CashFlowRE
Sign in Sign up
4632 N 24th Pl
B Composite 70.8
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
  • Schools +3.6/10.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$52,765

4632 N 24th Pl · Milwaukee, WI 53209
2 bd · 1.0 ba · 974 sqft · SingleFamily public records · 52 Days on market
Built 1938 Poor condition 4,791 sqft lot $54/sqft · 59% below area

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

Listing remarks MLS

This is a tax foreclosed property. Owner Occupants ONLY.

Key facts

  • 4,791 sq ft lot
  • Built 1938
  • Listed 51 days

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $53k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $620 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $53k).
  • Recommended offer: $51k (3.0% below list) — sets the bar for market timing.
  • Cap rate 20.4% vs local median 4.9% 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); 232 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 66d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 82% 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 31% 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 $365 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 $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($51k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 13y ago; this cycle's ask has dropped $18k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $13k; list at $53k implies a 306% 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 $51,182 (3.0% below list)

Questions for the listing agent

  1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1938 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
2.36%
Cap rate
20.38%
Cash-on-cash
50.32%
DSCR
3.24
GRM
3.5

CMA / ARV

ARV (median comp)
$129,808
List price
$52,765
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%) 2mo $120,000 $123 76
4513 N 21st St 0.26mi 2/1.5 933 (-4%) 4mo $145,000 $155 76
4825 N 25th St 0.26mi 3/1.0 (+1) 936 (-4%) 4mo $188,000 $201 73
4576 N 30th St 0.38mi 3/1.0 (+1) 945 (-3%) 0mo $164,900 $174 72
4370 N 25th St 0.34mi 3/1.0 (+1) 932 (-4%) 1mo $135,000 $145 71
4946 N 26th St 0.44mi 3/1.0 (+1) 982 (+1%) 5mo $164,000 $167 69
4842 N 26th St 0.30mi 3/1.0 (+1) 1,080 (+11%) 1mo $170,000 $157 62
5045 N 25th St 0.55mi 2/1.0 912 (-6%) 4mo $145,000 $159 61
4754 N 31st St 0.47mi 3/1.0 (+1) 1,027 (+5%) 6mo $117,000 $114 59
2924 W Roosevelt Dr 0.57mi 3/1.0 (+1) 1,034 (+6%) 2mo $164,000 $159 57
2709 W Villard Ave 0.73mi 2/1.0 1,059 (+9%) 2mo $143,000 $135 50
5062 N 20th St 0.65mi 3/1.0 (+1) 1,082 (+11%) 2mo $181,300 $168 44

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
53.7%
Equity multiple
3.54×
Total profit
$37,514
Equity at exit
$7,867
10-year hold
IRR
60.8%
Equity multiple
8.68×
Total profit
$113,522
Equity at exit
$4,562

Cash invested: $14,774 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
25 active · 21 under contract
Months of supply
5.0 mo (20%/mo absorbed)
Median asking
$129,900 ($125/sqft)
Median days on market
30 d
This list price
4% of active listings are priced below it
ARV vs active asking
+6.6% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 53209

Rents YoY
8.6%
Active inventory
232
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$1,246 high interval (Pro) →
Mortgage (P&I)
$277
Tax est. 1.5%
$66 /mo · $791/yr
Insurance
$22
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$620

Break-even live

Break-even rent $462
Max offer price $52,765
Occupancy floor 45%

Sensitivity live

Price -10% $656 -5% $638 +0% $620 +5% $601 +10% $583
Rent -10% $521 -5% $570 +0% $620 +5% $669 +10% $718
Rate -1.0pp $646 -0.5pp $633 base $620 +0.5pp $606 +1.0pp $592

