CashFlowRE
Sign in Sign up
4632 N 24th Pl
B+ Composite 77.36
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$70,350

4632 N 24th Pl · Milwaukee, WI 53209
2 bd · 1.0 ba · 974 sqft · SingleFamily public records · 1 Days on market
Built 1938 4,791 sqft lot $72/sqft · 46% below area Est $130k · 46% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

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 ONLY. BIDS DUE May 18th, 2026 AT 10:00am

Key facts

  • 4,791 sq ft lot
  • Built 1938

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 $70k.

Deal economics

  • At list price, monthly cash flow is $451 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Cap rate 14.0% 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; 28 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $486 of loan paydown is wiped out by about $2k 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 $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 13y ago; this cycle's ask has dropped $14k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $13k; list at $70k implies a 441% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1938 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,350

Questions for the listing agent

  1. Built in 1938 — 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
1.69%
Cap rate
13.98%
Cash-on-cash
27.46%
DSCR
2.22
GRM
4.9

CMA / ARV

ARV (median comp)
$129,808
List price
$70,350
Delta
-35.29%
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
4858 N 26th St 0.32mi 3/1.5 (+1) 972 (-0%) 1mo $120,000 $123 77
4513 N 21st St 0.26mi 2/1.5 933 (-4%) 2mo $145,000 $155 77
4825 N 25th St 0.26mi 3/1.0 (+1) 936 (-4%) 2mo $188,000 $201 74
4946 N 26th St 0.44mi 3/1.0 (+1) 982 (+1%) 3mo $164,000 $167 70
5045 N 25th St 0.55mi 2/1.0 912 (-6%) 2mo $145,000 $159 62
4754 N 31st St 0.47mi 3/1.0 (+1) 1,027 (+5%) 5mo $117,000 $114 60
5050 N Teutonia Ave 0.62mi 2/1.5 927 (-5%) 6mo $125,000 $135 56
4951 N 24th Pl 0.43mi 3/1.0 (+1) 1,070 (+10%) 7mo $165,000 $154 53
2709 W Villard Ave 0.73mi 2/1.0 1,059 (+9%) 0mo $143,000 $135 51
5062 N 20th St 0.65mi 3/1.0 (+1) 1,082 (+11%) 1mo $181,300 $168 46
5084 N 20th St 0.67mi 3/1.0 (+1) 1,082 (+11%) 6mo $120,000 $111 40
5071 N 19th St 0.71mi 3/1.0 (+1) 1,082 (+11%) 8mo $190,000 $176 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
27.1%
Equity multiple
2.20×
Total profit
$23,592
Equity at exit
$10,489
10-year hold
IRR
37.5%
Equity multiple
5.37×
Total profit
$86,106
Equity at exit
$6,083

Cash invested: $19,698 (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
4.9×

Monthly cashflow live

Estimated rent
$1,186 high interval (Pro) →
Mortgage (P&I)
$369
Tax est. 1.5%
$88 /mo · $1,055/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$451

