CashFlowRE
Sign in Sign up
5110 N 60th St
D+ Composite 46.54
Why this score? — see what drove the D+ 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 +14.5/30.0
  • ARV discount +11.6/15.0
  • 1% rule +4.4/10.0
  • DSCR +4.4/10.0
  • Livability +4.0/5.0
  • Rent growth +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$152,000

5110 N 60th St · Milwaukee, WI 53218
3 bd · 1.5 ba · 1,196 sqft · SingleFamily public records · 9 Days on market
Built 1932 6,098 sqft lot Est $167k · 9% under

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

Listing remarks MLS

Great investment opportunity for owner-occupants or investors! This property offers three spacious bedrooms, one full bathroom, and a 2.5 car garage. The home is currently rented for $1,511 per month, providing immediate rental income. Tenants are on a mtm rental agreement. Major updates include a 7-year-old roof, newer windows, updated electrical and plumbing.

Key facts

  • 6,098 sq ft lot
  • 2 garage spots
  • Built 1932

Property features AI

Finance

  • Other: Built information from assessor/public records

Exterior

  • Parking: Detached 2-car garage; Additional 1 parking space; Garage listed as 2.5 spaces total
  • Utilities: Municipal water; Municipal sewer; Natural gas service
  • Home design: 1.5-story single-family home; Zoned RS6
  • Construction: Block foundation
  • Exterior features: Vinyl exterior; Lot under 1/2 acre

Interior

  • Kitchen: Kitchen on main level (12 x 10)
  • Bedrooms: Main-level primary bedroom (13 x 10); Upper-level bedroom (12 x 10); Upper-level bedroom (11 x 10)
  • Flooring: Wood floors; Ceramic tile in baths
  • Bathrooms: One full bathroom with shower-over-tub; One half bathroom; Ceramic tile finishes
  • Heating & cooling: Forced air heating (natural gas)
  • Interior features: Walk-in closet(s); Wood floors; Full block 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/1.5-bath single-family listed at $152k.

Deal economics

  • At list price, monthly cash flow is $35 ($414/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $143k (6.2% below list).
  • Recommended offer: $143k (6.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 5.1% in Milwaukee — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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 (+5.3%/yr); 153 active listings in the ZIP; 39 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 46% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($46k/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 $1k of loan paydown is wiped out by about $5k 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

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.
  • Current owner paid $100k; list at $152k implies a 52% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1932 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $142,571 (6.2% below list)

Questions for the listing agent

  1. Built in 1932 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.94%
Cap rate
6.57%
Cash-on-cash
0.97%
DSCR
1.04
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$167,440
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5139 N 57th St 0.11mi 3/1.0 1,128 (-6%) 1mo $125,000 $111 83
4947 N 66th St 0.44mi 3/1.0 1,196 (0%) 1mo $205,000 $171 77
4872 N 63rd St 0.32mi 3/1.5 1,100 (-8%) 1mo $207,900 $189 71
5330 N 54th St 0.42mi 3/1.0 1,127 (-6%) 1mo $199,900 $177 68
5113 N 55th St 0.22mi 3/2.0 1,336 (+12%) 0mo $135,000 $101 68
5136 N 69th St 0.56mi 2/1.5 (-1) 1,209 (+1%) 1mo $180,000 $149 66
5269 N 57th St 0.23mi 3/1.0 1,033 (-14%) 2mo $145,000 $140 63
5466 N 57th St 0.48mi 3/1.0 1,108 (-7%) 1mo $95,100 $86 63
4713 N 53rd St 0.62mi 3/1.0 1,249 (+4%) 2mo $130,000 $104 61
5324 N 49th St 0.68mi 3/1.0 1,269 (+6%) 1mo $130,000 $102 55
4893 N 64th St 0.38mi 3/1.0 1,027 (-14%) 2mo $65,000 $63 55
5735 W Thurston Ave 0.66mi 3/1.0 1,084 (-9%) 0mo $170,500 $157 52

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 · 5.29% rent growth · sell at horizon

5-year hold
IRR
-12.1%
Equity multiple
0.55×
Total profit
$-19,026
Equity at exit
$22,664
10-year hold
IRR
0.3%
Equity multiple
1.02×
Total profit
$903
Equity at exit
$13,142

Cash invested: $42,560 (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 53218

