CashFlowRE
Sign in Sign up
236 N 90th St
B- Composite 65.25
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 +24.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.0/10.0
  • 1% rule +6.4/10.0
  • Livability +4.0/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$299,900

236 N 90th St · Milwaukee, WI 53226
4 bd · 1.0 ba · 1,461 sqft · SingleFamily public records · 17 Days on market
Built 1951 7,405 sqft lot $205/sqft · 19% below area Est $372k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this charming Cannon Park home with 4 bedrooms, 1 full and 2 half baths. Sunlight fills the inviting living room, while the spacious family room with new carpet and wood-burning stove offers a cozy retreat. Bright dinette, comfortable kitchen, and gleaming hardwood floors add warmth and character. Upstairs features a primary bedroom with powder room and adjoining walk-through 4th bedroom--ideal for a private suite, office, or nursery. Enjoy the large deck overlooking a generous backyard with shed. Updates include new roof (home & garage, 2025), furnace & A/C (2019), fresh paint, refinished floors and new lighting. Prime location near freeway access, Froedtert &

Key facts

  • 7,405 sq ft lot
  • Garage
  • Built 1951

Property features AI

Finance

  • Other: Estimated living area range: 1,251–1,500 sq ft

Exterior

  • Parking: Detached 1-car garage with opener; Total of 1.5 garage parking spaces
  • Utilities: Municipal water; Municipal sewer; Natural gas
  • Home design: 1.5-story single-family home; Residential zoning; Assessor/public record used for year built
  • Construction: Aluminum/aluminum-steel exterior
  • Exterior features: Deck; Sidewalks

Interior

  • Kitchen: Range; Refrigerator; Dishwasher; Garbage disposal
  • Bedrooms: Primary bedroom (upper) about 14 x 11; Bedroom 2 (main) about 11 x 11; Bedroom 3 (main) about 12 x 8; Bedroom 4 (upper) about 14 x 11
  • Flooring: Wood floors; Ceramic tile (bath)
  • Bathrooms: One full bathroom with shower over tub; Two half baths; Ceramic tile and master bedroom bath
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Cable/satellite available; Walk-thru bedroom; Wood floors; Full block basement
  • Laundry & utility: Washer; Dryer

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 $300k.

Deal economics

  • At list price, monthly cash flow is $633 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $300k).
  • Recommended offer: $295k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.8% 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 (+3.3%/yr); 36 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($93k/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 $2k of loan paydown is wiped out by about $9k 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.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($295k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $295,401 (1.5% below list)

Questions for the listing agent

  1. Built in 1951 — 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
1.14%
Cap rate
8.83%
Cash-on-cash
9.05%
DSCR
1.40
GRM
7.3

CMA / ARV

ARV (median comp)
$372,400
List price
$299,900
Delta
-19.47%
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
236 N 90th St 0.00mi 4/2.0 1,461 (0%) 0mo $327,000 $224 96
210 N 90th St 0.04mi 3/2.0 (-1) 1,410 (-4%) 1mo $387,500 $275 83
9034 W Mt Vernon Ave 0.07mi 3/2.0 (-1) 1,377 (-6%) 0mo $405,000 $294 78
9131 W Mt Vernon Ave 0.14mi 4/2.0 1,599 (+9%) 1mo $320,000 $200 73
9020 W Hawthorne Ave 0.20mi 3/1.0 (-1) 1,338 (-8%) 0mo $290,000 $217 71
555 Robertson St 0.39mi 4/2.0 1,546 (+6%) 4mo $400,000 $259 64
158 N 92nd St 0.22mi 3/2.0 (-1) 1,307 (-10%) 6mo $261,000 $200 58
170 S 80th St 0.69mi 3/1.5 (-1) 1,425 (-2%) 2mo $340,000 $239 55
610 N 99th St 0.65mi 3/1.0 (-1) 1,332 (-9%) 0mo $350,000 $263 49
8223 Portland Ave 0.74mi 4/1.5 1,629 (+12%) 3mo $439,000 $269 42
422 S 94th Pl 0.61mi 4/1.0 1,242 (-15%) 6mo $170,000 $137 41
161 S 79 St 0.71mi 3/1.5 (-1) 1,607 (+10%) 3mo $287,250 $179 40

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 · 3.26% rent growth · sell at horizon

5-year hold
IRR
-2.3%
Equity multiple
0.91×
Total profit
$-7,333
Equity at exit
$44,716
10-year hold
IRR
7.7%
Equity multiple
1.59×
Total profit
$49,439
Equity at exit
$25,930

Cash invested: $83,972 (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 53226

Rents YoY
3.3%
Active inventory
36
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$3,424 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$375 /mo · $4,495/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$719
Net cashflow
$633

Break-even live

Break-even rent $2,623
Max offer price $299,900
Occupancy floor 77%

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
$74,975
Closing costs
$8,997
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
185 N 90th St Milwaukee, WI 3.0 1.5 1500 $2,200 $1.47 14d 1 0.12mi
1427 S 86th St West Allis, WI 3.0 1.0 998 $1,399 $1.40 12d 1 1.34mi
7400 W State St Milwaukee, WI 1.0–3.0 1.0–2.0 1106 $3,995 $3.61 2d 8 1.38mi
7474 Harwood Ave Wauwatosa, WI 3.0 1.0–3.0 999 $4,780 $4.78 3d 73 1.41mi

Listing history 3 events

  1. 2026-05-09
    historical Contingent 738-char remark
  2. 2026-05-07
    listed $299,900 Active 738-char remark
  3. 2026-04-30
    historical $299,900 738-char remark

ⓘ 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
$4,495 · $375/mo
Projected year-2 tax
$5,022 · $418/mo
Expected delta
+$526/yr (+$44/mo · 11.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

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 ≥101°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$41,092
− Mortgage interest
−$16,799
− Property taxes
−$4,495
− Insurance
−$1,500
− Repairs & maintenance
−$3,287
− Management
−$3,287
− Depreciation
−$8,724
Taxable income
$2,999
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$720
After-tax cash flow
$6,876/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)
18,908
Household income
$93,132
Rent vs Own
42.6% rent · 57.4% own
Severe rent burden
580.0

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 White (79%)
Race & ethnicity
White 79% Black 7% Hispanic / Latino 5% Asian 5% Two or more races 4%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Romanian 10% Portuguese 4% Lithuanian 3%
Foreign-born
6% · Canada, China
Languages at home
92% English-only · Spanish 3% Chinese 1% Other Indo-European 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
▼ -227.28%
Current HPI
253.6781
Rent YoY
▲ 3.26%
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

+9.0% since first listed
5 events — show timeline
  • 2026-06-12 Sold (MLS) $327,000 METROMLS
  • 2026-05-24 Pending METROMLS
  • 2026-05-09 Contingent METROMLS
  • 2026-05-07 Listed $299,900 METROMLS
  • 2026-04-30 Coming Soon $299,900 METROMLS

Property tax history

+0.6%/yr

Latest (2024): $4,495 · +7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…