CashFlowRE
Sign in Sign up
4360 N 54th St
B+ Composite 75.13
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$60,780

4360 N 54th St · Milwaukee, WI 53216
2 bd · 1.0 ba · 949 sqft · SingleFamily public records · 8 Days on market
Built 1940 5,227 sqft lot $64/sqft · 59% below area

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

Listing remarks MLS

This is a tax foreclosed property. For the first 30-days of the listing period, no offers below the listing price will be considered per Wisconsin Foreclosure Law. Owner Occupants ONLY. BIDS DUE MAY 18, 2026 AT 10:00AM

Key facts

  • 5,227 sq ft lot
  • Garage
  • Built 1940

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Municipal water; Municipal sewer; Natural gas service
  • Home design: Single-family, 1-story home
  • Construction: Aluminum/steel and vinyl siding
  • Exterior features: Aluminum and vinyl exterior; Lot less than 1/2 acre (approximately 0.12 acre); Zoned RS6

Interior

  • Kitchen: Main-level kitchen about 10 x 10
  • Bedrooms: Main-level master bedroom about 10 x 10
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (natural gas)
  • Interior features: Full basement
  • 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 2-bed/1.0-bath single-family listed at $61k.

Deal economics

  • At list price, monthly cash flow is $559 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $61k).
  • Cap rate 17.3% 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; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • This rent runs 32% 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 $1k of equity ($420 loan paydown + $807 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 $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 8 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.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $60,780

Questions for the listing agent

  1. Built in 1940 — 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
2.04%
Cap rate
17.34%
Cash-on-cash
39.45%
DSCR
2.76
GRM
4.1

CMA / ARV

ARV (median comp)
$147,989
List price
$60,780
Delta
-48.04%
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
4451 N 49th St 0.30mi 3/1.0 (+1) 940 (-1%) 2mo $199,900 $213 77
4618 W Congress St 0.46mi 2/1.0 1,008 (+6%) 1mo $81,500 $81 67
4103 N 62nd St 0.57mi 3/1.0 (+1) 952 (+0%) 1mo $140,000 $147 67
4906 N 58th St 0.73mi 3/1.0 (+1) 940 (-1%) 1mo $100,000 $106 59
4430 W Glendale Ave 0.64mi 3/1.0 (+1) 908 (-4%) 0mo $180,000 $198 58
4881 N 58th St 0.72mi 3/1.5 (+1) 958 (+1%) 2mo $135,500 $141 56
4305 N 63rd St 0.54mi 3/1.0 (+1) 1,028 (+8%) 1mo $130,000 $126 55
4132 N 51st Blvd 0.35mi 3/1.5 (+1) 1,076 (+13%) 0mo $100,000 $93 54
6119 N Spencer Pl 0.55mi 2/1.0 1,072 (+13%) 2mo $154,000 $144 50
4868 N 52nd St 0.67mi 2/1.0 850 (-10%) 2mo $145,605 $171 50
4419 N 64th St 0.60mi 3/1.0 (+1) 1,064 (+12%) 2mo $131,000 $123 46
4676 N 46th St 0.65mi 3/1.0 (+1) 1,066 (+12%) 0mo $172,500 $162 44

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
46.2%
Equity multiple
3.53×
Total profit
$42,974
Equity at exit
$21,794
10-year hold
IRR
49.5%
Equity multiple
8.01×
Total profit
$119,217
Equity at exit
$29,789

Cash invested: $17,018 (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
4.1×

Monthly cashflow live

Estimated rent
$1,240 high interval (Pro) →
Mortgage (P&I)
$319
Tax est. 1.5%
$76 /mo · $912/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$260
Net cashflow
$559

Break-even live

Break-even rent $532
Max offer price $60,780
Occupancy floor 50%

Sensitivity live

Price -10% $601 -5% $580 +0% $559 +5% $538 +10% $517
Rent -10% $462 -5% $510 +0% $559 +5% $608 +10% $657
Rate -1.0pp $590 -0.5pp $575 base $559 +0.5pp $544 +1.0pp $528

