CashFlowRE
Sign in Sign up
4965 N 55th St Multi-family
C+ Composite 60.7
Why this score? — see what drove the C+ 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
  • DSCR +10.0/10.0
  • 1% rule +9.2/10.0
  • Livability +4.0/5.0
  • Rent growth +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$179,900

4965 N 55th St · Milwaukee, WI 53218
4 bd · 2.0 ba · 1,633 sqft · MultiFamily public records · 22 Days on market
Built 1922 9,147 sqft lot Est $132k · 36% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Located in Milwaukee's Hampton Heights neighborhood, this upper-unit residence at 4965 N 55th St offers a well-designed layout with bright and inviting living spaces. The property features a spacious kitchen, generously sized bedrooms, and a functional floor plan suited for comfortable everyday living. Conveniently situated near schools, parks, shopping, and major transportation routes, it provides excellent access to essential amenities while maintaining a quiet residential setting within an established community.

Key facts

  • Spacious kitchen
  • 9,147 sq ft lot
  • Built 1922

Tags

SPACIOUS KITCHENGENEROUSLY SIZED BEDROOMSFUNCTIONAL FLOOR PLANEXCELLENT ACCESS TO AMENITIESQUIET RESIDENTIAL SETTING

Property features AI

Finance

  • Other: Building contains 2 units; Estimated unit size range: 751–1000 sq ft

Exterior

  • Utilities: Municipal water; Municipal sewer; 2 electric meters; 2 gas meters
  • Home design: Duplex, 2-story; Multi-family property; Zoning: RT2
  • Construction: Lot size about 0.21 acres; Acreage less than 1/2
  • Exterior features: Vinyl exterior

Interior

  • Kitchen: Unit 2 kitchen located on upper level (approx. 10 x 10)
  • Bedrooms: Unit 1: 2 bedrooms; Unit 2: 2 bedrooms (both upper level; master and second bedroom approx. 10 x 10)
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 full bathroom
  • 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/2.0-bath multifamily listed at $180k.

Deal economics

  • At list price, monthly cash flow is $892 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $180k).
  • Recommended offer: $177k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.2% 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+, 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.
  • Zoned schools: Hampton Elementary (math 5% / reading 5%, grade F, #968 of 1,041 statewide, top 98%, 163 students, 93% FRL); Marshall High (math 5% / reading 5%, grade F, #467 of 483 statewide, top 100%, 798 students, 86% FRL).
  • Market conditions: Rents rising fast (+5.3%/yr); 153 active listings in the ZIP; 15 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).
  • At $2,549/mo this rent would consume 67% of the median local household income ($46k/yr) (locally 2421% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • At projected returns (-3.0% appreciation + 5.3% rent growth), your $50k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($177k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $54k; list at $180k implies a 234% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1922 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $177,201 (1.5% below list)

Questions for the listing agent

  1. Built in 1922 — 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.42%
Cap rate
12.24%
Cash-on-cash
21.24%
DSCR
1.95
GRM
5.9

CMA / ARV

ARV (on-the-fly)
$132,273
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4715 W Villard Ave 0.56mi 4/2.0 1,529 (-6%) 7mo $99,000 $65 58
5105 N 46th St #5107 0.58mi 4/2.0 1,536 (-6%) 14mo $125,000 $81 51
4432 N 55th St Unit 4432A 0.69mi 3/2.0 (-1) 1,833 (+12%) 7mo $191,000 $104 37
4516 W Eggert Pl #4518 0.65mi 4/2.0 1,872 (+15%) 21mo $120,000 $64 28

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
16.2%
Equity multiple
1.67×
Total profit
$33,618
Equity at exit
$26,824
10-year hold
IRR
26.3%
Equity multiple
3.54×
Total profit
$128,098
Equity at exit
$15,554

Cash invested: $50,372 (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
11.8×

Monthly cashflow live

Estimated rent
$2,549 high interval (Pro) →
Mortgage (P&I)
$943
Tax from tax record
$104 /mo · $1,243/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$535
Net cashflow
$892

