CashFlowRE
Sign in Sign up
7518 W Medford Ave
C Composite 59.97
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 +20.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.6/10.0
  • 1% rule +6.2/10.0
  • Livability +4.0/5.0
  • Rent growth +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$149,900

7518 W Medford Ave · Milwaukee, WI 53218
4 bd · 1.5 ba · 1,645 sqft · SingleFamily public records · 117 Days on market
Built 1954 8,712 sqft lot $91/sqft · 29% below area Est $211k · 29% under

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

Listing remarks MLS

Welcome home! This 4-bedroom, 1.5-bath brick Cape Cod offers the space and comfort today's buyers are looking for. The large living room provides plenty of room, and the cozy family room with a natural fireplace creates the perfect spot for movie nights or relaxing evenings at home. A lower rec room area adds extra flexibility - ideal for a playroom, home office, workout space, or family hangout. The 2-car side drive and manageable, convenient freeway access mean a quick commute downtown for work or entertainment. A solid home with room to grow - perfect for first-time buyers or anyone looking to create lasting memories. Potential buyers must be accompanied by a licensed real estate agent at all times.

Key facts

  • Lower rec room
  • Natural fireplace
  • Brick cape cod

Tags

BRICK CAPE CODNATURAL FIREPLACELOWER REC ROOM2-CAR SIDE DRIVECONVENIENT FREEWAY ACCESS

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 $150k.

Deal economics

  • At list price, monthly cash flow is $201 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $136k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% 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 (+5.3%/yr); 153 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 44% of the median local income ($46k/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 $1k 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.

Negotiation context

  • It's been on market 117 days — a 9% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $70k; list at $150k implies a 114% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $136,409 (9.0% below list)

Questions for the listing agent

  1. It's been on market 117 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.12%
Cap rate
7.90%
Cash-on-cash
5.76%
DSCR
1.26
GRM
7.4

CMA / ARV

ARV (median comp)
$211,161
List price
$149,900
Delta
-29.01%
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
8133 W Glen Ave 0.54mi 4/2.0 1,640 (-0%) 4mo $237,000 $145 69
8164 W Muriel Pl 0.42mi 3/1.5 (-1) 1,704 (+4%) 3mo $237,000 $139 67
5750 N 75th St 0.74mi 4/1.0 1,642 (-0%) 0mo $150,000 $91 63
5245 N 83rd St 0.51mi 3/1.5 (-1) 1,735 (+6%) 4mo $178,500 $103 59
5161 N 64th St 0.68mi 3/2.0 (-1) 1,624 (-1%) 1mo $225,000 $139 58
7040 W Tallmadge Pl 0.34mi 4/2.0 1,414 (-14%) 4mo $255,000 $180 56
8126 W Glen Ave 0.57mi 4/2.0 1,468 (-11%) 1mo $290,000 $198 52
5137 N 66th St 0.56mi 4/2.0 1,458 (-11%) 2mo $206,000 $141 51
8127 W Glen Ave 0.54mi 3/1.0 (-1) 1,485 (-10%) 1mo $150,000 $101 51
8142 W Muriel Pl #437981 0.39mi 3/2.0 (-1) 1,414 (-14%) 4mo $190,000 $134 48
5126 N 67th St 0.53mi 3/2.0 (-1) 1,399 (-15%) 2mo $225,000 $161 41
5709 N 78th St 0.73mi 3/2.5 (-1) 1,800 (+9%) 2mo $260,000 $144 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 · 5.29% rent growth · sell at horizon

5-year hold
IRR
-4.6%
Equity multiple
0.82×
Total profit
$-7,413
Equity at exit
$22,351
10-year hold
IRR
7.8%
Equity multiple
1.65×
Total profit
$27,471
Equity at exit
$12,961

Cash invested: $41,972 (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
7.4×

Monthly cashflow live

Estimated rent
$1,685 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$281 /mo · $3,374/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$354
Net cashflow
$201

Break-even live

Break-even rent $1,430
Max offer price $149,900
Occupancy floor 83%

Sensitivity live

Price -10% $286 -5% $244 +0% $201 +5% $159 +10% $116
Rent -10% $68 -5% $135 +0% $201 +5% $268 +10% $334
Rate -1.0pp $277 -0.5pp $239 base $201 +0.5pp $162 +1.0pp $123