Home prices YoY
-19.0%
Rents YoY
5.3%
Active inventory
153
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,426 high interval (Pro) →
Mortgage (P&I)
$797
Tax from tax record
$231 /mo · $2,776/yr
Insurance
$63
HOA
$0
Vacancy / Maint / Mgmt
$299
Net cashflow
$35

Break-even live

Break-even rent $1,382
Max offer price $152,000
Occupancy floor 93%

Sensitivity live

Price -10% $121 -5% $78 +0% $35 +5% $-9 +10% $-52
Rent -10% $-78 -5% $-22 +0% $35 +5% $91 +10% $147
Rate -1.0pp $111 -0.5pp $73 base $35 +0.5pp $-5 +1.0pp $-45

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
$38,000
Closing costs
$4,560
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 39 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4900 N 58th St Milwaukee, WI 3.0 1.0 1455 $1,450 $1.00 5d 1 0.24mi
6518 W Hampton Ave Unit 2 Milwaukee, WI 2.0 1.0 1100 $1,200 $1.09 44d 1 0.50mi
5073 N 48th St Milwaukee, WI 4.0 1.0 1152 $1,595 $1.38 15d 1 0.66mi
6921 W Herbert Ave Milwaukee, WI 3.0 2.0 1414 $1,620 $1.15 5d 1 0.73mi
4852 N 48th St Unit 4852 Milwaukee, WI 2.0 1.0 830 $995 $1.20 2d 1 0.74mi
5657 N 60th St #5659 Milwaukee, WI 3.0 1.0 878 $995 $1.13 17d 1 0.74mi
4640 N 51st Blvd Milwaukee, WI 2.0 1.0 1075 $1,275 $1.19 44d 1 0.75mi
5050 N 47th St Milwaukee, WI 2.0 1.0 1092 $1,700 $1.56 44d 1 0.75mi
6221 W Thurston Ave #6223 Milwaukee, WI 3.0 1.0 800 $1,100 $1.38 20d 1 0.78mi
4610 W Eggert Pl #4612 Milwaukee, WI 3.0 1.0 852 $1,095 $1.29 24d 1 0.78mi
5659 N 64th St Unit 5659A Milwaukee, WI 2.0 1.0 1091 $1,300 $1.19 44d 1 0.79mi
5688 N 56th St Milwaukee, WI 3.0 1.0 850 $1,445 $1.70 13d 1 0.80mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 17d 1 0.85mi
4843 N 72nd St Milwaukee, WI 3.0 1.0 1014 $1,485 $1.46 44d 1 0.87mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 44d 1 0.90mi
7348 W Medford Ave Unit 7348A Milwaukee, WI 2.0 1.0 1095 $950 $0.87 24d 1 0.91mi
4340 W Eggert Pl Milwaukee, WI 4.0 1.0 1066 $1,695 $1.59 24d 1 0.92mi
4334 W Eggert Pl Milwaukee, WI 4.0 1.0 1077 $1,695 $1.57 24d 1 0.93mi
5830 N 61st St Milwaukee, WI 3.0 1.0 1024 $1,450 $1.42 44d 1 0.95mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 24d 1 0.97mi
5820 N 65th St #5822 Milwaukee, WI 2.0 1.0 700 $1,245 $1.78 44d 1 0.99mi
5823 N 65th St Unit Upper Milwaukee, WI 2.0 1.0 768 $1,295 $1.69 44d 1 1.00mi
5831 N 65th St Unit 5831 Milwaukee, WI 3.0 1.0 900 $1,195 $1.33 44d 1 1.01mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 44d 1 1.05mi
5905 N 66th St Unit 66th Lower Milwaukee, WI 3.0 1.0 1000 $1,600 $1.60 16d 1 1.11mi
7632 W Leon Ter Unit C Milwaukee, WI 2.0 1.5 1000 $1,200 $1.20 24d 1 1.17mi
4479A N 44th St Milwaukee, WI 2.0 1.0 1000 $895 $0.90 44d 1 1.17mi
7701 W Hampton Ave Unit 6 Milwaukee, WI 2.0 1.0 816 $1,250 $1.53 44d 1 1.19mi
5956 N 67th St Milwaukee, WI 2.0 1.0 925 $1,250 $1.35 44d 1 1.19mi
5958 N 67th St Milwaukee, WI 2.0 1.0 925 $1,250 $1.35 5d 1 1.20mi
6046 N 61st St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,345 $1.12 24d 1 1.23mi
6046 N 61st St Unit 2 Milwaukee, WI 3.0 1.0 1250 $1,395 $1.12 44d 1 1.23mi
5950 N 69th St Unit 1 Milwaukee, WI 2.0 1.0 1100 $1,100 $1.00 44d 1 1.24mi
5435 N 40th St Milwaukee, WI 2.0 1.0 850 $1,150 $1.35 17d 1 1.26mi
4623 N 77th St Milwaukee, WI 3.0 1.5 1156 $1,800 $1.56 17d 1 1.28mi
4139 N 50th St Milwaukee, WI 3.0 1.0 1275 $1,600 $1.25 44d 1 1.30mi
4153 N 68th St Milwaukee, WI 3.0 1.0 1025 $1,700 $1.66 44d 1 1.31mi
5696 N 42nd St Milwaukee, WI 4.0 1.0 1023 $1,495 $1.46 24d 1 1.35mi
4661 N 38th St Unit 4661 Milwaukee, WI 2.0 1.0 1000 $845 $0.84 15d 1 1.40mi

