CashFlowRE
Sign in Sign up
2172 S 18th St
B Composite 73.49
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 +29.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • 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

$135,000

2172 S 18th St · Milwaukee, WI 53215
4 bd · 1.5 ba · 1,431 sqft · SingleFamily public records · 6 Days on market
Built 1892 3,049 sqft lot Est $203k · 34% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Calling All Investors or Visionaries! Bring your imagination and creativity to this spacious 3-bedroom, 2-bathroom bungalow featuring hardwood floors and a brand-new roof (2025). With a full basement, there's plenty of room for storage or future finishing to expand your living space. This property is offered As-Is, with no repairs or warranties. Cash offers only.

Key facts

  • Full basement
  • Newly installed roof
  • Hardwood floors

Tags

HARDWOOD FLOORSNEWLY INSTALLED ROOFFULL BASEMENT

Property features AI

Finance

  • Other: Sale type: Non-Arms Length; Inclusions: None; Exclusions: Seller's personal property

Exterior

  • Utilities: Municipal water; Municipal sewer; Natural gas service
  • Home design: 1.5-story single-family home; Less than 1/2 acre lot (about 0.07 acre); Zoning: RT4
  • Construction: Aluminum/steel exterior; Year built source: Assessor/Public Record
  • Exterior features: Aluminum siding

Interior

  • Kitchen: Kitchen on main level approximately 16 x 11
  • Bedrooms: Master bedroom (Main) approximately 15 x 9; Bedroom 2 (Main) approximately 10 x 9; Bedroom 3 (Upper) approximately 11 x 11
  • Bathrooms: Two full baths; Tub only and shower-over-tub configurations
  • Heating & cooling: Forced air heating (natural gas)
  • Interior features: Full 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 4-bed/1.5-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $468 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Cap rate 10.4% 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 (+5.0%/yr); 57 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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 38% of the median local income ($54k/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 $933 of loan paydown is wiped out by about $4k 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 + 5.0% rent growth), your $38k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 12y 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 $75k; list at $135k implies a 80% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1892 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $135,000

Questions for the listing agent

  1. Built in 1892 — 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
1.29%
Cap rate
10.45%
Cash-on-cash
14.84%
DSCR
1.66
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$203,202
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2172 S 18th St 0.00mi 3/2.0 (-1) 1,431 (0%) 2mo $206,000 $144 91
1831 W Becher St 0.12mi 4/2.0 1,396 (-2%) 4mo $155,000 $111 85
1906 W Lincoln Ave 0.16mi 4/1.5 1,467 (+2%) 10mo $100,140 $68 80
1831 W Rogers St 0.23mi 4/1.0 1,380 (-4%) 13mo $140,000 $101 70
1437 W Arthur Ave 0.46mi 4/1.0 1,488 (+4%) 10mo $70,100 $47 61
2363 S 11th St 0.51mi 3/1.5 (-1) 1,357 (-5%) 2mo $225,000 $166 61
1722 S 15th St 0.52mi 4/1.5 1,474 (+3%) 12mo $210,000 $142 61
2729 S 14th St 0.74mi 4/1.5 1,382 (-3%) 0mo $220,000 $159 60
2122 S 24th St 0.43mi 5/3.0 (+1) 1,500 (+5%) 12mo $240,000 $160 51
2503 W Becher St 0.53mi 3/1.0 (-1) 1,314 (-8%) 5mo $111,500 $85 51
2714 S 15th St 0.70mi 4/2.0 1,362 (-5%) 8mo $230,000 $169 50
2708 S 20th St 0.67mi 3/1.0 (-1) 1,269 (-11%) 3mo $85,000 $67 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 · 5.02% rent growth · sell at horizon

5-year hold
IRR
7.6%
Equity multiple
1.30×
Total profit
$11,523
Equity at exit
$20,129
10-year hold
IRR
18.6%
Equity multiple
2.69×
Total profit
$63,854
Equity at exit
$11,672

Cash invested: $37,800 (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 53215

Home prices YoY
-13.6%
Rents YoY
5.0%
Active inventory
57
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,740 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$143 /mo · $1,715/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$365
Net cashflow
$468

Break-even live

Break-even rent $1,148
Max offer price $135,000
Occupancy floor 68%

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
$33,750
Closing costs
$4,050
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1812 S 7th St Milwaukee, WI 3.0 1.5 1703 $2,100 $1.23 23d 1 0.87mi
1143 S 25th St #1 Milwaukee, WI 3.0 1.0 900 $1,050 $1.17 43d 1 1.11mi
3174 S 22nd St Milwaukee, WI 3.0 2.0 1340 $1,850 $1.38 10d 1 1.31mi
2141 S Robinson Ave Milwaukee, WI 3.0 1.0–2.0 1006 $2,695 $2.68 1d 20 1.38mi
2445 S Austin St Milwaukee, WI 3.0 1.0 1000 $1,598 $1.60 14d 1 1.45mi

Listing history 14 events

  1. 2026-05-26
    listed $135,000 Active
  2. 2026-04-17
    soldstatus Sold
  3. 2026-04-11
    listed $135,000 Active
  4. 2025-11-26
    historical 365-char remark
    Show marketing remark (365 chars)

    Calling All Investors or Visionaries! Bring your imagination and creativity to this spacious 3-bedroom, 2-bathroom bungalow featuring hardwood floors and a brand-new roof (2025). With a full basement, there's plenty of room for storage or future finishing to expand your living space. This property is offered As-Is, with no repairs or warranties. Cash offers only.