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
$37,475
Closing costs
$4,497
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6921 W Herbert Ave Milwaukee, WI 3.0 2.0 1414 $1,620 $1.15 5d 1 0.46mi
6813 W Hampton Ave Unit Rear (Unit B) Milwaukee, WI 3.0 2.0 1600 $1,350 $0.84 25d 1 0.64mi
5268 N 64th St Milwaukee, WI 5.0 1.0 1672 $1,850 $1.11 11d 1 0.72mi
4623 N 77th St Milwaukee, WI 3.0 1.5 1156 $1,800 $1.56 18d 1 0.73mi
5908 N 80th St Milwaukee, WI 3.0 1.0 1056 $1,550 $1.47 25d 1 0.96mi
5955 N 79th St Unit 1 Milwaukee, WI 3.0 1.0 1100 $1,650 $1.50 45d 1 1.02mi
4900 N 58th St Milwaukee, WI 3.0 1.0 1455 $1,450 $1.00 5d 1 1.09mi
6046 N 61st St Unit 2 Milwaukee, WI 3.0 1.0 1250 $1,395 $1.12 45d 1 1.42mi
6046 N 61st St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,345 $1.12 25d 1 1.42mi

Listing history 20 events

  1. 2026-06-21
    days on market $149,900 Active 117 DOM
  2. 2026-06-18
    days on market $149,900 Active 114 DOM
  3. 2026-06-17
    days on market $149,900 Active 113 DOM
  4. 2026-06-16
    days on market $149,900 Active 112 DOM
  5. 2026-06-15
    days on market $149,900 Active 111 DOM
  6. 2026-06-13
    days on market $149,900 Active 109 DOM
  7. 2026-06-13
    days on market $149,900 Active 108 DOM
  8. 2026-06-09
    days on market $149,900 Active 105 DOM
  9. 2026-06-08
    days on market $149,900 Active 104 DOM
  10. 2026-06-07
    days on market $149,900 Active 103 DOM
  11. 2026-06-05
    days on market $149,900 Active 100 DOM
  12. 2026-06-03
    days on market $149,900 Active 99 DOM
  13. 2026-06-02
    days on market $149,900 Active 98 DOM
  14. 2026-06-01
    days on market $149,900 Active 97 DOM
  15. 2026-05-31
    days on market $149,900 Active 96 DOM
  16. 2026-04-22
    price $159,900 711-char remark
    Show marketing remark (711 chars)

    Welcome home! This 4-bedroom, 1.5-bath brick Cape Cod offers the space and comfort today's buyers are looking for. The large living room provides plenty of room, and the cozy family room with a natural fireplace creates the perfect spot for movie nights or relaxing evenings at home. A lower rec room area adds extra flexibility - ideal for a playroom, home office, workout space, or family hangout. The 2-car side drive and manageable, convenient freeway access mean a quick commute downtown for work or entertainment. A solid home with room to grow - perfect for first-time buyers or anyone looking to create lasting memories. Potential buyers must be accompanied by a licensed real estate agent at all times.

  17. 2026-03-25
    price $174,900 711-char remark
    Show marketing remark (711 chars)

    Welcome home! This 4-bedroom, 1.5-bath brick Cape Cod offers the space and comfort today's buyers are looking for. The large living room provides plenty of room, and the cozy family room with a natural fireplace creates the perfect spot for movie nights or relaxing evenings at home. A lower rec room area adds extra flexibility - ideal for a playroom, home office, workout space, or family hangout. The 2-car side drive and manageable, convenient freeway access mean a quick commute downtown for work or entertainment. A solid home with room to grow - perfect for first-time buyers or anyone looking to create lasting memories. Potential buyers must be accompanied by a licensed real estate agent at all times.

  18. 2026-02-24
    listed $184,900 Active 711-char remark
    Show marketing remark (711 chars)

    Welcome home! This 4-bedroom, 1.5-bath brick Cape Cod offers the space and comfort today's buyers are looking for. The large living room provides plenty of room, and the cozy family room with a natural fireplace creates the perfect spot for movie nights or relaxing evenings at home. A lower rec room area adds extra flexibility - ideal for a playroom, home office, workout space, or family hangout. The 2-car side drive and manageable, convenient freeway access mean a quick commute downtown for work or entertainment. A solid home with room to grow - perfect for first-time buyers or anyone looking to create lasting memories. Potential buyers must be accompanied by a licensed real estate agent at all times.

  19. 1997-05-16
    soldstatus $70,000
  20. 1997-04-01
    soldstatus $70,000

ⓘ 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
$3,374 · $281/mo
Projected year-2 tax
$3,374 · $281/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$20,219
− Mortgage interest
−$8,397
− Property taxes
−$3,374
− Insurance
−$750
− Repairs & maintenance
−$1,618
− Management
−$1,618
− Depreciation
−$4,361
Taxable income
$103
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$25
After-tax cash flow
$2,391/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

+128.4% since first listed
5 events — show timeline
  • 2026-04-22 Price Changed $159,900 METROMLS
  • 2026-03-25 Price Changed $174,900 METROMLS
  • 2026-02-24 Listed $184,900 METROMLS
  • 1997-05-16 Sold (Public Records) $70,000 Public Records
  • 1997-04-01 Sold (Public Records) $70,000 Public Records

Property tax history

+1.9%/yr

Latest (2024): $3,374 · +12.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…