CashFlowRE
Sign in Sign up
4826 N 37th St
B- Composite 69.86
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
  • 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

$38,000

4826 N 37th St · Milwaukee, WI 53209
2 bd · 1.0 ba · 1,132 sqft · SingleFamily public records · 63 Days on market
Built 1952 5,227 sqft lot $34/sqft · 64% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

2 bedroom, 1 bath single family home with low maintenance brick exterior offers a renovation opportunity. City of Milwaukee Tax Foreclosure Property. Scope of work is $57,385. Essential scope of work is $39,470. 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

  • 5,227 sq ft lot
  • 2 garage spots
  • Built 1952

Tags

LOW MAINTENANCE BRICK EXTERIORRENOVATION OPPORTUNITY

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 $38k.

Deal economics

  • At list price, monthly cash flow is $755 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $38k).
  • Recommended offer: $36k (6.0% below list) — sets the bar for market timing.
  • Cap rate 30.1% 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; 27 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 32% 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 $263 of loan paydown is wiped out by about $1k 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 $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 63 days — a 6% lower offer ($36k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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; 27% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $35,720 (6.0% below list)

Questions for the listing agent

  1. It's been on market 63 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 1952 — 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
3.39%
Cap rate
30.13%
Cash-on-cash
85.14%
DSCR
4.79
GRM
2.5

CMA / ARV

ARV (median comp)
$105,402
List price
$38,000
Delta
-63.95%
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
4644 N 38th St 0.25mi 3/1.0 (+1) 1,107 (-2%) 2mo $41,000 $37 78
3733 W Fairmount Ave 0.21mi 2/1.0 1,000 (-12%) 1mo $100,000 $100 70
4650 N 38th St 0.24mi 3/1.0 (+1) 1,237 (+9%) 0mo $145,000 $117 68
4460 N 42nd St 0.56mi 3/1.5 (+1) 1,139 (+1%) 2mo $131,000 $115 64
3908 W Hampton Ave 0.16mi 3/1.0 (+1) 968 (-14%) 1mo $90,000 $93 62
4315 N 40th St 0.70mi 3/1.0 (+1) 1,117 (-1%) 2mo $102,500 $92 59
4235 W Fairmount Ave 0.42mi 3/2.0 (+1) 1,044 (-8%) 1mo $150,000 $144 58
4676 N 46th St 0.61mi 3/1.0 (+1) 1,066 (-6%) 0mo $172,500 $162 56
2709 W Villard Ave 0.74mi 2/1.0 1,059 (-6%) 0mo $143,000 $135 54
4941 N Sherman Blvd 0.44mi 3/1.0 (+1) 973 (-14%) 0mo $110,000 $113 51
5281 N Teutonia Ave 0.71mi 3/1.0 (+1) 1,012 (-11%) 2mo $60,000 $59 42
4858 N 26th St 0.69mi 3/1.5 (+1) 972 (-14%) 1mo $120,000 $123 36

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
91.2%
Equity multiple
5.58×
Total profit
$48,749
Equity at exit
$5,666
10-year hold
IRR
95.2%
Equity multiple
13.73×
Total profit
$135,421
Equity at exit
$3,286

Cash invested: $10,640 (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
2.5×

Monthly cashflow live

Estimated rent
$1,288 high interval (Pro) →
Mortgage (P&I)
$199
Tax est. 1.5%
$48 /mo · $570/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$755