  5. 2025-10-25
    listed $149,900 Active 365-char remark
    Show marketing remark (365 chars)

    Calling All Investors or Visionaries! Bring your imagination and creativity to this spacious 3-bedroom, 2-bathroom bungalow featuring hardwood floors and a brand-new roof (2025). With a full basement, there's plenty of room for storage or future finishing to expand your living space. This property is offered As-Is, with no repairs or warranties. Cash offers only.

  6. 2022-03-23
    soldstatus $75,000 Sold 765-char remark
    Show marketing remark (765 chars)

    4 bedroom, 2 bathroom bungalow with low maintenance aluminum exterior offers renovation opportunity. City of Milwaukee Tax Foreclosure Property. Open to owner occupants only through 03/17/2022. Scope of work is $34,750. Essential scope of work is $23,250. Many of the started repairs were completed without permits and permits will be needed. 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. City has Homebuyer Assistance program which provides up to $20,000 to assist w/ the rehab of City-owned foreclosed homes.

  7. 2022-03-07
    status Pending 765-char remark
    Show marketing remark (765 chars)

    4 bedroom, 2 bathroom bungalow with low maintenance aluminum exterior offers renovation opportunity. City of Milwaukee Tax Foreclosure Property. Open to owner occupants only through 03/17/2022. Scope of work is $34,750. Essential scope of work is $23,250. Many of the started repairs were completed without permits and permits will be needed. 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. City has Homebuyer Assistance program which provides up to $20,000 to assist w/ the rehab of City-owned foreclosed homes.

  8. 2022-02-15
    historical
  9. 2022-02-14
    listed $62,000 Active 765-char remark
    Show marketing remark (765 chars)

    4 bedroom, 2 bathroom bungalow with low maintenance aluminum exterior offers renovation opportunity. City of Milwaukee Tax Foreclosure Property. Open to owner occupants only through 03/17/2022. Scope of work is $34,750. Essential scope of work is $23,250. Many of the started repairs were completed without permits and permits will be needed. 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. City has Homebuyer Assistance program which provides up to $20,000 to assist w/ the rehab of City-owned foreclosed homes.

  10. 2022-01-05
    listed $62,000 Active
  11. 2014-04-18
    listed $19,900
  12. 2014-04-18
    historical
  13. 2012-09-20
    soldstatus $18,000
  14. 1999-01-06
    soldstatus $27,000

ⓘ 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
$1,715 · $143/mo
Projected year-2 tax
$2,106 · $176/mo
Expected delta
+$391/yr (+$33/mo · 22.8%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥97°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$20,882
− Mortgage interest
−$7,562
− Property taxes
−$1,715
− Insurance
−$675
− Repairs & maintenance
−$1,671
− Management
−$1,671
− Depreciation
−$3,927
Taxable income
$3,661
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$879
After-tax cash flow
$4,732/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)
58,146
Household income
$54,289
Rent vs Own
52.6% rent · 47.4% own
Severe rent burden
2283.0

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 Hispanic (69%)
Race & ethnicity
Hispanic / Latino 69% Two or more races 34% White 18% Asian 6% Black 5% Native American 2%
Hispanic origin (detail)
Mexican 52% Puerto Rican 12%
Common ancestry
Romanian 6% Portuguese 1%
Foreign-born
31% · Canada, Philippines, Jamaica
Languages at home
35% English-only · Spanish 59% Other Asian/Pacific 3% 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
▼ -52.55%
Current HPI
332.891
Rent YoY
▲ 5.02%
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

+400.0% since first listed
14 events — show timeline
  • 2026-05-26 Listed $135,000 METROMLS
  • 2026-04-17 Sold (MLS) METROMLS
  • 2026-04-11 Listed $135,000 METROMLS
  • 2025-11-26 Listing Removed METROMLS
  • 2025-10-25 Listed $149,900 METROMLS
  • 2022-03-23 Sold (MLS) $75,000 METROMLS
  • 2022-03-07 Pending METROMLS
  • 2022-02-15 Listing Removed METROMLS
  • 2022-02-14 Listed $62,000 METROMLS
  • 2022-01-05 Listed $62,000 METROMLS
  • 2014-04-18 Listing Removed METROMLS
  • 2014-04-18 Listed $19,900 METROMLS
  • 2012-09-20 Sold (MLS) $18,000 METROMLS
  • 1999-01-06 Sold (Public Records) $27,000 Public Records

Property tax history

-3.6%/yr

Latest (2024): $1,715 · -33.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…