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
$15,195
Closing costs
$1,823
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4640 N 51st Blvd Milwaukee, WI 2.0 1.0 1075 $1,275 $1.19 44d 1 0.37mi
4479A N 44th St Milwaukee, WI 2.0 1.0 1000 $895 $0.90 44d 1 0.60mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 44d 1 0.63mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 24d 1 0.66mi
4852 N 48th St Unit 4852 Milwaukee, WI 2.0 1.0 830 $995 $1.20 2d 1 0.72mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 44d 1 0.73mi
6518 W Hampton Ave Unit 2 Milwaukee, WI 2.0 1.0 1100 $1,200 $1.09 44d 1 0.87mi
4153 N 68th St Milwaukee, WI 3.0 1.0 1025 $1,700 $1.66 44d 1 0.92mi
3890 N Sherman Blvd Milwaukee, WI 2.0 1.0 950 $1,100 $1.16 13d 1 0.92mi
3925 N 42nd St Milwaukee, WI 2.0 1.0 985 $1,400 $1.42 24d 1 0.93mi
5050 N 47th St Milwaukee, WI 2.0 1.0 1092 $1,700 $1.56 44d 1 0.97mi
3925 N 41st St Unit 2 Milwaukee, WI 1.0 1.0 700 $845 $1.21 24d 1 0.98mi
5137 W Keefe Ave Unit 5137 Milwaukee, WI 2.0 1.0 1000 $1,550 $1.55 3d 1 1.01mi
4572 N 38th St Unit 2 Milwaukee, WI 2.0 1.0 600 $950 $1.58 44d 1 1.04mi
4661 N 38th St Unit 4661 Milwaukee, WI 2.0 1.0 1000 $845 $0.84 15d 1 1.04mi
4610 W Eggert Pl #4612 Milwaukee, WI 3.0 1.0 852 $1,095 $1.29 24d 1 1.08mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 17d 1 1.13mi
4651 N 36th St #4 Milwaukee, WI 2.0 1.0 747 $945 $1.27 24d 1 1.15mi
4060 N 73rd St Apt 2 Milwaukee, WI 1.0 1.0 650 $850 $1.31 17d 1 1.22mi
3606 N 41st St Unit 3608 Milwaukee, WI 2.0 1.0 1095 $975 $0.89 44d 1 1.24mi
3871-3873 N 36th St Unit 3871 Milwaukee, WI 2.0 1.0 987 $950 $0.96 24d 1 1.26mi
4843 N 72nd St Milwaukee, WI 3.0 1.0 1014 $1,485 $1.46 44d 1 1.29mi
6960 W Appleton Ave Apt 4 Milwaukee, WI 2.0 1.0 750 $1,100 $1.47 44d 1 1.31mi
3340 N 44th St Milwaukee, WI 2.0 1.0 900 $1,295 $1.44 13d 1 1.31mi
3630 W Nash St Milwaukee, WI 2.0 1.0 1000 $1,200 $1.20 24d 1 1.35mi

Listing history 14 events

  1. 2026-06-18
    days on market $60,780 Active 8 DOM
  2. 2026-06-17
    days on market $60,780 Active 7 DOM
  3. 2026-06-16
    days on market $60,780 Active 6 DOM
  4. 2026-06-15
    days on market $60,780 Active 5 DOM
  5. 2026-06-13
    days on market $60,780 Active 3 DOM
  6. 2026-06-13
    pricestatusdays on marketlisting id $60,780 Active 2 DOM
  7. 2026-04-13
    price $76,900 218-char remark
    Show marketing remark (218 chars)

    This is a tax foreclosed property. For the first 30-days of the listing period, no offers below the listing price will be considered per Wisconsin Foreclosure Law. Owner Occupants ONLY. BIDS DUE MAY 18, 2026 AT 10:00AM

  8. 2026-04-13
    listed $79,600 Active 218-char remark
    Show marketing remark (218 chars)

    This is a tax foreclosed property. For the first 30-days of the listing period, no offers below the listing price will be considered per Wisconsin Foreclosure Law. Owner Occupants ONLY. BIDS DUE MAY 18, 2026 AT 10:00AM

  9. 2013-05-28
    soldstatus $53,900
  10. 2013-03-16
    listed $53,900 153-char remark
    Show marketing remark (153 chars)

    Tastefully updated home on quiet street awaits your buyers. Newer roof, vinyl windows and gutters as well as updated kitchen, bath and basement rec room.

  11. 2013-03-15
    soldstatus $53,900 153-char remark
    Show marketing remark (153 chars)

    Tastefully updated home on quiet street awaits your buyers. Newer roof, vinyl windows and gutters as well as updated kitchen, bath and basement rec room.

  12. 2013-02-01
    listed $56,900
  13. 2013-02-01
    historical
  14. 1985-07-01
    soldstatus $38,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥100°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
$14,878
− Mortgage interest
−$3,405
− Property taxes
−$912
− Insurance
−$304
− Repairs & maintenance
−$1,190
− Management
−$1,190
− Depreciation
−$1,768
Taxable income
$6,110
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,466
After-tax cash flow
$5,247/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

+59.9% since first listed
10 events — show timeline
  • 2026-06-10 Listed $60,780 METROMLS
  • 2026-05-20 Listing Removed METROMLS
  • 2026-04-13 Price Changed $76,900 METROMLS
  • 2026-04-13 Listed $79,600 METROMLS
  • 2013-05-28 Sold (Public Records) $53,900 Public Records
  • 2013-03-16 Listed $53,900 METROMLS
  • 2013-03-15 Sold (MLS) $53,900 METROMLS
  • 2013-02-01 Listing Removed METROMLS
  • 2013-02-01 Listed $56,900 METROMLS
  • 1985-07-01 Sold (Public Records) $38,000 Public Records

Property tax history

+8.9%/yr

Latest (2024): $4,898 · +92.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…