Break-even live

Break-even rent $615
Max offer price $70,350
Occupancy floor 57%

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
$17,588
Closing costs
$2,110
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4355 N 28th St Milwaukee, WI 2.0 1.0 1118 $975 $0.87 21d 1 0.47mi
4227 N 26th St Milwaukee, WI 2.0 1.0 950 $1,000 $1.05 17d 1 0.61mi
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 12d 1 0.68mi
4651 N 36th St #4 Milwaukee, WI 2.0 1.0 747 $945 $1.27 23d 1 0.77mi
4572 N 38th St Unit 2 Milwaukee, WI 2.0 1.0 600 $950 $1.58 43d 1 0.87mi
4661 N 38th St Unit 4661 Milwaukee, WI 2.0 1.0 1000 $845 $0.84 14d 1 0.89mi
5237 N 34th St Unit 5237 Lower Milwaukee, WI 2.0 1.0 956 $1,350 $1.41 23d 1 0.97mi
3911 N 20th St Unit 3913 Milwaukee, WI 2.0 1.0 950 $995 $1.05 23d 1 0.99mi
3901 N 27th St Unit 3907 Milwaukee, WI 2.0 1.0 715 $895 $1.25 23d 1 1.01mi
3927-3929 N 17th St Milwaukee, WI 2.0 1.0 900 $1,195 $1.33 43d 1 1.08mi
3921 N 17th St Apt 3 Milwaukee, WI 1.0 1.0 650 $800 $1.23 43d 1 1.09mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 43d 1 1.25mi
3871-3873 N 36th St Unit 3871 Milwaukee, WI 2.0 1.0 987 $950 $0.96 23d 1 1.27mi
3646 N 19th St Milwaukee, WI 2.0 1.0 935 $1,100 $1.18 4d 1 1.28mi
4479A N 44th St Milwaukee, WI 2.0 1.0 1000 $895 $0.90 43d 1 1.31mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 23d 1 1.35mi
500 W Hampton Ave Milwaukee, WI 2.0 1.0 710 $1,165 $1.64 12d 1 1.38mi
5435 N 40th St Milwaukee, WI 2.0 1.0 850 $1,150 $1.35 17d 1 1.41mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 43d 1 1.41mi
3410 N 23rd St Milwaukee, WI 2.0 1.0 800 $800 $1.00 17d 1 1.42mi
3925 N 41st St Unit 2 Milwaukee, WI 1.0 1.0 700 $845 $1.21 23d 1 1.43mi
4048 N 7th St Milwaukee, WI 2.0 1.0 1100 $1,150 $1.05 23d 1 1.43mi
3630 W Nash St Milwaukee, WI 2.0 1.0 1000 $1,200 $1.20 23d 1 1.46mi
3925 N 42nd St Milwaukee, WI 2.0 1.0 985 $1,400 $1.42 23d 1 1.47mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 17d 1 1.47mi
1135 W Atkinson Ave Unit 9 Milwaukee, WI 1.0 1.0 600 $700 $1.17 23d 1 1.48mi
1135 W Atkinson Ave Unit 8 Milwaukee, WI 1.0 1.0 600 $700 $1.17 43d 1 1.48mi
306 W Hampton Ave Milwaukee, WI 1.0 1.0 700 $1,200 $1.71 43d 1 1.49mi

Listing history 8 events

  1. 2026-06-17
    pricestatusdays on marketlisting id $70,350 Active 1 DOM
  2. 2026-04-13
    listed $84,000 Active 220-char remark
    Show marketing remark (220 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 ONLY. BIDS DUE May 18th, 2026 AT 10:00am

  3. 2013-02-02
    listed $90,000 325-char remark
    Show marketing remark (325 chars)

    This beautifully maintained cape cod home is waiting for your offer. This home offers 2+ bedrooms, 1 bath, new energy efficient windows, new water heater, and c/a unit, block security windows in basement, home security system, fenced yard, 2 car garage w/ EDO, and a home warranty. Very motivated seller. Make an offer today!

  4. 2013-02-02
    historical 325-char remark
    Show marketing remark (325 chars)

    This beautifully maintained cape cod home is waiting for your offer. This home offers 2+ bedrooms, 1 bath, new energy efficient windows, new water heater, and c/a unit, block security windows in basement, home security system, fenced yard, 2 car garage w/ EDO, and a home warranty. Very motivated seller. Make an offer today!

  5. 2013-01-28
    listed $14,900
  6. 2013-01-28
    historical
  7. 2012-03-27
    soldstatus $13,000
  8. 1998-11-18
    soldstatus $31,500

ⓘ 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 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
$14,231
− Mortgage interest
−$3,941
− Property taxes
−$1,055
− Insurance
−$352
− Repairs & maintenance
−$1,139
− Management
−$1,139
− Depreciation
−$2,047
Taxable income
$4,560
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,094
After-tax cash flow
$4,314/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

+166.7% since first listed
7 events — show timeline
  • 2026-04-13 Listed $84,000 METROMLS
  • 2013-02-02 Listing Removed METROMLS
  • 2013-02-02 Listed $90,000 METROMLS
  • 2013-01-28 Listing Removed METROMLS
  • 2013-01-28 Listed $14,900 METROMLS
  • 2012-03-27 Sold (MLS) $13,000 METROMLS
  • 1998-11-18 Sold (Public Records) $31,500 Public Records

Property tax history

+7.9%/yr

Latest (2024): $5,631 · +66.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…