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
$13,191
Closing costs
$1,583
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4628 N 24th Pl Milwaukee, WI 3.0 1.0 920 $1,500 $1.63 25d 1 0.04mi
4355 N 28th St Milwaukee, WI 2.0 1.0 1118 $975 $0.87 70d 1 0.47mi
4252 N Teutonia Ave Apt 102 Milwaukee, WI 2.0 1.0 900 $1,338 $1.49 20d 1 0.54mi
4884 N 18th St Unit 4884 Lower Milwaukee, WI 3.0 1.0 892 $1,095 $1.23 47d 1 0.60mi
4227 N 26th St Milwaukee, WI 2.0 1.0 950 $1,000 $1.05 66d 1 0.61mi
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 61d 1 0.68mi
4378 N 17th St Milwaukee, WI 2.0 1.0 800 $990 $1.24 28d 1 0.68mi
4651 N 36th St #4 Milwaukee, WI 2.0 1.0 747 $945 $1.27 72d 1 0.77mi
4572 N 38th St Unit 2 Milwaukee, WI 2.0 1.0 600 $950 $1.58 93d 1 0.87mi
4661 N 38th St Unit 4661 Milwaukee, WI 2.0 1.0 1000 $845 $0.84 63d 1 0.89mi
3954 N 20th St Milwaukee, WI 2.0 1.0 1000 $1,400 $1.40 30d 1 0.94mi
5237 N 34th St Unit 5237 Lower Milwaukee, WI 2.0 1.0 956 $1,350 $1.41 72d 1 0.97mi
3911 N 20th St Unit 3913 Milwaukee, WI 2.0 1.0 950 $995 $1.05 72d 1 0.99mi
3901 N 27th St Unit 3907 Milwaukee, WI 2.0 1.0 715 $895 $1.25 72d 1 1.01mi
3927-3929 N 17th St Milwaukee, WI 2.0 1.0 900 $1,195 $1.33 93d 1 1.08mi
3921 N 17th St Apt 3 Milwaukee, WI 1.0 1.0 650 $800 $1.23 93d 1 1.09mi
4853 N 41st St Milwaukee, WI 3.0 1.0 1000 $1,495 $1.50 47d 1 1.10mi
5348-5350 N 35th St Unit 5348 Milwaukee, WI 2.0 1.0 981 $995 $1.01 17d 1 1.11mi
4207 N 39th St Unit 4207 Milwaukee, WI 2.0 1.0 825 $1,095 $1.33 34d 1 1.13mi
4619 N 42nd St Unit 4619A Upper Milwaukee, WI 2.0 1.0 950 $895 $0.94 36d 1 1.14mi
5376 N 35th St Milwaukee, WI 3.0 1.0 1000 $850 $0.85 30d 1 1.14mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 93d 1 1.25mi
3871-3873 N 36th St Unit 3871 Milwaukee, WI 2.0 1.0 987 $950 $0.96 72d 1 1.27mi
3646 N 19th St Milwaukee, WI 2.0 1.0 935 $1,100 $1.18 53d 1 1.28mi
4479A N 44th St Milwaukee, WI 2.0 1.0 1000 $895 $0.90 93d 1 1.31mi
3822 N 36th St #3824 Milwaukee, WI 2.0 1.0 754 $875 $1.16 34d 1 1.31mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,595 $1.55 17d 1 1.35mi
500 W Hampton Ave Milwaukee, WI 2.0 1.0 710 $1,165 $1.64 61d 1 1.38mi
5435 N 40th St Milwaukee, WI 2.0 1.0 850 $1,150 $1.35 66d 1 1.41mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 93d 1 1.41mi
4759 N 46th St #4761 Milwaukee, WI 3.0 1.0 1000 $1,250 $1.25 25d 1 1.42mi
3410 N 23rd St Milwaukee, WI 2.0 1.0 800 $800 $1.00 66d 1 1.42mi
3925 N 41st St Unit 2 Milwaukee, WI 1.0 1.0 700 $845 $1.21 72d 1 1.43mi
4048 N 7th St Milwaukee, WI 2.0 1.0 1100 $1,150 $1.05 72d 1 1.43mi
3630 W Nash St Milwaukee, WI 2.0 1.0 1000 $1,200 $1.20 72d 1 1.46mi
3925 N 42nd St Milwaukee, WI 2.0 1.0 985 $1,400 $1.42 72d 1 1.47mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 66d 1 1.47mi
1135 W Atkinson Ave Unit 8 Milwaukee, WI 1.0 1.0 600 $700 $1.17 93d 1 1.48mi
1135 W Atkinson Ave Apt 5 Milwaukee, WI 1.0 1.0 600 $700 $1.17 17d 1 1.48mi
1135 W Atkinson Ave Unit 9 Milwaukee, WI 1.0 1.0 600 $700 $1.17 72d 1 1.48mi

Property features AI

Exterior

Utilities
Municipal waterMunicipal sewer
Home design
Single-family, one-story homeZoned RS6
Construction
Estimated living area between 751 and 1,000Year built: public/assessor record
Exterior features
Brick or brick/stone exterior

Interior

Kitchen
Kitchen on the main level, approx. 10 x 10
Bedrooms
Master bedroom on the main level, approx. 10 x 10
Bathrooms
1 full bathroom
Heating & cooling
Forced air heatingNatural gas fuel
Interior features
Full basement

