CashFlowRE
Sign in Sign up
3730 W Hilda Pl
B- Composite 68.97
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$84,000

3730 W Hilda Pl · Milwaukee, WI 53215
4 bd · 1.0 ba · 1,104 sqft · SingleFamily public records · 67 Days on market
Built 1904 3,049 sqft lot $76/sqft · 57% below area

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

Listing remarks MLS

City Tax Foreclosure - 4BR Single Family w/ 1,104 square feet, and more. City Scope of Essential Work is $51,200 Total scope of work is $62,930. Room and lot sizes are estimates & all information should be verified. Property being sold in 'as-is' condition. Bring flashlights & use caution when entering. NOTE: Property open to owner-occupant offers only first 30 days of listing

Key facts

  • 3,049 sq ft lot
  • Built 1904
  • Listed 66 days

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 $84k.

Deal economics

  • At list price, monthly cash flow is $445 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $84k).
  • Recommended offer: $79k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.7% 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); 56 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $581 of loan paydown is wiped out by about $3k 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 $24k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 67 days — a 6% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $29k; list at $84k implies a 191% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1904 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $78,960 (6.0% below list)

Questions for the listing agent

  1. It's been on market 67 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1904 — 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
1.55%
Cap rate
12.66%
Cash-on-cash
22.72%
DSCR
2.01
GRM
5.4

CMA / ARV

ARV (median comp)
$197,409
List price
$84,000
Delta
-57.45%
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
926 S 35th St 0.18mi 3/1.5 (-1) 1,112 (+1%) 6mo $105,000 $94 79
3319 W Scott St 0.30mi 3/1.0 (-1) 1,065 (-4%) 9mo $105,000 $99 68
1035 S 33rd St 0.29mi 3/1.0 (-1) 1,226 (+11%) 1mo $215,000 $175 62
934 S 31st St 0.44mi 4/1.0 1,164 (+5%) 11mo $150,000 $129 61
3617 W Greenfield Ave 0.29mi 3/1.0 (-1) 1,024 (-7%) 10mo $158,000 $154 61
2918 W Greenfield Ave 0.57mi 3/1.0 (-1) 1,134 (+3%) 5mo $215,000 $190 59
3310 W Scott St 0.30mi 3/2.0 (-1) 1,007 (-9%) 7mo $215,000 $214 57
1522 S 32nd St 0.53mi 4/2.0 1,031 (-7%) 9mo $248,000 $241 53
1224 S 46th St 0.53mi 3/2.0 (-1) 1,131 (+2%) 15mo $217,500 $192 50
3208 W Lapham St 0.56mi 3/2.0 (-1) 1,019 (-8%) 7mo $180,000 $177 46
1100 S 32nd St 0.38mi 3/2.0 (-1) 1,252 (+13%) 15mo $110,000 $88 39
1627 S 29th St 0.73mi 3/1.0 (-1) 1,262 (+14%) 10mo $115,000 $91 29

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
17.9%
Equity multiple
1.74×
Total profit
$17,465
Equity at exit
$12,525
10-year hold
IRR
27.7%
Equity multiple
3.69×
Total profit
$63,326
Equity at exit
$7,263

Cash invested: $23,520 (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
56
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,299 medium interval (Pro) →
Mortgage (P&I)
$441
Tax est. 1.5%
$105 /mo · $1,260/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$445

Break-even live

Break-even rent $735
Max offer price $84,000
Occupancy floor 61%

Sensitivity live

Price -10% $503 -5% $474 +0% $445 +5% $416 +10% $387
Rent -10% $343 -5% $394 +0% $445 +5% $497 +10% $548
Rate -1.0pp $488 -0.5pp $467 base $445 +0.5pp $424 +1.0pp $401

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
$21,000
Closing costs
$2,520
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1143 S 25th St #1 Milwaukee, WI 3.0 1.0 900 $1,050 $1.17 44d 1 0.81mi
3520 W Mount Vernon Ave Unit 3520 Milwaukee, WI 4.0 1.0 1279 $1,450 $1.13 3d 1 0.90mi
5832 W Walker St Milwaukee, WI 3.0 1.0 981 $1,300 $1.33 24d 1 1.29mi
1926 S 20th St Milwaukee, WI 3.0 1.0 795 $1,200 $1.51 44d 1 1.41mi

Listing history 19 events

  1. 2026-06-21
    days on market $84,000 Active 67 DOM
  2. 2026-06-18
    days on market $84,000 Active 64 DOM
  3. 2026-06-17
    days on market $84,000 Active 63 DOM
  4. 2026-06-16
    days on market $84,000 Active 62 DOM
  5. 2026-06-15
    days on market $84,000 Active 61 DOM
  6. 2026-06-13
    days on market $84,000 Active 59 DOM
  7. 2026-06-13
    days on market $84,000 Active 58 DOM
  8. 2026-06-09
    days on market $84,000 Active 55 DOM
  9. 2026-06-08
    days on market $84,000 Active 54 DOM
  10. 2026-06-07
    days on market $84,000 Active 53 DOM
  11. 2026-06-05
    days on market $84,000 Active 50 DOM
  12. 2026-06-03
    days on market $84,000 Active 49 DOM
  13. 2026-06-02
    days on market $84,000 Active 48 DOM
  14. 2026-06-01
    days on market $84,000 Active 47 DOM
  15. 2026-05-31
    days on market $84,000 Active 46 DOM
  16. 2026-04-15
    listed $84,000 Active 391-char remark
    Show marketing remark (391 chars)

    City Tax Foreclosure - 4BR Single Family w/ 1,104 square feet, and more. City Scope of Essential Work is $51,200 Total scope of work is $62,930. Room and lot sizes are estimates & all information should be verified. Property being sold in 'as-is' condition. Bring flashlights & use caution when entering. NOTE: Property open to owner-occupant offers only first 30 days of listing

  17. 2026-04-06
    historical 235-char remark
    Show marketing remark (235 chars)

    This is a tax foreclosed property. For the first 30-days of the listing period, no offers below the listing price will be considered per Wisconsin Foreclosure Law. Owner Occupants will be prioritized. BIDS DUE March 30, 2026 AT 10:00am

  18. 2026-02-23
    listed $130,300 Active 235-char remark
    Show marketing remark (235 chars)

    This is a tax foreclosed property. For the first 30-days of the listing period, no offers below the listing price will be considered per Wisconsin Foreclosure Law. Owner Occupants will be prioritized. BIDS DUE March 30, 2026 AT 10:00am

  19. 1988-05-01
    soldstatus $28,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥97°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$15,583
− Mortgage interest
−$4,705
− Property taxes
−$1,260
− Insurance
−$420
− Repairs & maintenance
−$1,247
− Management
−$1,247
− Depreciation
−$2,444
Taxable income
$4,260
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,023
After-tax cash flow
$4,322/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

+190.7% since first listed
4 events — show timeline
  • 2026-04-15 Listed $84,000 METROMLS
  • 2026-04-06 Listing Removed METROMLS
  • 2026-02-23 Listed $130,300 METROMLS
  • 1988-05-01 Sold (Public Records) $28,900 Public Records

Property tax history

+0.9%/yr

Latest (2024): $10,428 · +41.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…