CashFlowRE
Sign in Sign up
3750 N 49th St
C+ Composite 63.97
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 +22.2/30.0
  • ARV discount +10.7/15.0
  • DSCR +7.1/10.0
  • 1% rule +6.4/10.0
  • 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

$139,900

3750 N 49th St · Milwaukee, WI 53216
4 bd · 1.0 ba · 1,128 sqft · SingleFamily public records · 135 Days on market
Built 1945 6,534 sqft lot $124/sqft · 7% below area Est $151k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Brick Cape Cod in desirable area with large lot. This 3/4 bedroom home is tenant occupied.

Key facts

  • 6,534 sq ft lot
  • Parking
  • Built 1945

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/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $228 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% 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+, 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; 15 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 53% 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 41% 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 $3k of equity ($967 loan paydown + $2k 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 $39k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 135 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 13y ago; this cycle's ask has dropped $15k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $33k; list at $140k implies a 324% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $123,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 135 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1945 — 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
1.14%
Cap rate
8.25%
Cash-on-cash
6.99%
DSCR
1.31
GRM
7.3

CMA / ARV

ARV (median comp)
$150,516
List price
$139,900
Delta
-7.05%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4448 W Leon Ter 0.25mi 3/1.0 (-1) 1,014 (-10%) 2mo $130,000 $128 64
3745 N 58th Blvd 0.59mi 3/1.0 (-1) 1,113 (-1%) 3mo $147,000 $132 63
4132 N 51st Blvd 0.50mi 3/1.5 (-1) 1,076 (-5%) 0mo $100,000 $93 62
4141 N 49th St 0.49mi 3/1.0 (-1) 1,179 (+4%) 4mo $106,000 $90 61
4314 N 48 St 0.71mi 3/1.0 (-1) 1,128 (0%) 1mo $133,000 $118 61
3856 N 60th St 0.64mi 3/1.0 (-1) 1,112 (-1%) 2mo $126,000 $113 61
4102 W Capitol Dr 0.60mi 3/1.0 (-1) 1,077 (-4%) 2mo $128,000 $119 58
3619 N 61st St 0.73mi 4/1.0 1,083 (-4%) 1mo $105,000 $97 58
4278 N 52nd St 0.69mi 3/1.0 (-1) 1,161 (+3%) 2mo $115,000 $99 56
3718 N 57th St 0.50mi 3/1.5 (-1) 1,264 (+12%) 1mo $190,000 $150 49
4150 N 46th St 0.54mi 3/2.0 (-1) 1,275 (+13%) 0mo $170,000 $133 44
3919 N 58th St 0.61mi 3/2.0 (-1) 1,277 (+13%) 0mo $150,000 $117 40

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
12.5%
Equity multiple
1.67×
Total profit
$26,130
Equity at exit
$50,165
10-year hold
IRR
18.4%
Equity multiple
3.57×
Total profit
$100,521
Equity at exit
$68,566

Cash invested: $39,172 (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
7.3×

Monthly cashflow live

Estimated rent
$1,589 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$235 /mo · $2,821/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$334
Net cashflow
$228

Break-even live

Break-even rent $1,300
Max offer price $139,900
Occupancy floor 81%

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
$34,975
Closing costs
$4,197
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
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 44d 1 0.49mi
4139 N 50th St Milwaukee, WI 3.0 1.0 1275 $1,600 $1.25 44d 1 0.54mi
3155 N 52nd St Milwaukee, WI 3.0 2.0 1300 $1,400 $1.08 44d 1 0.63mi
3123 N 42nd St Milwaukee, WI 4.0 1.0 1500 $1,700 $1.13 23d 1 0.76mi
3122 N 42nd St Milwaukee, WI 3.0 1.0 1323 $1,495 $1.13 4d 1 0.77mi
3012 N 57th St Unit Lower Milwaukee, WI 3.0 1.0 1130 $1,398 $1.24 4d 1 0.92mi
2713 N 44th St Milwaukee, WI 3.0 1.0 1450 $1,350 $0.93 44d 1 1.18mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 23d 1 1.24mi
2629 N 49th St Milwaukee, WI 3.0 1.0 1200 $1,350 $1.12 44d 1 1.26mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 44d 1 1.26mi
2629 N 50th St Unit Upper Milwaukee, WI 3.0 1.0 1258 $1,375 $1.09 3d 1 1.26mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 44d 1 1.27mi
4153 N 68th St Milwaukee, WI 3.0 1.0 1025 $1,700 $1.66 44d 1 1.31mi
2821 W Concordia Ave Milwaukee, WI 3.0 1.5 1098 $1,595 $1.45 2d 1 1.32mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 4d 1 1.40mi

Listing history 30 events

  1. 2026-06-17
    status $139,900 Pending 135 DOM
  2. 2026-06-17
    days on market $139,900 Active 135 DOM
  3. 2026-06-16
    days on market $139,900 Active 134 DOM
  4. 2026-06-15
    days on market $139,900 Active 133 DOM
  5. 2026-06-13
    days on market $139,900 Active 131 DOM
  6. 2026-06-13
    days on market $139,900 Active 130 DOM
  7. 2026-06-09
    days on market $139,900 Active 127 DOM
  8. 2026-06-08
    days on market $139,900 Active 126 DOM
  9. 2026-06-07
    days on market $139,900 Active 125 DOM
  10. 2026-06-05
    days on market $139,900 Active 122 DOM
  11. 2026-06-03
    days on market $139,900 Active 121 DOM
  12. 2026-06-02
    days on market $139,900 Active 120 DOM
  13. 2026-06-01
    days on market $139,900 Active 119 DOM
  14. 2026-05-31
    days on market $139,900 Active 118 DOM
  15. 2026-03-23
    price $139,900 90-char remark
    Show marketing remark (90 chars)

    Brick Cape Cod in desirable area with large lot. This 3/4 bedroom home is tenant occupied.

