CashFlowRE
Sign in Sign up
3757 N 36th St
C- Composite 54.13
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 +16.0/30.0
  • ARV discount +11.2/15.0
  • Appreciation +5.7/10.0
  • DSCR +4.9/10.0
  • 1% rule +4.4/10.0
  • Rent growth +4.3/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$129,900

3757 N 36th St · Milwaukee, WI 53216
3 bd · 1.0 ba · 1,084 sqft · SingleFamily public records · 41 Days on market
Built 1923 5,227 sqft lot $120/sqft · 8% below area Est $142k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Foreclosure property being sold in the as is condition. Room sizes have been estimated. Contact Lister for special addendums needed for all offers presented.

Key facts

  • 5,227 sq ft lot
  • Built 1923
  • Listed 41 days

Property features AI

Exterior

  • Utilities: Municipal water; Municipal sewer
  • Home design: Single-family, 1-story home; Entry and main living spaces on the main level
  • Construction: Year built: public/assessor records
  • Exterior features: Wood exterior; Lot approximately 0.12 acres (less than 1/2 acre); Zoned RT2 Residential

Interior

  • Kitchen: Main-level kitchen, approximately 13 x 10
  • Bedrooms: Main-level master bedroom, approximately 10 x 11
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating
  • Interior features: 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 3-bed/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $64 ($771/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $121k (6.5% below list).
  • Recommended offer: $121k (6.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% 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+, 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); 126 active listings in the ZIP; 40 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 31% of the median local income ($47k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $3k of equity ($898 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 $36k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 13y 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 1923 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $121,483 (6.5% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1923 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.94%
Cap rate
6.89%
Cash-on-cash
2.12%
DSCR
1.09
GRM
8.9

CMA / ARV

ARV (median comp)
$141,549
List price
$129,900
Delta
-8.23%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4102 W Capitol Dr 0.42mi 3/1.0 1,077 (-1%) 2mo $128,000 $119 78
3429 N 41st St 0.40mi 2/1.0 (-1) 1,087 (+0%) 4mo $151,000 $139 73
3760 N 42nd St 0.33mi 2/1.0 (-1) 1,038 (-4%) 3mo $155,000 $149 70
4448 W Leon Ter 0.55mi 3/1.0 1,014 (-6%) 2mo $130,000 $128 62
3144 N 38th St 0.66mi 2/1.0 (-1) 1,090 (+1%) 4mo $120,000 $110 60
4315 N 40th St 0.73mi 3/1.0 1,117 (+3%) 2mo $102,500 $92 59
3252 N 40th St 0.55mi 2/1.0 (-1) 1,042 (-4%) 5mo $70,000 $67 59
4713 W Fond Du Lac Ave 0.73mi 3/1.0 1,056 (-3%) 4mo $155,000 $147 58
3221 N 38th St 0.57mi 3/1.0 1,174 (+8%) 3mo $75,000 $64 57
3955 N 46th St 0.68mi 2/1.5 (-1) 1,113 (+3%) 4mo $157,000 $141 54
3908 N 25th St 0.74mi 3/1.0 1,179 (+9%) 1mo $73,200 $62 50
4178 N 40th St 0.57mi 2/2.0 (-1) 964 (-11%) 4mo $106,000 $110 42

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
7.1%
Equity multiple
1.38×
Total profit
$13,739
Equity at exit
$46,579
10-year hold
IRR
13.3%
Equity multiple
2.84×
Total profit
$67,047
Equity at exit
$63,665

Cash invested: $36,372 (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
126
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,215 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$160 /mo · $1,921/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$255
Net cashflow
$64

