CashFlowRE
Sign in Sign up
4806 W Hampton Ave
B- Composite 65.51
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 +25.0/30.0
  • ARV discount +14.1/15.0
  • DSCR +8.1/10.0
  • 1% rule +6.7/10.0
  • Livability +4.0/5.0
  • Rent growth +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$119,900

4806 W Hampton Ave · Milwaukee, WI 53218
3 bd · 1.0 ba · 976 sqft · SingleFamily public records · 8 Days on market
Built 2020 5,662 sqft lot Est $141k · 15% under

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

Listing remarks MLS

one party

Key facts

  • Full basement
  • 5,662 sq ft lot
  • Garage

Tags

FULL BASEMENTPRIVATE DETACHED GARAGESILVER SPRING PARK SUBDIVISIONEASY ACCESS TO SHOPPING

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Municipal water; Municipal sewer; Natural gas service
  • Home design: Single-family home; One-story
  • Construction: Vinyl exterior
  • Exterior features: Fenced yard; Sidewalks

Interior

  • Kitchen: Kitchen on main level (13 x 11); Refrigerator included
  • Bedrooms: Master bedroom on main level (11 x 11); Second bedroom on main level (11 x 10); Third bedroom on main level (12 x 9)
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Full block basement
  • Laundry & utility: Basement utility space

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 $261 ($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 8.9% 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+, 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.
  • Zoned schools: Hampton Elementary (math 5% / reading 5%, grade F, #968 of 1,041 statewide, top 98%, 163 students, 93% FRL); Marshall High (math 5% / reading 5%, grade F, #467 of 483 statewide, top 100%, 798 students, 86% FRL).
  • Market conditions: Rents rising fast (+5.3%/yr); 153 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 37% of the median local income ($46k/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 $829 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 + 5.3% rent growth), your $34k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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 $66k; list at $120k implies a 80% gain — meaningful room to come down on a strong offer.
Recommended offer $119,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.17%
Cap rate
8.90%
Cash-on-cash
9.32%
DSCR
1.41
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$140,544
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4941 N Sherman Blvd 0.36mi 3/1.0 973 (-0%) 0mo $110,000 $113 83
5003 N 51st Blvd 0.31mi 3/1.0 934 (-4%) 1mo $110,000 $118 78
4676 N 46th St 0.22mi 3/1.0 1,066 (+9%) 0mo $172,500 $162 74
4430 W Glendale Ave 0.34mi 3/1.0 908 (-7%) 0mo $180,000 $198 72
3908 W Hampton Ave 0.56mi 3/1.0 968 (-1%) 1mo $90,000 $93 71
4752 N 44th St 0.28mi 2/1.0 (-1) 913 (-6%) 1mo $160,000 $175 70
4618 W Congress St 0.51mi 2/1.0 (-1) 1,008 (+3%) 1mo $81,500 $81 65
4906 N 58th St 0.61mi 3/1.0 940 (-4%) 1mo $100,000 $106 65
5267 N 48th St 0.59mi 3/1.0 932 (-4%) 1mo $183,000 $196 64
4235 W Fairmount Ave 0.41mi 3/2.0 1,044 (+7%) 1mo $150,000 $144 64
4868 N 52nd St 0.23mi 2/1.0 (-1) 850 (-13%) 2mo $145,605 $171 61
3733 W Fairmount Ave 0.69mi 2/1.0 (-1) 1,000 (+2%) 1mo $100,000 $100 58

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 · 5.29% rent growth · sell at horizon

5-year hold
IRR
0.4%
Equity multiple
1.02×
Total profit
$529
Equity at exit
$17,877
10-year hold
IRR
12.3%
Equity multiple
2.08×
Total profit
$36,241
Equity at exit
$10,367

Cash invested: $33,572 (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 53218

Home prices YoY
-19.0%
Rents YoY
5.3%
Active inventory
153
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,406 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$172 /mo · $2,059/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$295
Net cashflow
$261

Break-even live

Break-even rent $1,076
Max offer price $119,900
Occupancy floor 76%

Sensitivity live

Price -10% $329 -5% $295 +0% $261 +5% $227 +10% $193
Rent -10% $150 -5% $205 +0% $261 +5% $316 +10% $372
Rate -1.0pp $321 -0.5pp $291 base $261 +0.5pp $230 +1.0pp $198

