CashFlowRE
Sign in Sign up
3265 N 30th St 🏷️ Likely Rental
A- Composite 80.55
Why this score? — see what drove the A- 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
  • DSCR +10.0/10.0
  • 1% rule +8.0/10.0
  • Appreciation +5.7/10.0
  • Rent growth +4.3/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$99,000

3265 N 30th St · Milwaukee, WI 53216
3 bd · 1.0 ba · 1,280 sqft · SingleFamily public records · 6 Days on market
Built 1909 3,484 sqft lot Est $131k · 24% under

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

Listing remarks MLS

A great opportunity has arrived, welcome investors! We have a 3 bedroom and 1 bath single family home awaiting its new owner. The property is tenant occupied. Rental fee is $950 mtm, with a security deposit of $950. Call or schedule a showing today!

Key facts

  • 3,484 sq ft lot
  • Garage
  • Built 1909

Property features AI

Exterior

  • Parking: Detached 1-car garage; One parking space
  • Utilities: Municipal water; Municipal sewer; Natural gas
  • Home design: Two-story single-family home; Assessor/public record used for year built
  • Construction: Less than 1/2 acre lot (approximately 0.08 acre); Zoning: RT3
  • Exterior features: Patio; Vinyl exterior

Interior

  • Kitchen: Kitchen on main level (11 x 10)
  • Bedrooms: Master bedroom on upper level (13 x 13); Second bedroom on upper level (11 x 9); Third bedroom on upper level (16 x 9)
  • Bathrooms: One full bathroom with shower over tub
  • Heating & cooling: Forced air heating (natural gas)
  • Interior features: Full basement; Den/office on main level (19 x 13); Living room on main level (12 x 17); Dining room on main level (13 x 11); Additional main-level room (12 x 8)

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $99,000 price doesn't fit this home's estimated sale value (~$130,560) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $99k.

Deal economics

  • At list price, monthly cash flow is $369 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Cap rate 10.8% 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 fast (+7.0%/yr); 126 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 33% of the median local income ($47k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $2k of equity ($684 loan paydown + $1k appreciation (1.3% local appreciation)).
  • Milwaukee County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (1.3% appreciation + 7.0% rent growth), your $28k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 4y 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 $50k; list at $99k implies a 99% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1909 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $99,000

Questions for the listing agent

  1. Built in 1909 — 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
1.30%
Cap rate
10.76%
Cash-on-cash
15.96%
DSCR
1.71
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$130,560
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2865 N 36th St 0.64mi 3/2.0 1,292 (+1%) 2mo $132,000 $102 63
4018 W Burliegh St 0.68mi 3/1.0 1,258 (-2%) 4mo $55,000 $44 62
3052 N 40th St 0.66mi 3/1.0 1,240 (-3%) 4mo $75,000 $60 61
3221 N 38th St 0.51mi 3/1.0 1,174 (-8%) 3mo $75,000 $64 60
3812 N 27th St 0.60mi 3/1.0 1,372 (+7%) 3mo $79,900 $58 58
2929 N 25th St 0.53mi 3/2.5 1,349 (+5%) 4mo $200,000 $148 57
3741 N 25th St 0.58mi 3/2.0 1,397 (+9%) 2mo $195,000 $140 52
3828 N 26th St 0.64mi 3/1.0 1,177 (-8%) 7mo $25,000 $21 51
3724 N 37th St 0.61mi 3/2.0 1,440 (+12%) 0mo $175,000 $122 46
3144 N 38th St 0.50mi 2/1.0 (-1) 1,090 (-15%) 4mo $120,000 $110 43
2920 N 22nd St 0.74mi 3/1.0 1,118 (-13%) 2mo $105,000 $94 43
3448 N 41st St 0.70mi 3/2.0 1,104 (-14%) 6mo $233,000 $211 35

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.33% appreciation · 7.01% rent growth · sell at horizon

5-year hold
IRR
21.7%
Equity multiple
2.17×
Total profit
$32,305
Equity at exit
$35,499
10-year hold
IRR
26.6%
Equity multiple
4.71×
Total profit
$102,920
Equity at exit
$48,521

Cash invested: $27,720 (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 53216

Home prices YoY
0.3%
Rents YoY
7.0%
Active inventory
126
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,282 high interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$84 /mo · $1,009/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$269
Net cashflow
$369

Break-even live

Break-even rent $816
Max offer price $99,000
Occupancy floor 66%

Sensitivity live

Price -10% $425 -5% $397 +0% $369 +5% $341 +10% $313
Rent -10% $267 -5% $318 +0% $369 +5% $419 +10% $470
Rate -1.0pp $418 -0.5pp $394 base $369 +0.5pp $343 +1.0pp $317

