CashFlowRE
Sign in Sign up
5681 N 42nd St
B+ Composite 75.54
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 +29.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.5/10.0
  • Rent growth +4.7/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$110,000

5681 N 42nd St · Milwaukee, WI 53209
3 bd · 1.0 ba · 1,230 sqft · SingleFamily public records · 12 Days on market
Built 1913 7,840 sqft lot Est $151k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Better Than New - Updated 3 Bed/2BA New Custom KitchenCabinets, Appliances, Hard-Wood Flooring, Center Island Natural Woodwork & Charm, Dining Rm w/ Bay Window- 3 Large Bd Full Bath 2nd Floor - Loads of Storeage in Basement -Fenced Deep Lot w/ Patio - 1 Car GarageGreat Family Home - Near School -Many Updates: Roof & Concrete Drive in 2005,New Windows, Kitchen, Microwave & Dishwasher in 2009 - Lower Porch Rebuilt in 2003 - Low Taxes - Quick Occupancy - Great Front Porch for Swing

Key facts

  • Well built farm home
  • Solid foundation
  • Fenced in yard

Tags

FENCED IN YARDSOLID FOUNDATIONWELL BUILT FARM HOME

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Municipal water; Municipal sewer
  • Home design: 1.5-story single-family home; Less than 1/2 acre lot (approximately 0.18 acre); Zoned RS6
  • Construction: Assessor/public record used for year built
  • Exterior features: Wood exterior; Other exterior materials

Interior

  • Kitchen: Kitchen on main level — 16 x 12
  • Bedrooms: Master bedroom (Upper) — 14 x 12; Bedroom 2 (Upper) — 13 x 12; Bedroom 3 (Upper) — 11 x 9
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Radiant / hot water heating; Other heating/cooling features noted
  • 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 $110k.

Deal economics

  • At list price, monthly cash flow is $399 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Cap rate 10.6% 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 (+8.6%/yr); 168 active listings in the ZIP; 37 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 37% of the median local income ($48k/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 $761 of loan paydown is wiped out by about $3k 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 + 8.0% rent growth), your $31k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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.
  • Current owner paid $30k; list at $110k implies a 272% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1913 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $110,000

Questions for the listing agent

  1. Built in 1913 — 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
1.35%
Cap rate
10.64%
Cash-on-cash
15.53%
DSCR
1.69
GRM
6.2

CMA / ARV

ARV (on-the-fly)
$151,290
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5931 N 42nd St 0.31mi 3/1.5 1,183 (-4%) 0mo $220,000 $186 77
5730 N 35th St 0.46mi 2/1.0 (-1) 1,216 (-1%) 4mo $162,000 $133 68
5324 N 49th St 0.64mi 3/1.0 1,269 (+3%) 1mo $130,000 $102 64
5331 N 37th St 0.54mi 3/1.0 1,306 (+6%) 0mo $133,000 $102 64
5549 N 33rd St 0.57mi 3/2.5 1,241 (+1%) 3mo $176,000 $142 64
3207 W Oriole Dr 0.61mi 3/1.0 1,194 (-3%) 4mo $179,000 $150 63
5866 N 39th St 0.31mi 3/1.0 1,052 (-14%) 1mo $85,000 $81 60
5342 N 51st Blvd 0.71mi 3/1.0 1,285 (+4%) 3mo $195,000 $152 57
5936 N 35th St 0.55mi 3/1.0 1,358 (+10%) 1mo $163,000 $120 56
5515 N 52nd St 0.69mi 4/1.0 (+1) 1,146 (-7%) 2mo $109,000 $95 50
5378 N 36th St 0.54mi 4/2.0 (+1) 1,345 (+9%) 1mo $165,000 $123 49
5324 N 34th St 0.68mi 4/1.0 (+1) 1,324 (+8%) 2mo $75,000 $57 49

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
11.9%
Equity multiple
1.50×
Total profit
$15,458
Equity at exit
$16,401
10-year hold
IRR
24.6%
Equity multiple
3.66×
Total profit
$82,068
Equity at exit
$9,511

Cash invested: $30,800 (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 53209

Rents YoY
8.6%
Active inventory
168
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,488 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$154 /mo · $1,848/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$312
Net cashflow
$399

