CashFlowRE
Sign in Sign up
3578 N 10th St 🏷️ Likely Rental
C- Composite 54.78
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
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +4.6/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$3,500

3578 N 10th St · Milwaukee, WI 53206
5 bd · 1.5 ba · 1,443 sqft · SingleFamily public records · 108 Days on market
Built 1900 3,920 sqft lot $2/sqft · 96% below area

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

Listing remarks MLS

5 bedroom, 1.5 bath single family home offers a renovation opportunity. City of Milwaukee Tax Foreclosure Property. Scope of work is $43,250. Essential scope of work is $30,800. Pre-approval or proof of funds REQUIRED with all offers & must cover purchase price plus Essential Repairs (see scope). Buyer must complete Essential Repairs within 180 days & have City provide proof of completion for performance deposit return. Property is being sold in AS-IS Condition.

Key facts

  • 3,920 sq ft lot
  • Built 1900
  • Listed 107 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $3,500 price doesn't fit this home's estimated sale value (~$85,523) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 5-bed/1.5-bath single-family listed at $4k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $4k).
  • Recommended offer: $3k (9.0% below list) — sets the bar for market timing.
  • Cap rate 476.2% 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+, 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 (+8.3%/yr); 160 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $1,765/mo this rent would consume 72% of the median local household income ($29k/yr) (locally 2061% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $374 of equity ($24 loan paydown + $350 appreciation (10.0% local appreciation)).
  • Milwaukee County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 8.0% rent growth), your $980 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 108 days — a 9% lower offer ($3k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 15y ago; this cycle's ask has dropped $2k (30%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $3,185 (9.0% below list)

Questions for the listing agent

  1. It's been on market 108 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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
50.44%
Cap rate
476.16%
Cash-on-cash
1678.11%
DSCR
75.67
GRM
0.2

CMA / ARV

ARV (median comp)
$85,523
List price
$3,500
Delta
-95.91%
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
1225 W Keefe Ave 0.22mi 5/1.0 1,294 (-10%) 1mo $90,000 $70 70
3558 N 11th St 0.07mi 5/1.5 1,656 (+15%) 5mo $150,000 $91 68
3783 N 9th St 0.20mi 4/2.0 (-1) 1,562 (+8%) 2mo $220,000 $141 68
3422 N 11th St 0.20mi 5/2.0 1,249 (-13%) 1mo $159,000 $127 66
3700 N 14th St 0.26mi 5/2.0 1,611 (+12%) 2mo $205,000 $127 65
3279 N Dr William Finlayson St 0.47mi 4/2.0 (-1) 1,504 (+4%) 1mo $202,500 $135 64
3735 N 15th St 0.37mi 5/1.0 1,263 (-12%) 2mo $155,000 $123 59
3311 N 8th St 0.30mi 4/1.0 (-1) 1,259 (-13%) 2mo $63,000 $50 56
4061 N 14th St 0.58mi 4/2.0 (-1) 1,566 (+8%) 7mo $254,999 $163 46
4182 N 13th St 0.70mi 4/2.0 (-1) 1,351 (-6%) 5mo $239,000 $177 46
3766 N Vel R Phillips Ave 0.46mi 4/3.0 (-1) 1,621 (+12%) 4mo $129,000 $80 43
4144 N 14th St 0.67mi 4/2.0 (-1) 1,617 (+12%) 5mo $210,000 $130 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
101.56×
Total profit
$98,547
Equity at exit
$3,153
10-year hold
IRR
Equity multiple
250.73×
Total profit
$244,731
Equity at exit
$6,800

Cash invested: $980 (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 53206

Rents YoY
8.3%
Active inventory
160
Price-to-rent
0.2×

Monthly cashflow live

Estimated rent
$1,765 high interval (Pro) →
Mortgage (P&I)
$18
Tax est. 1.5%
$4 /mo · $52/yr
Insurance
$1
HOA
$0
Vacancy / Maint / Mgmt
$371
Net cashflow
$1,370

