CashFlowRE
Sign in Sign up
3378 N 30th St
C- Composite 50.13
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.7/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +4.3/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$15,000

3378 N 30th St · Milwaukee, WI 53216
4 bd · 1.0 ba · 1,296 sqft · SingleFamily public records · 62 Days on market
Built 1916 3,049 sqft lot $12/sqft · 76% below area

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

Listing remarks MLS

City owned single family needing extensive repair. Open to owner and investor offers. District 7. $31,060 in essential repairs. Performance deposit required - buyer must complete essential repairs within 180 days and have City provide proof of completion for performance deposit return. Bring flashlights & use caution when entering. Note: City of Milwaukee Tax Foreclosure Property. Listing info not verified. This property is being sold in AS-IS condition

Key facts

  • 3,049 sq ft lot
  • Built 1916
  • Listed 62 days

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/1.0-bath single-family listed at $15k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $15k).
  • Recommended offer: $14k (6.0% below list) — sets the bar for market timing.
  • Cap rate 95.9% 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); 131 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 20d 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 40% 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 $303 of equity ($104 loan paydown + $199 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 $4k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($14k) 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: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $14,100 (6.0% below list)

Questions for the listing agent

  1. It's been on market 62 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 1916 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
10.33%
Cap rate
95.95%
Cash-on-cash
320.19%
DSCR
15.25
GRM
0.8

CMA / ARV

ARV (median comp)
$62,629
List price
$15,000
Delta
-76.05%
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
3342 N 26th St 0.26mi 5/1.5 (+1) 1,285 (-1%) 2mo $66,500 $52 78
3124 N 29th St 0.35mi 3/1.0 (-1) 1,270 (-2%) 9mo $120,000 $94 68
3354 N 26th St 0.25mi 5/2.0 (+1) 1,342 (+4%) 8mo $57,000 $42 67
3812 N 27th St 0.44mi 3/1.0 (-1) 1,372 (+6%) 3mo $79,900 $58 62
3741 N 25th St 0.43mi 3/2.0 (-1) 1,397 (+8%) 2mo $195,000 $140 56
3828 N 26th St 0.49mi 3/1.0 (-1) 1,177 (-9%) 7mo $25,000 $21 51
3908 N 25th St 0.60mi 3/1.0 (-1) 1,179 (-9%) 1mo $73,200 $62 51
3221 N 38th St 0.58mi 3/1.0 (-1) 1,174 (-9%) 3mo $75,000 $64 50
2929 N 25th St 0.66mi 3/2.5 (-1) 1,349 (+4%) 4mo $200,000 $148 48
3724 N 37th St 0.53mi 3/2.0 (-1) 1,440 (+11%) 0mo $175,000 $122 48
2234 W Melvina St 0.71mi 3/1.0 (-1) 1,128 (-13%) 5mo $98,000 $87 36
3448 N 41st St 0.68mi 3/2.0 (-1) 1,104 (-15%) 6mo $233,000 $211 29

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
Equity multiple
19.67×
Total profit
$78,427
Equity at exit
$5,379
10-year hold
IRR
Equity multiple
46.81×
Total profit
$192,410
Equity at exit
$7,352

Cash invested: $4,200 (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
131
Price-to-rent
0.8×

Monthly cashflow live

Estimated rent
$1,550 high interval (Pro) →
Mortgage (P&I)
$79
Tax est. 1.5%
$19 /mo · $225/yr
Insurance
$6
HOA
$0
Vacancy / Maint / Mgmt
$325
Net cashflow
$1,121

Break-even live

Break-even rent $131
Max offer price $15,000
Occupancy floor 23%

Sensitivity live

Price -10% $1,131 -5% $1,126 +0% $1,121 +5% $1,115 +10% $1,110
Rent -10% $998 -5% $1,059 +0% $1,121 +5% $1,182 +10% $1,243
Rate -1.0pp $1,128 -0.5pp $1,124 base $1,121 +0.5pp $1,117 +1.0pp $1,113