Break-even live

Break-even rent $983
Max offer price $110,000
Occupancy floor 68%

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
$27,500
Closing costs
$3,300
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 37 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5696 N 42nd St Milwaukee, WI 4.0 1.0 1023 $1,495 $1.46 23d 1 0.04mi
5435 N 40th St Milwaukee, WI 2.0 1.0 850 $1,150 $1.35 17d 1 0.34mi
5541 N 35th St #5543 Milwaukee, WI 3.0 1.0 1130 $1,195 $1.06 4d 1 0.46mi
5884 N 35th St Milwaukee, WI 2.0 1.0 1200 $1,500 $1.25 43d 1 0.53mi
3931 W Kaul Ave Milwaukee, WI 3.0 1.0 1400 $1,695 $1.21 43d 1 0.56mi
6110 N 39th St Milwaukee, WI 2.0 1.0 703 $1,395 $1.98 4d 1 0.61mi
6148 N 39th St Milwaukee, WI 2.0 1.0 792 $1,175 $1.48 43d 1 0.66mi
4334 W Eggert Pl Milwaukee, WI 4.0 1.0 1077 $1,695 $1.57 23d 1 0.70mi
4340 W Eggert Pl Milwaukee, WI 4.0 1.0 1066 $1,695 $1.59 23d 1 0.70mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 17d 1 0.70mi
4610 W Eggert Pl #4612 Milwaukee, WI 3.0 1.0 852 $1,095 $1.29 23d 1 0.74mi
5237 N 34th St Unit 5237 Lower Milwaukee, WI 2.0 1.0 956 $1,350 $1.41 23d 1 0.75mi
5050 N 47th St Milwaukee, WI 2.0 1.0 1092 $1,700 $1.56 43d 1 0.85mi
5073 N 48th St Milwaukee, WI 4.0 1.0 1152 $1,595 $1.38 14d 1 0.86mi
5688 N 56th St Milwaukee, WI 3.0 1.0 850 $1,445 $1.70 12d 1 0.88mi
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 12d 1 1.04mi
5657 N 60th St #5659 Milwaukee, WI 3.0 1.0 878 $995 $1.13 17d 1 1.09mi
4852 N 48th St Unit 4852 Milwaukee, WI 2.0 1.0 830 $995 $1.20 2d 1 1.11mi
5830 N 61st St Milwaukee, WI 3.0 1.0 1024 $1,450 $1.42 43d 1 1.13mi
6046 N 61st St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,345 $1.12 23d 1 1.20mi
6046 N 61st St Unit 2 Milwaukee, WI 3.0 1.0 1250 $1,395 $1.12 43d 1 1.20mi
6221 W Thurston Ave #6223 Milwaukee, WI 3.0 1.0 800 $1,100 $1.38 20d 1 1.21mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 43d 1 1.26mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 43d 1 1.27mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 23d 1 1.28mi
4661 N 38th St Unit 4661 Milwaukee, WI 2.0 1.0 1000 $845 $0.84 14d 1 1.32mi
5659 N 64th St Unit 5659A Milwaukee, WI 2.0 1.0 1091 $1,300 $1.19 43d 1 1.34mi
4651 N 36th St #4 Milwaukee, WI 2.0 1.0 747 $945 $1.27 23d 1 1.36mi
5820 N 65th St #5822 Milwaukee, WI 2.0 1.0 700 $1,245 $1.78 43d 1 1.38mi
5823 N 65th St Unit Upper Milwaukee, WI 2.0 1.0 768 $1,295 $1.69 43d 1 1.41mi
5831 N 65th St Unit 5831 Milwaukee, WI 3.0 1.0 900 $1,195 $1.33 43d 1 1.41mi
4900 N 58th St Milwaukee, WI 3.0 1.0 1455 $1,450 $1.00 4d 1 1.41mi
4640 N 51st Blvd Milwaukee, WI 2.0 1.0 1075 $1,275 $1.19 43d 1 1.45mi
6600 N Sidney Pl Glendale, WI 1.0–2.0 1.0 800 $1,587 $1.98 3d 13 1.46mi
6762 N 52nd St Milwaukee, WI 2.0 2.0 1309 $1,500 $1.15 14d 1 1.48mi
6535 N 58th St Milwaukee, WI 2.0 1.0 962 $1,195 $1.24 17d 1 1.48mi
5905 N 66th St Unit 66th Lower Milwaukee, WI 3.0 1.0 1000 $1,600 $1.60 16d 1 1.48mi

Listing history 9 events

  1. 2026-06-17
    status $110,000 Pending 12 DOM
  2. 2026-06-16
    days on market $110,000 Active 12 DOM
  3. 2026-06-15
    pricedays on market $110,000 Active 11 DOM
  4. 2026-06-13
    days on market $115,000 Active 9 DOM
  5. 2026-06-13
    days on market $115,000 Active 8 DOM
  6. 2026-06-09
    days on market $115,000 Active 5 DOM
  7. 2026-06-08
    days on market $115,000 Active 4 DOM
  8. 2026-06-07
    remarks 544-char remark
  9. 2026-06-07
    listed $115,000 Active 3 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
$1,848 · $154/mo
Projected year-2 tax
$1,941 · $162/mo
Expected delta
+$94/yr (+$8/mo · 5.1%)

ⓘ 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) · 22% 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
$17,853
− Mortgage interest
−$6,162
− Property taxes
−$1,848
− Insurance
−$550
− Repairs & maintenance
−$1,428
− Management
−$1,428
− Depreciation
−$3,200
Taxable income
$3,237
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$777
After-tax cash flow
$4,007/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)
45,170
Household income
$48,486
Rent vs Own
56.2% rent · 43.8% own
Severe rent burden
3390.0

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 (66%)
Race & ethnicity
Black 66% White 22% Hispanic / Latino 5% Two or more races 5% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 3% Portuguese 1% Iranian 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · Spanish 4% Other Asian/Pacific 1% Russian/Polish/Slavic 1%

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
▼ -194.98%
Current HPI
172.4275
Rent YoY
▲ 8.61%
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

+313.7% since first listed
8 events — show timeline
  • 2026-06-04 Listed $115,000 METROMLS
  • 2018-03-28 Sold (Public Records) $29,600 Public Records
  • 2013-02-09 Listing Removed METROMLS
  • 2013-02-09 Listed $89,900 METROMLS
  • 2013-02-02 Listing Removed METROMLS
  • 2013-02-02 Listed $129,900 METROMLS
  • 1989-06-01 Sold (Public Records) $27,500 Public Records
  • 1984-05-01 Sold (Public Records) $27,800 Public Records

Property tax history

+2.4%/yr

Latest (2024): $1,848 · +19.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…