Break-even live

Break-even rent $1,133
Max offer price $129,900
Occupancy floor 90%

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
$32,475
Closing costs
$3,897
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3630 W Nash St Milwaukee, WI 2.0 1.0 1000 $1,200 $1.20 23d 1 0.10mi
3871-3873 N 36th St Unit 3871 Milwaukee, WI 2.0 1.0 987 $950 $0.96 23d 1 0.11mi
3606 N 41st St Unit 3608 Milwaukee, WI 2.0 1.0 1095 $975 $0.89 43d 1 0.31mi
3925 N 42nd St Milwaukee, WI 2.0 1.0 985 $1,400 $1.42 23d 1 0.38mi
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 43d 1 0.38mi
3890 N Sherman Blvd Milwaukee, WI 2.0 1.0 950 $1,100 $1.16 12d 1 0.41mi
3901 N 27th St Unit 3907 Milwaukee, WI 2.0 1.0 715 $895 $1.25 23d 1 0.61mi
3347 N 29th St Unit 3347A Milwaukee, WI 2.0 1.0 950 $845 $0.89 14d 1 0.61mi
3340 N 44th St Milwaukee, WI 2.0 1.0 900 $1,295 $1.44 12d 1 0.62mi
3214 N 41st St Milwaukee, WI 2.0 1.0 900 $1,250 $1.39 43d 1 0.65mi
3148 N 39th St Milwaukee, WI 2.0 1.0 1100 $1,100 $1.00 43d 1 0.68mi
3148 N 39th St Unit 1 Milwaukee, WI 2.0 1.0 1000 $1,100 $1.10 14d 1 0.68mi
2821 W Concordia Ave Milwaukee, WI 3.0 1.5 1098 $1,595 $1.45 1d 1 0.69mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 4d 1 0.70mi
3124 N 33rd St Milwaukee, WI 2.0 1.0 1200 $1,200 $1.00 43d 1 0.73mi
3122 N 42nd St Milwaukee, WI 3.0 1.0 1323 $1,495 $1.13 4d 1 0.77mi
3123 N 42nd St Milwaukee, WI 4.0 1.0 1500 $1,700 $1.13 23d 1 0.79mi
4227 N 26th St Milwaukee, WI 2.0 1.0 950 $1,000 $1.05 16d 1 0.84mi
4355 N 28th St Milwaukee, WI 2.0 1.0 1118 $975 $0.87 21d 1 0.90mi
4409 W Burleigh St Apt 1 Milwaukee, WI 2.0 1.0 800 $795 $0.99 4d 1 0.91mi
3410 N 23rd St Milwaukee, WI 2.0 1.0 800 $800 $1.00 16d 1 0.97mi
2931 W Chambers St Milwaukee, WI 2.0 1.0 1400 $1,050 $0.75 23d 1 0.98mi
4139 N 50th St Milwaukee, WI 3.0 1.0 1275 $1,600 $1.25 43d 1 0.98mi
4479A N 44th St Milwaukee, WI 2.0 1.0 1000 $895 $0.90 43d 1 1.01mi
5137 W Keefe Ave Unit 5137 Milwaukee, WI 2.0 1.0 1000 $1,550 $1.55 2d 1 1.02mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 16d 1 1.05mi
3072 N 49th St Unit 3072- 3 Milwaukee, WI 2.0 1.0 1000 $950 $0.95 43d 1 1.09mi
3072 N 49th St Milwaukee, WI 2.0 1.0 1000 $950 $0.95 16d 1 1.09mi
4651 N 36th St #4 Milwaukee, WI 2.0 1.0 747 $945 $1.27 23d 1 1.10mi
3066 N 49th St Unit 3066-5 Milwaukee, WI 2.0 1.0 1100 $950 $0.86 43d 1 1.10mi
3911 N 20th St Unit 3913 Milwaukee, WI 2.0 1.0 950 $995 $1.05 23d 1 1.11mi
3039 N 24th Pl Unit 3039 Milwaukee, WI 2.0 1.0 800 $995 $1.24 16d 1 1.11mi
4661 N 38th St Unit 4661 Milwaukee, WI 2.0 1.0 1000 $845 $0.84 14d 1 1.12mi
2870 N 29th St #2872 Milwaukee, WI 3.0 1.0 1300 $1,250 $0.96 43d 1 1.13mi
3155 N 52nd St Milwaukee, WI 3.0 2.0 1300 $1,400 $1.08 43d 1 1.20mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 43d 1 1.23mi
2706 N 39th St Unit 2706 Milwaukee, WI 2.0 1.0 866 $845 $0.98 43d 1 1.24mi
2842 N 47th St Milwaukee, WI 2.0 1.0 1500 $1,100 $0.73 43d 1 1.25mi
3646 N 19th St Milwaukee, WI 2.0 1.0 935 $1,100 $1.18 4d 1 1.25mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 23d 1 1.27mi