Break-even live

Break-even rent $1,420
Max offer price $179,900
Occupancy floor 60%

Sensitivity live

Price -10% $994 -5% $943 +0% $892 +5% $841 +10% $790
Rent -10% $690 -5% $791 +0% $892 +5% $992 +10% $1,093
Rate -1.0pp $982 -0.5pp $938 base $892 +0.5pp $845 +1.0pp $798

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,549

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
$44,975
Closing costs
$5,397
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4900 N 58th St Milwaukee, WI 3.0 1.0 1455 $1,450 $1.00 5d 1 0.17mi
5073 N 48th St Milwaukee, WI 4.0 1.0 1152 $1,595 $1.38 15d 1 0.48mi
5268 N 64th St Milwaukee, WI 5.0 1.0 1672 $1,850 $1.11 12d 1 0.59mi
4340 W Eggert Pl Milwaukee, WI 4.0 1.0 1066 $1,695 $1.59 25d 1 0.75mi
4334 W Eggert Pl Milwaukee, WI 4.0 1.0 1077 $1,695 $1.57 25d 1 0.76mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 45d 1 0.81mi
6813 W Hampton Ave Unit Rear (Unit B) Milwaukee, WI 3.0 2.0 1600 $1,350 $0.84 25d 1 0.81mi
6921 W Herbert Ave Milwaukee, WI 3.0 2.0 1414 $1,620 $1.15 5d 1 0.97mi
4139 N 50th St Milwaukee, WI 3.0 1.0 1275 $1,600 $1.25 45d 1 1.10mi
4079 N 63rd St Milwaukee, WI 3.0 1.0 1600 $1,595 $1.00 21d 1 1.21mi
6046 N 61st St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,345 $1.12 25d 1 1.38mi
6046 N 61st St Unit 2 Milwaukee, WI 3.0 1.0 1250 $1,395 $1.12 45d 1 1.39mi
4623 N 77th St Milwaukee, WI 3.0 1.5 1156 $1,800 $1.56 18d 1 1.41mi
5541 N 35th St #5543 Milwaukee, WI 3.0 1.0 1130 $1,195 $1.06 5d 1 1.47mi
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 13d 1 1.49mi

Listing history 15 events

  1. 2026-06-21
    statusdays on market $179,900 Pending 22 DOM
  2. 2026-06-18
    days on market $179,900 Active 20 DOM
  3. 2026-06-17
    days on market $179,900 Active 19 DOM
  4. 2026-06-16
    days on market $179,900 Active 18 DOM
  5. 2026-06-15
    days on market $179,900 Active 17 DOM
  6. 2026-06-13
    days on market $179,900 Active 15 DOM
  7. 2026-06-13
    days on market $179,900 Active 14 DOM
  8. 2026-06-09
    days on market $179,900 Active 11 DOM
  9. 2026-06-08
    days on market $179,900 Active 10 DOM
  10. 2026-06-07
    days on market $179,900 Active 9 DOM
  11. 2026-06-05
    days on market $179,900 Active 6 DOM
  12. 2026-06-03
    days on market $179,900 Active 5 DOM
  13. 2026-06-02
    days on market $179,900 Active 4 DOM
  14. 2026-06-01
    days on market $179,900 Active 3 DOM
  15. 2026-05-31
    days on market $179,900 Active 2 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
$1,243 · $104/mo
Projected year-2 tax
$2,285 · $190/mo
Expected delta
+$1,043/yr (+$87/mo · 83.9%)

ⓘ 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
$30,588
− Mortgage interest
−$10,077
− Property taxes
−$1,243
− Insurance
−$900
− Repairs & maintenance
−$2,447
− Management
−$2,447
− Depreciation
−$5,233
Taxable income
$8,241
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,978
After-tax cash flow
$8,724/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

+265.7% since first listed
5 events — show timeline
  • 2026-05-29 Listed $179,900 METROMLS
  • 2019-09-11 Sold (Public Records) $53,932 Public Records
  • 2016-07-19 Sold (Public Records) $30,100 Public Records
  • 1996-05-03 Sold (Public Records) $49,200 Public Records
  • 1996-04-01 Sold (Public Records) $49,200 Public Records

Property tax history

-4.2%/yr

Latest (2024): $1,243 · +29.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…