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
$24,750
Closing costs
$2,970
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2821 W Concordia Ave Milwaukee, WI 3.0 1.5 1098 $1,595 $1.45 2d 1 0.11mi
3347 N 29th St Unit 3347A Milwaukee, WI 2.0 1.0 950 $845 $0.89 15d 1 0.16mi
3124 N 33rd St Milwaukee, WI 2.0 1.0 1200 $1,200 $1.00 44d 1 0.25mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 5d 1 0.29mi
2931 W Chambers St Milwaukee, WI 2.0 1.0 1400 $1,050 $0.75 24d 1 0.33mi
2870 N 29th St #2872 Milwaukee, WI 3.0 1.0 1300 $1,250 $0.96 44d 1 0.47mi
3148 N 39th St Milwaukee, WI 2.0 1.0 1100 $1,100 $1.00 44d 1 0.55mi
3148 N 39th St Unit 1 Milwaukee, WI 2.0 1.0 1000 $1,100 $1.10 15d 1 0.56mi
2945 N 23rd St Milwaukee, WI 3.0 1.0 1014 $1,195 $1.18 44d 1 0.62mi
3630 W Nash St Milwaukee, WI 2.0 1.0 1000 $1,200 $1.20 24d 1 0.62mi
2765 N 26th St Unit 1 Milwaukee, WI 3.0 1.0 1125 $1,200 $1.07 5d 1 0.64mi
2765 N 26th St Unit 2 Milwaukee, WI 2.0 1.0 1100 $1,100 $1.00 5d 1 0.64mi
3214 N 41st St Milwaukee, WI 2.0 1.0 900 $1,250 $1.39 44d 1 0.67mi
3100 W Center St Milwaukee, WI 3.0 2.0 1174 $1,531 $1.30 2d 1 0.70mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 17d 1 0.70mi
3122 N 42nd St Milwaukee, WI 3.0 1.0 1323 $1,495 $1.13 5d 1 0.74mi
3606 N 41st St Unit 3608 Milwaukee, WI 2.0 1.0 1095 $975 $0.89 44d 1 0.76mi
3871-3873 N 36th St Unit 3871 Milwaukee, WI 2.0 1.0 987 $950 $0.96 24d 1 0.76mi
3123 N 42nd St Milwaukee, WI 4.0 1.0 1500 $1,700 $1.13 24d 1 0.77mi
2741 N 23rd St Unit 2 Milwaukee, WI 3.0 1.0 1000 $1,100 $1.10 17d 1 0.80mi
2741 N 23rd St Milwaukee, WI 3.0 1.0 900 $1,050 $1.17 15d 1 0.80mi
2809 W Clarke St Unit 12811 Milwaukee, WI 3.0 1.0 1400 $1,200 $0.86 17d 1 0.85mi
3340 N 44th St Milwaukee, WI 2.0 1.0 900 $1,295 $1.44 13d 1 0.88mi
2630 N 24th St Milwaukee, WI 2.0 1.0 934 $1,450 $1.55 20d 1 0.89mi
2955 N 17th St Unit B UPSTAIRS Milwaukee, WI 2.0 1.0 1000 $900 $0.90 17d 1 0.91mi
2308 W Clarke St Milwaukee, WI 4.0 2.0 1545 $1,750 $1.13 24d 1 0.94mi
3646 N 19th St Milwaukee, WI 2.0 1.0 935 $1,100 $1.18 5d 1 0.96mi
3416 N 17th St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,100 $0.92 44d 1 0.98mi
3911 N 20th St Unit 3913 Milwaukee, WI 2.0 1.0 950 $995 $1.05 24d 1 0.99mi
2530 N 37th St Milwaukee, WI 2.0 1.0 1037 $1,000 $0.96 15d 1 1.00mi
3925 N 42nd St Milwaukee, WI 2.0 1.0 985 $1,400 $1.42 24d 1 1.04mi
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 44d 1 1.04mi
3890 N Sherman Blvd Milwaukee, WI 2.0 1.0 950 $1,100 $1.16 13d 1 1.05mi
4227 N 26th St Milwaukee, WI 2.0 1.0 950 $1,000 $1.05 17d 1 1.09mi
2712 N 44th St Unit 2712A Milwaukee, WI 2.0 1.0 911 $995 $1.09 24d 1 1.11mi
2713 N 44th St Milwaukee, WI 3.0 1.0 1450 $1,350 $0.93 44d 1 1.14mi
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 2d 1 1.14mi
3747 N 16th St Milwaukee, WI 2.0 1.0 1200 $875 $0.73 44d 1 1.14mi
2512 N 41st St #2514 Milwaukee, WI 2.0 1.0 1007 $1,200 $1.19 44d 1 1.14mi
1326 W Burleigh St Unit 1326 Lower Milwaukee, WI 2.0 1.0 900 $825 $0.92 2d 1 1.17mi

Listing history 5 events

  1. 2026-06-15
    days on market $99,000 Active 6 DOM
  2. 2026-06-13
    days on market $99,000 Active 4 DOM
  3. 2026-06-13
    days on market $99,000 Active 3 DOM
  4. 2026-06-10
    remarks 135-char remark
  5. 2026-06-10
    listed $99,000 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
$1,009 · $84/mo
Projected year-2 tax
$1,420 · $118/mo
Expected delta
+$411/yr (+$34/mo · 40.8%)

ⓘ 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 ≥98°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
$15,389
− Mortgage interest
−$5,546
− Property taxes
−$1,009
− Insurance
−$495
− Repairs & maintenance
−$1,231
− Management
−$1,231
− Depreciation
−$2,880
Taxable income
$2,997
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$719
After-tax cash flow
$3,704/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)
30,345
Household income
$46,752
Rent vs Own
52.7% rent · 47.3% own
Severe rent burden
2202.0

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 (81%)
Race & ethnicity
Black 81% White 9% Hispanic / Latino 5% Two or more races 5% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 1%
Foreign-born
3% · Canada, Philippines, China
Languages at home
93% English-only · Spanish 4% Other Asian/Pacific 2%

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
▲ 1.33%
Current HPI
381.0954
Rent YoY
▲ 7.01%
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

+725.0% since first listed
6 events — show timeline
  • 2026-06-09 Listed $99,000 METROMLS
  • 2023-02-14 Listing Removed METROMLS
  • 2022-08-17 Listed $75,000 METROMLS
  • 2007-01-19 Sold (Public Records) $49,800 Public Records
  • 2006-12-29 Sold (MLS) $48,900 METROMLS
  • 1973-02-01 Sold (Public Records) $12,000 Public Records

Property tax history

-3.8%/yr

Latest (2024): $1,009 · -0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…