  16. 2026-02-02
    listed $154,900 Active 90-char remark
    Show marketing remark (90 chars)

    Brick Cape Cod in desirable area with large lot. This 3/4 bedroom home is tenant occupied.

  17. 2013-02-01
    listed $119,900 350-char remark
    Show marketing remark (350 chars)

    This clean, tastefully decorated brick Cape Cod features a main level with hardwood floors, sunny LR, 2 BRs, updated bath and kitchen with new flooring and appliances incl. The upstairs has a large MBR with a walk-in closet. The lower level has a partially finished rec room and an office/den area. The lovely large lot has mature trees and a garden.

  18. 2013-02-01
    historical 350-char remark
    Show marketing remark (350 chars)

    This clean, tastefully decorated brick Cape Cod features a main level with hardwood floors, sunny LR, 2 BRs, updated bath and kitchen with new flooring and appliances incl. The upstairs has a large MBR with a walk-in closet. The lower level has a partially finished rec room and an office/den area. The lovely large lot has mature trees and a garden.

  19. 2013-02-01
    listed $129,900
    Show marketing remark (350 chars)

    This clean, tastefully decorated brick Cape Cod features a main level with hardwood floors, sunny LR, 2 BRs, updated bath and kitchen with new flooring and appliances incl. The upstairs has a large MBR with a walk-in closet. The lower level has a partially finished rec room and an office/den area. The lovely large lot has mature trees and a garden.

  20. 2013-02-01
    historical
    Show marketing remark (350 chars)

    This clean, tastefully decorated brick Cape Cod features a main level with hardwood floors, sunny LR, 2 BRs, updated bath and kitchen with new flooring and appliances incl. The upstairs has a large MBR with a walk-in closet. The lower level has a partially finished rec room and an office/den area. The lovely large lot has mature trees and a garden.

  21. 2013-02-01
    listed $129,900
    Show marketing remark (350 chars)

    This clean, tastefully decorated brick Cape Cod features a main level with hardwood floors, sunny LR, 2 BRs, updated bath and kitchen with new flooring and appliances incl. The upstairs has a large MBR with a walk-in closet. The lower level has a partially finished rec room and an office/den area. The lovely large lot has mature trees and a garden.

  22. 2013-02-01
    historical
    Show marketing remark (350 chars)

    This clean, tastefully decorated brick Cape Cod features a main level with hardwood floors, sunny LR, 2 BRs, updated bath and kitchen with new flooring and appliances incl. The upstairs has a large MBR with a walk-in closet. The lower level has a partially finished rec room and an office/den area. The lovely large lot has mature trees and a garden.

  23. 2013-01-30
    historical
  24. 2013-01-30
    listed $29,900
  25. 2012-06-18
    soldstatus $33,000
  26. 2007-01-19
    soldstatus $120,000
  27. 2006-12-20
    soldstatus $120,000
  28. 2001-09-19
    soldstatus $68,000
  29. 1993-01-01
    soldstatus $34,000
  30. 1975-08-01
    soldstatus $28,400

ⓘ 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
$2,821 · $235/mo
Projected year-2 tax
$2,821 · $235/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 ≥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
$19,065
− Mortgage interest
−$7,837
− Property taxes
−$2,821
− Insurance
−$700
− Repairs & maintenance
−$1,525
− Management
−$1,525
− Depreciation
−$4,070
Taxable income
$587
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$141
After-tax cash flow
$2,596/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

+392.6% since first listed
16 events — show timeline
  • 2026-03-23 Price Changed $139,900 METROMLS
  • 2026-02-02 Listed $154,900 METROMLS
  • 2013-02-01 Listing Removed METROMLS
  • 2013-02-01 Listed $119,900 METROMLS
  • 2013-02-01 Listing Removed METROMLS
  • 2013-02-01 Listed $129,900 METROMLS
  • 2013-02-01 Listing Removed METROMLS
  • 2013-02-01 Listed $129,900 METROMLS
  • 2013-01-30 Listed $29,900 METROMLS
  • 2013-01-30 Listing Removed METROMLS
  • 2012-06-18 Sold (MLS) $33,000 METROMLS
  • 2007-01-19 Sold (Public Records) $120,000 Public Records
  • 2006-12-20 Sold (MLS) $120,000 METROMLS
  • 2001-09-19 Sold (Public Records) $68,000 Public Records
  • 1993-01-01 Sold (Public Records) $34,000 Public Records
  • 1975-08-01 Sold (Public Records) $28,400 Public Records

Property tax history

+2.4%/yr

Latest (2024): $2,821 · +17.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…