Listing history 22 events

  1. 2026-06-18
    days on market $129,900 Active 41 DOM
  2. 2026-06-17
    days on market $129,900 Active 40 DOM
  3. 2026-06-16
    days on market $129,900 Active 39 DOM
  4. 2026-06-15
    days on market $129,900 Active 38 DOM
  5. 2026-06-13
    days on market $129,900 Active 36 DOM
  6. 2026-06-13
    days on market $129,900 Active 35 DOM
  7. 2026-06-09
    days on market $129,900 Active 32 DOM
  8. 2026-06-08
    pricedays on market $129,900 Active 31 DOM
  9. 2026-06-07
    days on market $139,900 Active 30 DOM
  10. 2026-06-05
    days on market $139,900 Active 27 DOM
  11. 2026-06-03
    days on market $139,900 Active 26 DOM
  12. 2026-06-02
    days on market $139,900 Active 25 DOM
  13. 2026-06-01
    days on market $139,900 Active 24 DOM
  14. 2026-05-31
    days on market $139,900 Active 23 DOM
  15. 2026-05-08
    listed $139,900 Active 368-char remark
  16. 2024-08-29
    soldstatus $1,246,800
  17. 2022-04-08
    soldstatus $68,000
  18. 2013-01-19
    listed $24,900 157-char remark
    Show marketing remark (157 chars)

    Foreclosure property being sold in the as is condition. Room sizes have been estimated. Contact Lister for special addendums needed for all offers presented.

  19. 2013-01-19
    historical 157-char remark
    Show marketing remark (157 chars)

    Foreclosure property being sold in the as is condition. Room sizes have been estimated. Contact Lister for special addendums needed for all offers presented.

  20. 2008-05-09
    soldstatus $22,000 157-char remark
    Show marketing remark (157 chars)

    Foreclosure property being sold in the as is condition. Room sizes have been estimated. Contact Lister for special addendums needed for all offers presented.

  21. 1997-10-27
    soldstatus $44,000
  22. 1997-06-01
    soldstatus $44,000

ⓘ 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
$1,921 · $160/mo
Projected year-2 tax
$2,162 · $180/mo
Expected delta
+$241/yr (+$20/mo · 12.5%)

ⓘ 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
$14,578
− Mortgage interest
−$7,276
− Property taxes
−$1,921
− Insurance
−$650
− Repairs & maintenance
−$1,166
− Management
−$1,166
− Depreciation
−$3,779
Taxable loss
−$1,381
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$331
After-tax cash flow
$1,103/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

+195.2% since first listed
9 events — show timeline
  • 2026-06-08 Price Changed $129,900 METROMLS
  • 2026-05-08 Listed $139,900 METROMLS
  • 2024-08-29 Sold (Public Records) $1,246,800 Public Records
  • 2022-04-08 Sold (Public Records) $68,000 Public Records
  • 2013-01-19 Listing Removed METROMLS
  • 2013-01-19 Listed $24,900 METROMLS
  • 2008-05-09 Sold (MLS) $22,000 METROMLS
  • 1997-10-27 Sold (Public Records) $44,000 Public Records
  • 1997-06-01 Sold (Public Records) $44,000 Public Records

Property tax history

+2.9%/yr

Latest (2024): $1,921 · -10.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…