Listing history 48 events

  1. 2026-08-08
    days on market $52,765 Active 52 DOM
  2. 2026-08-07
    days on market $52,765 Active 51 DOM
  3. 2026-08-06
    days on market $52,765 Active 50 DOM
  4. 2026-08-05
    days on market $52,765 Active 49 DOM
  5. 2026-08-04
    days on market $52,765 Active 48 DOM
  6. 2026-08-03
    pricedays on market $52,765 Active 47 DOM
  7. 2026-07-31
    days on market $70,350 Active 44 DOM
  8. 2026-07-30
    days on market $70,350 Active 43 DOM
  9. 2026-07-30
    days on market $70,350 Active 42 DOM
  10. 2026-07-28
    days on market $70,350 Active 41 DOM
  11. 2026-07-26
    days on market $70,350 Active 39 DOM
  12. 2026-07-24
    days on market $70,350 Active 37 DOM
  13. 2026-07-23
    days on market $70,350 Active 36 DOM
  14. 2026-07-22
    days on market $70,350 Active 35 DOM
  15. 2026-07-21
    days on market $70,350 Active 34 DOM
  16. 2026-07-20
    days on market $70,350 Active 33 DOM
  17. 2026-07-18
    days on market $70,350 Active 31 DOM
  18. 2026-07-18
    days on market $70,350 Active 30 DOM
  19. 2026-07-16
    days on market $70,350 Active 29 DOM
  20. 2026-07-15
    days on market $70,350 Active 28 DOM
  21. 2026-07-14
    days on market $70,350 Active 27 DOM
  22. 2026-07-13
    days on market $70,350 Active 26 DOM
  23. 2026-07-13
    days on market $70,350 Active 25 DOM
  24. 2026-07-11
    days on market $70,350 Active 24 DOM
  25. 2026-07-10
    days on market $70,350 Active 23 DOM
  26. 2026-07-09
    days on market $70,350 Active 22 DOM
  27. 2026-07-07
    days on market $70,350 Active 20 DOM
  28. 2026-07-06
    days on market $70,350 Active 19 DOM
  29. 2026-07-05
    days on market $70,350 Active 18 DOM
  30. 2026-07-03
    days on market $70,350 Active 16 DOM
  31. 2026-07-02
    days on market $70,350 Active 15 DOM
  32. 2026-07-01
    days on market $70,350 Active 14 DOM
  33. 2026-06-30
    days on market $70,350 Active 13 DOM
  34. 2026-06-29
    days on market $70,350 Active 12 DOM
  35. 2026-06-28
    days on market $70,350 Active 11 DOM
  36. 2026-06-27
    days on market $70,350 Active 10 DOM
  37. 2026-06-27
    days on market $70,350 Active 9 DOM
  38. 2026-06-25
    days on market $70,350 Active 7 DOM
  39. 2026-06-22
    days on market $70,350 Active 5 DOM
  40. 2026-06-21
    days on market $70,350 Active 4 DOM
  41. 2026-06-17
    pricestatusdays on marketlisting id $70,350 Active 1 DOM
  42. 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

  43. 2013-02-02
    listed $90,000 325-char remark
  44. 2013-02-02
    historical 325-char remark
  45. 2013-01-28
    listed $14,900
  46. 2013-01-28
    historical
  47. 2012-03-27
    soldstatus $13,000
  48. 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
$14,950
− Mortgage interest
−$2,956
− Property taxes
−$791
− Insurance
−$264
− Repairs & maintenance
−$1,196
− Management
−$1,196
− Depreciation
−$1,535
Taxable income
$7,012
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,683
After-tax cash flow
$5,752/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.

Condition & rehab AI · 2 photos

Poor 20/100 Extensive rehab Est. rehab $48,700–$87,660 screening

This tax foreclosed property requires extensive repairs, including a major roof replacement and exterior painting, to become move-in ready.

Components & finishes AI

Roof tile · aged

Deferred maintenance Est. $10,000–$30,000 screening

  • Major Roof (roof) — Signs of significant wear and damage on the roof tiles

Repairs flagged

  • Major roof — Severe damage to shingles
  • Major exterior siding — Significant wear and peeling
  • Major interior walls and paint — No visible condition

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and value
  • Both Repair roof — Critical to home's structural integrity and value

ⓘ Rehab cost is a screening estimate — Extensive scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 36/100

Zoned Schools

High King International F WI #138/483 Nat'l #9,405/17,239

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
A Composite livability gradescore 81/100

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 · 995,758 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
8% of renters

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

Price history

+123.3% since first listed
11 events — show timeline
  • 2026-06-17 Listed $70,350 METROMLS
  • 2026-06-11 Listing Removed METROMLS
  • 2026-06-10 Listed $70,350 METROMLS
  • 2026-05-20 Listing Removed METROMLS
  • 2026-04-13 Listed $84,000 METROMLS
  • 2013-02-02 Listing Removed METROMLS
  • 2013-02-02 Listed $90,000 METROMLS
  • 2013-01-28 Listed $14,900 METROMLS
  • 2013-01-28 Listing Removed 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…