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
$3,750
Closing costs
$450
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
2821 W Concordia Ave Milwaukee, WI 3.0 1.5 1098 $1,595 $1.45 4d 1 0.17mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 7d 1 0.21mi
2704 W Concordia Ave Unit Na Milwaukee, WI 5.0 2.0 1856 $2,500 $1.35 26d 1 0.21mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 19d 1 0.63mi
2870 N 29th St #2872 Milwaukee, WI 3.0 1.0 1300 $1,250 $0.96 46d 1 0.68mi
2945 N 23rd St Milwaukee, WI 3.0 1.0 1014 $1,195 $1.18 46d 1 0.76mi
3122 N 42nd St Milwaukee, WI 3.0 1.0 1323 $1,495 $1.13 7d 1 0.81mi
3123 N 42nd St Milwaukee, WI 4.0 1.0 1500 $1,700 $1.13 26d 1 0.84mi
2765 N 26th St Unit 1 Milwaukee, WI 3.0 1.0 1125 $1,200 $1.07 7d 1 0.84mi
3100 W Center St Milwaukee, WI 2.0–3.0 1.0–2.0 1074 $1,531 $1.42 0d 4 0.90mi
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 46d 1 0.91mi
3416 N 17th St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,100 $0.92 46d 1 0.96mi
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 0d 1 0.97mi
2741 N 23rd St Unit 2 Milwaukee, WI 3.0 1.0 1000 $1,100 $1.10 19d 1 0.97mi
2741 N 23rd St Milwaukee, WI 3.0 1.0 900 $1,050 $1.17 17d 1 0.97mi
2809 W Clarke St Unit 12811 Milwaukee, WI 3.0 1.0 1400 $1,200 $0.86 19d 1 1.05mi
2308 W Clarke St Milwaukee, WI 4.0 2.0 1545 $1,750 $1.13 26d 1 1.13mi
3298 N 13th St Milwaukee, WI 3.0 1.0 885 $895 $1.01 46d 1 1.22mi
2713 N 44th St Milwaukee, WI 3.0 1.0 1450 $1,350 $0.93 46d 1 1.27mi
2976 N 49th St Milwaukee, WI 3.0 1.0 1700 $1,300 $0.76 19d 1 1.30mi
3045 N 11th St #3047 Milwaukee, WI 3.0 1.0 1065 $1,175 $1.10 7d 1 1.37mi
2403-2405 N 39th St Unit 2403 Lower Milwaukee, WI 3.0 1.0 1200 $995 $0.83 13d 1 1.40mi
2403-2405 N 39th St Unit 2405 Upper Milwaukee, WI 3.0 1.0 1141 $995 $0.87 13d 1 1.40mi
3155 N 52nd St Milwaukee, WI 3.0 2.0 1300 $1,400 $1.08 46d 1 1.44mi
2203 N 28th St Milwaukee, WI 3.0 1.0 1000 $1,100 $1.10 0d 1 1.50mi

Listing history 15 events

  1. 2026-05-06
    status Pending 463-char remark
    Show marketing remark (463 chars)

    City owned single family needing extensive repair. Open to owner and investor offers. District 7. $31,060 in essential repairs. Performance deposit required - buyer must complete essential repairs within 180 days and have City provide proof of completion for performance deposit return. Bring flashlights & use caution when entering. Note: City of Milwaukee Tax Foreclosure Property. Listing info not verified. This property is being sold in AS-IS condition

  2. 2026-03-04
    listed $15,000 Active 463-char remark
    Show marketing remark (463 chars)

    City owned single family needing extensive repair. Open to owner and investor offers. District 7. $31,060 in essential repairs. Performance deposit required - buyer must complete essential repairs within 180 days and have City provide proof of completion for performance deposit return. Bring flashlights & use caution when entering. Note: City of Milwaukee Tax Foreclosure Property. Listing info not verified. This property is being sold in AS-IS condition

  3. 2026-02-17
    status Pending 238-char remark
    Show marketing remark (238 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 will be prioritized. BIDS DUE FEBRUARY 16, 2026 AT 10:00am

  4. 2026-02-17
    historical 238-char remark
    Show marketing remark (238 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 will be prioritized. BIDS DUE FEBRUARY 16, 2026 AT 10:00am

  5. 2026-01-12
    listed $53,200 Active 238-char remark
    Show marketing remark (238 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 will be prioritized. BIDS DUE FEBRUARY 16, 2026 AT 10:00am

  6. 2015-07-17
    soldstatus $14,900 Sold
  7. 2015-07-07
    status Pending
  8. 2015-07-04
    historical Contingent
  9. 2015-06-29
    status Active
  10. 2015-06-23
    historical Contingent
  11. 2015-06-09
    listed $14,900 Active
  12. 2013-02-10
    listed $25,000
  13. 2013-02-10
    historical
  14. 2006-09-19
    soldstatus $85,000
  15. 1972-03-01
    soldstatus $12,900

ⓘ 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 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
$18,597
− Mortgage interest
−$840
− Property taxes
−$225
− Insurance
−$75
− Repairs & maintenance
−$1,488
− Management
−$1,488
− Depreciation
−$436
Taxable income
$14,045
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,371
After-tax cash flow
$10,077/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

+16.3% since first listed
15 events — show timeline
  • 2026-05-06 Pending METROMLS
  • 2026-03-04 Listed $15,000 METROMLS
  • 2026-02-17 Pending METROMLS
  • 2026-02-17 Listing Removed METROMLS
  • 2026-01-12 Listed $53,200 METROMLS
  • 2015-07-17 Sold (MLS) $14,900 METROMLS
  • 2015-07-07 Pending METROMLS
  • 2015-07-04 Contingent METROMLS
  • 2015-06-29 Relisted METROMLS
  • 2015-06-23 Contingent METROMLS
  • 2015-06-09 Listed $14,900 METROMLS
  • 2013-02-10 Listing Removed METROMLS
  • 2013-02-10 Listed $25,000 METROMLS
  • 2006-09-19 Sold (Public Records) $85,000 Public Records
  • 1972-03-01 Sold (Public Records) $12,900 Public Records

Property tax history

+2.2%/yr

Latest (2024): $1,133 · -81.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…