CashFlowRE
Sign in Sign up
3806 W Hope Ave
B- Composite 67.54
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 +22.1/30.0
  • ARV discount +14.6/15.0
  • DSCR +7.1/10.0
  • 1% rule +6.1/10.0
  • 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

$149,900

3806 W Hope Ave · Milwaukee, WI 53216
4 bd · 1.5 ba · 1,400 sqft · SingleFamily public records · 34 Days on market
Built 1947 6,534 sqft lot Est $178k · 16% under

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

Listing remarks MLS

Single Family Home--Needs some TLC. Must see.

Key facts

  • 6,534 sq ft lot
  • Garage
  • Built 1947

Property features AI

Exterior

  • Parking: Attached 1-car garage
  • Utilities: Municipal water; Municipal sewer; Natural gas service
  • Home design: 1.5-story single-family home; Located in the Lincoln Park View subdivision; Zoned residential
  • Construction: Block full basement; Information source: assessor/public record
  • Exterior features: Aluminum and aluminum/steel siding; Brick and brick/stone accents; Lot less than 1/2 acre

Interior

  • Kitchen: Kitchen on main level (12 x 10)
  • Bedrooms: Master bedroom 16 x 14 (Upper); Bedroom 2 12 x 10 (Upper); Bedroom 3 11 x 12 (Upper)
  • Bathrooms: One full bath with tub/shower combination; One half bath
  • Heating & cooling: Forced air heating (natural gas)
  • Interior features: Cable/satellite available; High-speed internet
  • Laundry & utility: Full basement

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 4-bed/1.5-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $187 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $145k (3.0% 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+, 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: Clemens Elementary (math 5% / reading 2%, grade F, #1,021 of 1,041 statewide, top 98%, 285 students, 99% FRL); James Madison Academic Campus (math 5% / reading 5%, grade F, #467 of 483 statewide, top 100%, 686 students, 89% FRL) — zoned schools average 94% FRL vs 77% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+7.0%/yr); 130 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).

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 $42k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 5 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1947 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1947 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.11%
Cap rate
8.23%
Cash-on-cash
6.93%
DSCR
1.31
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$177,800
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4265 N 39th St 0.09mi 3/1.5 (-1) 1,408 (+1%) 3mo $220,000 $156 87
4143 N 40th St 0.14mi 3/1.0 (-1) 1,309 (-6%) 1mo $130,000 $99 75
4032 N 42nd St 0.29mi 4/1.5 1,554 (+11%) 2mo $225,000 $145 66
3901 N 37th St 0.41mi 3/2.0 (-1) 1,500 (+7%) 0mo $162,500 $108 62
4109 N 40th St 0.17mi 4/3.0 1,597 (+14%) 2mo $245,000 $153 61
3724 N 37th St 0.61mi 3/2.0 (-1) 1,440 (+3%) 0mo $175,000 $122 60
4150 N 46th St 0.50mi 3/2.0 (-1) 1,275 (-9%) 0mo $170,000 $133 55
4240 W Fiebrantz Ave 0.31mi 3/1.0 (-1) 1,590 (+14%) 2mo $148,000 $93 54
4509 N 48th St 0.74mi 3/2.0 (-1) 1,372 (-2%) 2mo $200,000 $146 53
4650 N 38th St 0.57mi 3/1.0 (-1) 1,237 (-12%) 1mo $145,000 $117 47
4354 N 29th St 0.64mi 4/2.0 1,573 (+12%) 3mo $200,000 $127 45
3628 N 38th St 0.68mi 3/1.0 (-1) 1,584 (+13%) 0mo $175,000 $110 39

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
10.8%
Equity multiple
1.58×
Total profit
$24,215
Equity at exit
$53,751
10-year hold
IRR
16.9%
Equity multiple
3.36×
Total profit
$99,169
Equity at exit
$73,467

Cash invested: $41,972 (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
7.5×

Monthly cashflow live

Estimated rent
$1,670 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$229 /mo · $2,744/yr
Insurance
$62
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$351
Net cashflow
$187