Break-even live

Break-even rent $332
Max offer price $38,000
Occupancy floor 36%

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
$9,500
Closing costs
$1,140
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4661 N 38th St Unit 4661 Milwaukee, WI 2.0 1.0 1000 $845 $0.84 15d 1 0.22mi
4651 N 36th St #4 Milwaukee, WI 2.0 1.0 747 $945 $1.27 24d 1 0.22mi
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 12d 1 0.43mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 44d 1 0.47mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 24d 1 0.56mi
5237 N 34th St Unit 5237 Lower Milwaukee, WI 2.0 1.0 956 $1,350 $1.41 24d 1 0.56mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 44d 1 0.61mi
4479A N 44th St Milwaukee, WI 2.0 1.0 1000 $895 $0.90 44d 1 0.64mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 17d 1 0.68mi
4852 N 48th St Unit 4852 Milwaukee, WI 2.0 1.0 830 $995 $1.20 2d 1 0.68mi
5050 N 47th St Milwaukee, WI 2.0 1.0 1092 $1,700 $1.56 44d 1 0.69mi
4610 W Eggert Pl #4612 Milwaukee, WI 3.0 1.0 852 $1,095 $1.29 24d 1 0.72mi
4355 N 28th St Milwaukee, WI 2.0 1.0 1118 $975 $0.87 21d 1 0.80mi
5435 N 40th St Milwaukee, WI 2.0 1.0 850 $1,150 $1.35 17d 1 0.81mi
4640 N 51st Blvd Milwaukee, WI 2.0 1.0 1075 $1,275 $1.19 44d 1 0.91mi
5541 N 35th St #5543 Milwaukee, WI 3.0 1.0 1130 $1,195 $1.06 4d 1 0.93mi
4227 N 26th St Milwaukee, WI 2.0 1.0 950 $1,000 $1.05 17d 1 1.04mi
3925 N 41st St Unit 2 Milwaukee, WI 1.0 1.0 700 $845 $1.21 24d 1 1.16mi
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 44d 1 1.18mi
3925 N 42nd St Milwaukee, WI 2.0 1.0 985 $1,400 $1.42 24d 1 1.18mi
3871-3873 N 36th St Unit 3871 Milwaukee, WI 2.0 1.0 987 $950 $0.96 24d 1 1.21mi
4139 N 50th St Milwaukee, WI 3.0 1.0 1275 $1,600 $1.25 44d 1 1.22mi
3890 N Sherman Blvd Milwaukee, WI 2.0 1.0 950 $1,100 $1.16 12d 1 1.25mi
4900 N 58th St Milwaukee, WI 3.0 1.0 1455 $1,450 $1.00 4d 1 1.31mi
3901 N 27th St Unit 3907 Milwaukee, WI 2.0 1.0 715 $895 $1.25 24d 1 1.33mi
5884 N 35th St Milwaukee, WI 2.0 1.0 1200 $1,500 $1.25 44d 1 1.37mi
3630 W Nash St Milwaukee, WI 2.0 1.0 1000 $1,200 $1.20 24d 1 1.41mi

Listing history 18 events

  1. 2026-06-17
    days on market $38,000 Active 63 DOM
  2. 2026-06-16
    days on market $38,000 Active 62 DOM
  3. 2026-06-15
    days on market $38,000 Active 61 DOM
  4. 2026-06-13
    days on market $38,000 Active 59 DOM
  5. 2026-06-13
    days on market $38,000 Active 58 DOM
  6. 2026-06-09
    days on market $38,000 Active 55 DOM
  7. 2026-06-08
    days on market $38,000 Active 54 DOM
  8. 2026-06-07
    days on market $38,000 Active 53 DOM
  9. 2026-06-05
    days on market $38,000 Active 50 DOM
  10. 2026-06-03
    days on market $38,000 Active 49 DOM
  11. 2026-06-02
    days on market $38,000 Active 48 DOM
  12. 2026-06-01
    days on market $38,000 Active 47 DOM
  13. 2026-05-31
    days on market $38,000 Active 46 DOM
  14. 2026-04-14
    listed $38,000 Active 512-char remark
    Show marketing remark (512 chars)

    2 bedroom, 1 bath single family home with low maintenance brick exterior offers a renovation opportunity. City of Milwaukee Tax Foreclosure Property. Scope of work is $57,385. Essential scope of work is $39,470. 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.

  15. 2026-04-02
    historical 235-char remark
    Show marketing remark (235 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 March 30, 2026 AT 10:00am

  16. 2026-02-23
    listed $122,800 Active 235-char remark
    Show marketing remark (235 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 March 30, 2026 AT 10:00am

  17. 2015-05-26
    soldstatus $30,000
  18. 1977-08-01
    soldstatus $30,500

ⓘ 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
$15,456
− Mortgage interest
−$2,129
− Property taxes
−$570
− Insurance
−$190
− Repairs & maintenance
−$1,236
− Management
−$1,236
− Depreciation
−$1,105
Taxable income
$8,989
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,157
After-tax cash flow
$6,902/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

+24.6% since first listed
5 events — show timeline
  • 2026-04-14 Listed $38,000 METROMLS
  • 2026-04-02 Listing Removed METROMLS
  • 2026-02-23 Listed $122,800 METROMLS
  • 2015-05-26 Sold (Public Records) $30,000 Public Records
  • 1977-08-01 Sold (Public Records) $30,500 Public Records

Property tax history

+3.2%/yr

Latest (2024): $3,460 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…