Break-even live

Break-even rent $31
Max offer price $3,500
Occupancy floor 17%

Sensitivity live

Price -10% $1,373 -5% $1,372 +0% $1,370 +5% $1,369 +10% $1,368
Rent -10% $1,231 -5% $1,301 +0% $1,370 +5% $1,440 +10% $1,510
Rate -1.0pp $1,372 -0.5pp $1,371 base $1,370 +0.5pp $1,370 +1.0pp $1,369

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
$875
Closing costs
$105
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
223 E Burleigh St Unit 223 Milwaukee, WI 4.0 1.0 1153 $1,395 $1.21 45d 1 0.93mi
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 3d 1 1.00mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 5d 1 1.22mi
2704 W Concordia Ave Unit Na Milwaukee, WI 5.0 2.0 1856 $2,500 $1.35 25d 1 1.27mi
2308 W Clarke St Milwaukee, WI 4.0 2.0 1545 $1,750 $1.13 25d 1 1.50mi

Listing history 49 events

  1. 2026-06-21
    days on market $3,500 Active 108 DOM
  2. 2026-06-18
    days on market $3,500 Active 105 DOM
  3. 2026-06-17
    days on market $3,500 Active 104 DOM
  4. 2026-06-16
    days on market $3,500 Active 103 DOM
  5. 2026-06-15
    days on market $3,500 Active 102 DOM
  6. 2026-06-13
    days on market $3,500 Active 100 DOM
  7. 2026-06-13
    days on market $3,500 Active 99 DOM
  8. 2026-06-09
    days on market $3,500 Active 96 DOM
  9. 2026-06-08
    days on market $3,500 Active 95 DOM
  10. 2026-06-07
    days on market $3,500 Active 94 DOM
  11. 2026-06-05
    days on market $3,500 Active 91 DOM
  12. 2026-06-03
    days on market $3,500 Active 90 DOM
  13. 2026-06-02
    days on market $3,500 Active 89 DOM
  14. 2026-06-01
    days on market $3,500 Active 88 DOM
  15. 2026-05-31
    days on market $3,500 Active 87 DOM
  16. 2026-05-04
    price $3,500 478-char remark
    Show marketing remark (478 chars)

    5 bedroom, 1.5 bath single family home offers a renovation opportunity. City of Milwaukee Tax Foreclosure Property. Scope of work is $43,250. Essential scope of work is $30,800. Pre-approval or proof of funds REQUIRED with all offers & must cover purchase price plus Essential Repairs (see scope). Buyer must complete Essential Repairs within 180 days & have City provide proof of completion for performance deposit return. Property is being sold in AS-IS Condition.

  17. 2026-03-04
    listed $5,000 Active 478-char remark
    Show marketing remark (478 chars)

    5 bedroom, 1.5 bath single family home offers a renovation opportunity. City of Milwaukee Tax Foreclosure Property. Scope of work is $43,250. Essential scope of work is $30,800. Pre-approval or proof of funds REQUIRED with all offers & must cover purchase price plus Essential Repairs (see scope). Buyer must complete Essential Repairs within 180 days & have City provide proof of completion for performance deposit return. Property is being sold in AS-IS Condition.

  18. 2026-02-17
    status Pending 238-char remark
    Show marketing remark (238 chars)

    This is a tax foreclosed property. BIDS DUE Monday 2/16/2026 at 10:00AM. 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.

  19. 2026-02-17
    historical 238-char remark
    Show marketing remark (238 chars)

    This is a tax foreclosed property. BIDS DUE Monday 2/16/2026 at 10:00AM. 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.

  20. 2026-01-12
    listed $49,600 Active 238-char remark
    Show marketing remark (238 chars)

    This is a tax foreclosed property. BIDS DUE Monday 2/16/2026 at 10:00AM. 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.