Break-even live

Break-even rent $1,434
Max offer price $149,900
Occupancy floor 84%

Sensitivity live

Price -10% $272 -5% $229 +0% $187 +5% $144 +10% $102
Rent -10% $55 -5% $121 +0% $187 +5% $253 +10% $319
Rate -1.0pp $262 -0.5pp $225 base $187 +0.5pp $148 +1.0pp $108

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
$37,475
Closing costs
$4,497
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 45d 1 0.44mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 45d 1 0.69mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 25d 1 0.74mi
4139 N 50th St Milwaukee, WI 3.0 1.0 1275 $1,600 $1.25 45d 1 0.77mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 45d 1 0.81mi
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 14d 1 1.12mi
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 3d 1 1.14mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 6d 1 1.14mi
2821 W Concordia Ave Milwaukee, WI 3.0 1.5 1098 $1,595 $1.45 4d 1 1.20mi
2704 W Concordia Ave Unit Na Milwaukee, WI 5.0 2.0 1856 $2,500 $1.35 25d 1 1.22mi
4334 W Eggert Pl Milwaukee, WI 4.0 1.0 1077 $1,695 $1.57 25d 1 1.23mi
4340 W Eggert Pl Milwaukee, WI 4.0 1.0 1066 $1,695 $1.59 25d 1 1.23mi
5073 N 48th St Milwaukee, WI 4.0 1.0 1152 $1,595 $1.38 16d 1 1.25mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 19d 1 1.26mi
3122 N 42nd St Milwaukee, WI 3.0 1.0 1323 $1,495 $1.13 6d 1 1.28mi
3123 N 42nd St Milwaukee, WI 4.0 1.0 1500 $1,700 $1.13 25d 1 1.29mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 19d 1 1.38mi
4900 N 58th St Milwaukee, WI 3.0 1.0 1455 $1,450 $1.00 6d 1 1.49mi

Listing history 8 events

  1. 2026-06-13
    statusdays on market $149,900 Pending 34 DOM
  2. 2026-06-09
    days on market $149,900 Active 32 DOM
  3. 2026-06-08
    days on market $149,900 Active 31 DOM
  4. 2026-06-07
    days on market $149,900 Active 30 DOM
  5. 2026-06-05
    days on market $149,900 Active 27 DOM
  6. 2026-06-03
    days on market $149,900 Active 26 DOM
  7. 2026-06-02
    days on market $149,900 Active 25 DOM
  8. 2026-06-02
    listed $149,900 Active 24 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
$2,744 · $229/mo
Projected year-2 tax
$2,759 · $230/mo
Expected delta
+$14/yr (+$1/mo · 0.5%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 76% 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
$20,043
− Mortgage interest
−$8,397
− Property taxes
−$2,744
− Insurance
−$1,416
− Repairs & maintenance
−$1,603
− Management
−$1,603
− Depreciation
−$4,361
Taxable loss
−$81
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$20
After-tax cash flow
$2,260/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

+17.2% since first listed
14 events — show timeline
  • 2026-05-08 Listed $149,900 METROMLS
  • 2024-08-29 Sold (Public Records) $1,246,800 Public Records
  • 2022-01-28 Sold (Public Records) $104,100 Public Records
  • 2013-02-09 Listed $39,900 METROMLS
  • 2013-02-09 Listing Removed METROMLS
  • 2013-02-09 Listing Removed METROMLS
  • 2013-02-09 Listed $39,000 METROMLS
  • 2013-02-08 Listing Removed METROMLS
  • 2013-02-08 Listed $99,000 METROMLS
  • 2013-01-28 Listed $34,900 METROMLS
  • 2013-01-28 Listing Removed METROMLS
  • 2011-12-15 Sold (MLS) $19,900 METROMLS
  • 2006-04-26 Sold (Public Records) $127,900 Public Records
  • 2006-04-14 Sold (MLS) $127,900 METROMLS

Property tax history

+1.2%/yr

Latest (2024): $2,744 · +11.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…