Listing history 8 events

  1. 2026-06-18
    days on market $152,000 Active 9 DOM
  2. 2026-06-17
    days on market $152,000 Active 8 DOM
  3. 2026-06-16
    days on market $152,000 Active 7 DOM
  4. 2026-06-15
    days on market $152,000 Active 6 DOM
  5. 2026-06-13
    days on market $152,000 Active 4 DOM
  6. 2026-06-13
    days on market $152,000 Active 3 DOM
  7. 2026-06-10
    remarks 344-char remark
  8. 2026-06-10
    listed $152,000 Active 1 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
$2,776 · $231/mo
Projected year-2 tax
$2,794 · $233/mo
Expected delta
+$18/yr (+$1/mo · 0.6%)

ⓘ 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 ≥100°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
$17,109
− Mortgage interest
−$8,514
− Property taxes
−$2,776
− Insurance
−$760
− Repairs & maintenance
−$1,369
− Management
−$1,369
− Depreciation
−$4,422
Taxable loss
−$2,101
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$504
After-tax cash flow
$918/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)
41,196
Household income
$45,642
Rent vs Own
57.1% rent · 42.9% own
Severe rent burden
2421.0

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 (72%)
Race & ethnicity
Black 72% Asian 10% White 10% Hispanic / Latino 5% Two or more races 3%
Common ancestry
Romanian 1% Lithuanian 1%
Foreign-born
6% · Philippines, Canada
Languages at home
89% English-only · Other Asian/Pacific 7% Spanish 3%

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
▼ -76.44%
Current HPI
325.1975
Rent YoY
▲ 5.29%
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

+238.5% since first listed
24 events — show timeline
  • 2026-06-08 Listed $152,000 METROMLS
  • 2026-02-28 Listing Removed METROMLS
  • 2026-02-07 Listed $160,000 METROMLS
  • 2023-12-21 Sold (MLS) $99,900 METROMLS
  • 2023-12-01 Pending METROMLS
  • 2023-11-28 Price Changed $99,900 METROMLS
  • 2023-11-15 Price Changed $104,900 METROMLS
  • 2023-11-04 Price Changed $109,900 METROMLS
  • 2023-10-25 Price Changed $115,000 METROMLS
  • 2023-10-16 Price Changed $120,000 METROMLS
  • 2023-10-05 Price Changed $125,000 METROMLS
  • 2023-09-20 Price Changed $132,000 METROMLS
  • 2023-08-24 Price Changed $138,000 METROMLS
  • 2023-08-16 Listed $144,900 METROMLS
  • 2022-04-20 Sold (Public Records) $131,000 Public Records
  • 2013-02-08 Listed $34,900 METROMLS
  • 2013-02-08 Listing Removed METROMLS
  • 2013-01-25 Listed $39,000 METROMLS
  • 2013-01-25 Listing Removed METROMLS
  • 2010-08-13 Sold (Public Records) $52,000 Public Records
  • 2010-03-30 Sold (MLS) $23,000 METROMLS
  • 2004-11-16 Sold (Public Records) $110,500 Public Records
  • 2004-05-27 Sold (Public Records) $54,000 Public Records
  • 1994-06-01 Sold (Public Records) $44,900 Public Records

Property tax history

+6.0%/yr

Latest (2024): $2,776 · +36.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…