  21. 2021-06-17
    soldstatus $10,000 Sold
  22. 2021-04-21
    historical Contingent
  23. 2021-04-21
    price $7,500
  24. 2021-01-20
    listed $10,000 Active
  25. 2020-10-08
    historical
  26. 2020-07-31
    listed $10,000 Active
  27. 2020-06-26
    historical
  28. 2020-05-08
    price $10,000
  29. 2020-05-08
    listed $16,500 Active
  30. 2019-10-11
    historical
  31. 2018-11-15
    status Active
  32. 2018-11-15
    historical
  33. 2018-01-15
    listed $39,900 Active
  34. 2017-06-29
    historical
  35. 2017-04-18
    price $26,000
  36. 2017-03-28
    price $26,500
  37. 2017-02-24
    price $27,000
  38. 2017-02-07
    price $29,000
  39. 2016-12-28
    listed $29,900 Active
  40. 2013-02-10
    historical
  41. 2013-02-10
    listed $11,500
  42. 2013-02-10
    historical
  43. 2013-02-10
    listed $12,700
  44. 2013-02-02
    listed $59,400
  45. 2013-02-02
    historical
  46. 2012-04-19
    historical
  47. 2011-10-20
    listed $12,900
  48. 2007-01-09
    soldstatus $105,000
  49. 2006-11-17
    soldstatus $109,900

ⓘ 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 3/10 Moderate 3 unhealthy d/yr today · 4 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
$21,184
− Mortgage interest
−$196
− Property taxes
−$52
− Insurance
−$18
− Repairs & maintenance
−$1,695
− Management
−$1,695
− Depreciation
−$102
Taxable income
$17,427
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,182
After-tax cash flow
$12,263/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)
19,887
Household income
$29,336
Rent vs Own
67.8% rent · 32.2% own
Severe rent burden
2061.0

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 (91%)
Race & ethnicity
Black 91% Two or more races 3% White 3% Hispanic / Latino 3%
Common ancestry
Norwegian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 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
▲ 133.03%
Current HPI
397.7151
Rent YoY
▲ 8.28%
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

-96.8% since first listed
34 events — show timeline
  • 2026-05-04 Price Changed $3,500 METROMLS
  • 2026-03-04 Listed $5,000 METROMLS
  • 2026-02-17 Pending METROMLS
  • 2026-02-17 Listing Removed METROMLS
  • 2026-01-12 Listed $49,600 METROMLS
  • 2021-06-17 Sold (MLS) $10,000 METROMLS
  • 2021-04-21 Contingent METROMLS
  • 2021-04-21 Price Changed $7,500 METROMLS
  • 2021-01-20 Listed $10,000 METROMLS
  • 2020-10-08 Listing Removed METROMLS
  • 2020-07-31 Listed $10,000 METROMLS
  • 2020-06-26 Listing Removed METROMLS
  • 2020-05-08 Price Changed $10,000 METROMLS
  • 2020-05-08 Listed $16,500 METROMLS
  • 2019-10-11 Listing Removed METROMLS
  • 2018-11-15 Relisted METROMLS
  • 2018-11-15 Listing Removed METROMLS
  • 2018-01-15 Listed $39,900 METROMLS
  • 2017-06-29 Listing Removed METROMLS
  • 2017-04-18 Price Changed $26,000 METROMLS
  • 2017-03-28 Price Changed $26,500 METROMLS
  • 2017-02-24 Price Changed $27,000 METROMLS
  • 2017-02-07 Price Changed $29,000 METROMLS
  • 2016-12-28 Listed $29,900 METROMLS
  • 2013-02-10 Listed $11,500 METROMLS
  • 2013-02-10 Listing Removed METROMLS
  • 2013-02-10 Listed $12,700 METROMLS
  • 2013-02-10 Listing Removed METROMLS
  • 2013-02-02 Listing Removed METROMLS
  • 2013-02-02 Listed $59,400 METROMLS
  • 2012-04-19 Listing Removed Smart MLS
  • 2011-10-20 Listed $12,900 Smart MLS
  • 2007-01-09 Sold (Public Records) $105,000 Public Records
  • 2006-11-17 Sold (MLS) $109,900 METROMLS

Property tax history

-7.6%/yr

Latest (2024): $1,050 · -69.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…