 DOM
  6. 2026-06-13
    days on market $120,000 Active 5 DOM
  7. 2026-06-13
    days on market $120,000 Active 4 DOM
  8. 2026-06-08
    remarks 372-char remark
  9. 2026-06-08
    listed $120,000 Active 1 DOM

ⓘ 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
$1,626 · $135/mo
Projected year-2 tax
$1,923 · $160/mo
Expected delta
+$297/yr (+$25/mo · 18.3%)

ⓘ 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
$16,249
− Mortgage interest
−$6,722
− Property taxes
−$1,626
− Insurance
−$600
− Repairs & maintenance
−$1,300
− Management
−$1,300
− Depreciation
−$3,491
Taxable income
$1,211
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$291
After-tax cash flow
$2,769/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

+281.0% since first listed
10 events — show timeline
  • 2026-06-01 Listed $120,000 METROMLS
  • 2026-01-26 Listing Removed METROMLS
  • 2025-10-27 Listed $118,000 METROMLS
  • 2021-07-06 Sold (Public Records) $53,000 Public Records
  • 2013-02-01 Listed $88,400 METROMLS
  • 2013-02-01 Listing Removed METROMLS
  • 2013-01-31 Listing Removed METROMLS
  • 2013-01-31 Listed $87,900 METROMLS
  • 2006-10-04 Sold (Public Records) $70,000 Public Records
  • 1980-08-01 Sold (Public Records) $31,500 Public Records

Property tax history

-1.0%/yr

Latest (2024): $1,626 · +34.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…