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
$29,975
Closing costs
$3,597
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
4852 N 48th St Unit 4852 Milwaukee, WI 2.0 1.0 830 $995 $1.20 2d 1 0.07mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 44d 1 0.16mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 24d 1 0.23mi
4640 N 51st Blvd Milwaukee, WI 2.0 1.0 1075 $1,275 $1.19 44d 1 0.29mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 44d 1 0.31mi
5050 N 47th St Milwaukee, WI 2.0 1.0 1092 $1,700 $1.56 44d 1 0.32mi
4610 W Eggert Pl #4612 Milwaukee, WI 3.0 1.0 852 $1,095 $1.29 24d 1 0.44mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 18d 1 0.47mi
4479A N 44th St Milwaukee, WI 2.0 1.0 1000 $895 $0.90 44d 1 0.48mi
4340 W Eggert Pl Milwaukee, WI 4.0 1.0 1066 $1,695 $1.59 24d 1 0.50mi
4334 W Eggert Pl Milwaukee, WI 4.0 1.0 1077 $1,695 $1.57 24d 1 0.50mi
4661 N 38th St Unit 4661 Milwaukee, WI 2.0 1.0 1000 $845 $0.84 15d 1 0.66mi
4572 N 38th St Unit 2 Milwaukee, WI 2.0 1.0 600 $950 $1.58 44d 1 0.72mi
4651 N 36th St #4 Milwaukee, WI 2.0 1.0 747 $945 $1.27 24d 1 0.78mi
5435 N 40th St Milwaukee, WI 2.0 1.0 850 $1,150 $1.35 18d 1 0.94mi
6518 W Hampton Ave Unit 2 Milwaukee, WI 2.0 1.0 1100 $1,200 $1.09 44d 1 1.02mi
5237 N 34th St Unit 5237 Lower Milwaukee, WI 2.0 1.0 956 $1,350 $1.41 24d 1 1.03mi
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 13d 1 1.07mi
3925 N 42nd St Milwaukee, WI 2.0 1.0 985 $1,400 $1.42 24d 1 1.19mi
5696 N 42nd St Milwaukee, WI 4.0 1.0 1023 $1,495 $1.46 24d 1 1.21mi
5688 N 56th St Milwaukee, WI 3.0 1.0 850 $1,445 $1.70 13d 1 1.22mi
3890 N Sherman Blvd Milwaukee, WI 2.0 1.0 950 $1,100 $1.16 13d 1 1.23mi
5657 N 60th St #5659 Milwaukee, WI 3.0 1.0 878 $995 $1.13 18d 1 1.28mi
6221 W Thurston Ave #6223 Milwaukee, WI 3.0 1.0 800 $1,100 $1.38 20d 1 1.37mi
4355 N 28th St Milwaukee, WI 2.0 1.0 1118 $975 $0.87 22d 1 1.38mi
3871-3873 N 36th St Unit 3871 Milwaukee, WI 2.0 1.0 987 $950 $0.96 24d 1 1.41mi
6026 W Carmen Ave Milwaukee, WI 2.0 1.0 672 $1,195 $1.78 24d 1 1.42mi
5659 N 64th St Unit 5659A Milwaukee, WI 2.0 1.0 1091 $1,300 $1.19 44d 1 1.43mi
5830 N 61st St Milwaukee, WI 3.0 1.0 1024 $1,450 $1.42 44d 1 1.47mi
4843 N 72nd St Milwaukee, WI 3.0 1.0 1014 $1,485 $1.46 44d 1 1.48mi
4153 N 68th St Milwaukee, WI 3.0 1.0 1025 $1,700 $1.66 44d 1 1.49mi

Listing history 12 events

  1. 2026-06-18
    status $119,900 Active 8 DOM
  2. 2026-05-31
    status $119,900 Pending 8 DOM
  3. 2026-05-22
    listed $119,900 Active
  4. 2021-03-08
    soldstatus $66,500
  5. 2021-03-04
    soldstatus $66,500 9-char remark
    Show marketing remark (9 chars)

    one party

  6. 2021-02-13
    listed $66,500 9-char remark
    Show marketing remark (9 chars)

    one party

  7. 2014-03-18
    listed $7,000 132-char remark
    Show marketing remark (132 chars)

    This property is open to investors as well as owner/occupants. Additional information can be found on the City of Milwaukee website.

  8. 2014-03-18
    historical 132-char remark
    Show marketing remark (132 chars)

    This property is open to investors as well as owner/occupants. Additional information can be found on the City of Milwaukee website.

  9. 2014-02-27
    soldstatus $5,250 132-char remark
    Show marketing remark (132 chars)

    This property is open to investors as well as owner/occupants. Additional information can be found on the City of Milwaukee website.

  10. 2002-01-21
    soldstatus $45,000
  11. 2000-01-28
    soldstatus $40,000
  12. 1989-05-01
    soldstatus $25,900

ⓘ 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
$2,059 · $172/mo
Projected year-2 tax
$2,138 · $178/mo
Expected delta
+$80/yr (+$7/mo · 3.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 20% 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
$16,877
− Mortgage interest
−$6,716
− Property taxes
−$2,059
− Insurance
−$600
− Repairs & maintenance
−$1,350
− Management
−$1,350
− Depreciation
−$3,488
Taxable income
$1,314
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$315
After-tax cash flow
$2,814/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)
41,196
Household income
$45,642
Rent vs Own
57.1% rent · 42.9% own
Severe rent burden
2421.0

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 (72%)
Race & ethnicity
Black 72% Asian 10% White 10% Hispanic / Latino 5% Two or more races 3%
Common ancestry
Romanian 1% Lithuanian 1%
Foreign-born
6% · Philippines, Canada
Languages at home
89% English-only · Other Asian/Pacific 7% Spanish 3%

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
▼ -76.44%
Current HPI
325.1975
Rent YoY
▲ 5.29%
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

+362.9% since first listed
10 events — show timeline
  • 2026-05-22 Listed $119,900 METROMLS
  • 2021-03-08 Sold (Public Records) $66,500 Public Records
  • 2021-03-04 Sold (MLS) $66,500 METROMLS
  • 2021-02-13 Listed $66,500 METROMLS
  • 2014-03-18 Listing Removed METROMLS
  • 2014-03-18 Listed $7,000 METROMLS
  • 2014-02-27 Sold (MLS) $5,250 METROMLS
  • 2002-01-21 Sold (Public Records) $45,000 Public Records
  • 2000-01-28 Sold (Public Records) $40,000 Public Records
  • 1989-05-01 Sold (Public Records) $25,900 Public Records

Property tax history

+10.9%/yr

Latest (2024): $2,059 · +17.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…