CashFlowRE
Sign in Sign up
3130 N 33rd St
C- Composite 50.33
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 +15.9/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.7/10.0
  • DSCR +4.9/10.0
  • 1% rule +4.3/10.0
  • Rent growth +4.3/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$150,000

3130 N 33rd St · Milwaukee, WI 53216
4 bd · 1.0 ba · 1,232 sqft · SingleFamily public records · 72 Days on market
Built 1916 3,049 sqft lot $122/sqft · 61% above area

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

Listing remarks MLS

This is a tax foreclosed property. Offers reviewed upon receipt - no waiting period. Owner-Occupants will be prioritized.

Key facts

  • 3,049 sq ft lot
  • Built 1916
  • Listed 72 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 $150k.

Deal economics

  • At list price, monthly cash flow is $73 ($873/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $140k (6.7% below list).
  • Recommended offer: $140k (6.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% 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 (+7.0%/yr); 130 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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 36% 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 ($1k 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 $42k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 13y 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 $10k; list at $150k implies a 1400% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $139,904 (6.7% below list)

Questions for the listing agent

  1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
  2. Built in 1916 — 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
0.93%
Cap rate
6.87%
Cash-on-cash
2.08%
DSCR
1.09
GRM
8.9

CMA / ARV

ARV (median comp)
$93,204
List price
$150,000
Delta
60.94%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3052 N 40th St 0.43mi 3/1.0 (-1) 1,240 (+1%) 4mo $75,000 $60 71
3124 N 29th St 0.27mi 3/1.0 (-1) 1,270 (+3%) 9mo $120,000 $94 70
3221 N 38th St 0.34mi 3/1.0 (-1) 1,174 (-5%) 3mo $75,000 $64 69
4018 W Burliegh St 0.46mi 3/1.0 (-1) 1,258 (+2%) 4mo $55,000 $44 67
2865 N 36th St 0.39mi 3/2.0 (-1) 1,292 (+5%) 2mo $132,000 $102 63
3342 N 26th St 0.54mi 5/1.5 (+1) 1,285 (+4%) 2mo $66,500 $52 59
2807 N 36th St 0.46mi 3/1.0 (-1) 1,297 (+5%) 8mo $70,000 $54 58
2929 N 25th St 0.55mi 3/2.5 (-1) 1,349 (+10%) 4mo $200,000 $148 44
3354 N 26th St 0.55mi 5/2.0 (+1) 1,342 (+9%) 8mo $57,000 $42 44
3448 N 41st St 0.64mi 3/2.0 (-1) 1,104 (-10%) 6mo $233,000 $211 39
4226 W Sieben Pl 0.62mi 3/1.0 (-1) 1,060 (-14%) 8mo $90,000 $85 36
3300 N 44th St 0.72mi 3/1.0 (-1) 1,080 (-12%) 8mo $73,000 $68 34

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
7.1%
Equity multiple
1.38×
Total profit
$15,752
Equity at exit
$53,787
10-year hold
IRR
13.3%
Equity multiple
2.84×
Total profit
$77,126
Equity at exit
$73,516

Cash invested: $42,000 (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
130
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,399 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$183 /mo · $2,201/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$73

Break-even live

Break-even rent $1,307
Max offer price $150,000
Occupancy floor 90%

Sensitivity live

Price -10% $158 -5% $115 +0% $73 +5% $30 +10% $-12
Rent -10% $-38 -5% $17 +0% $73 +5% $128 +10% $183
Rate -1.0pp $148 -0.5pp $111 base $73 +0.5pp $34 +1.0pp $-6

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
$37,500
Closing costs
$4,500
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2821 W Concordia Ave Milwaukee, WI 3.0 1.5 1098 $1,595 $1.45 3d 1 0.36mi
2870 N 29th St #2872 Milwaukee, WI 3.0 1.0 1300 $1,250 $0.96 45d 1 0.43mi
3122 N 42nd St Milwaukee, WI 3.0 1.0 1323 $1,495 $1.13 5d 1 0.52mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 5d 1 0.54mi
3123 N 42nd St Milwaukee, WI 4.0 1.0 1500 $1,700 $1.13 25d 1 0.55mi
3100 W Center St Milwaukee, WI 3.0 2.0 1174 $1,531 $1.30 3d 1 0.56mi
2765 N 26th St Unit 1 Milwaukee, WI 3.0 1.0 1125 $1,200 $1.07 5d 1 0.63mi
2945 N 23rd St Milwaukee, WI 3.0 1.0 1014 $1,195 $1.18 45d 1 0.73mi
2809 W Clarke St Unit 12811 Milwaukee, WI 3.0 1.0 1400 $1,200 $0.86 18d 1 0.76mi
2741 N 23rd St Unit 2 Milwaukee, WI 3.0 1.0 1000 $1,100 $1.10 18d 1 0.85mi
2741 N 23rd St Milwaukee, WI 3.0 1.0 900 $1,050 $1.17 16d 1 0.85mi
2713 N 44th St Milwaukee, WI 3.0 1.0 1450 $1,350 $0.93 45d 1 0.89mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 18d 1 0.94mi
2403-2405 N 39th St Unit 2403 Lower Milwaukee, WI 3.0 1.0 1200 $995 $0.83 12d 1 1.00mi
2403-2405 N 39th St Unit 2405 Upper Milwaukee, WI 3.0 1.0 1141 $995 $0.87 12d 1 1.00mi
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 45d 1 1.02mi
2201 N 32nd St Unit 2201 Milwaukee, WI 3.0 1.0 1100 $1,195 $1.09 17d 1 1.15mi
2251 N 41st St Unit Lower Milwaukee, WI 3.0 1.0 1187 $1,198 $1.01 16d 1 1.19mi
3416 N 17th St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,100 $0.92 45d 1 1.21mi
3155 N 52nd St Milwaukee, WI 3.0 2.0 1300 $1,400 $1.08 45d 1 1.21mi
2629 N 49th St Milwaukee, WI 3.0 1.0 1200 $1,350 $1.12 45d 1 1.21mi
2629 N 50th St Unit Upper Milwaukee, WI 3.0 1.0 1258 $1,375 $1.09 4d 1 1.26mi
2232 N 44th St Unit 2234 Upper Milwaukee, WI 3.0 1.0 1000 $1,195 $1.20 45d 1 1.30mi
2409 N 49th St Milwaukee, WI 3.0 1.0 1335 $1,248 $0.93 45d 1 1.38mi
2001 N 38th St #2003 Milwaukee, WI 3.0 1.0 1326 $950 $0.72 3d 1 1.38mi
2438 N 51st St Unit 2 Milwaukee, WI 3.0 1.0 1300 $1,650 $1.27 25d 1 1.42mi
3298 N 13th St Milwaukee, WI 3.0 1.0 885 $895 $1.01 45d 1 1.42mi
3012 N 57th St Unit Lower Milwaukee, WI 3.0 1.0 1130 $1,398 $1.24 5d 1 1.47mi
3045 N 11th St #3047 Milwaukee, WI 3.0 1.0 1065 $1,175 $1.10 5d 1 1.50mi

Listing history 29 events

  1. 2026-06-21
    days on market $150,000 Active 72 DOM
  2. 2026-06-18
    days on market $150,000 Active 69 DOM
  3. 2026-06-17
    days on market $150,000 Active 68 DOM
  4. 2026-06-16
    days on market $150,000 Active 67 DOM
  5. 2026-06-15
    days on market $150,000 Active 66 DOM
  6. 2026-06-13
    days on market $150,000 Active 64 DOM
  7. 2026-06-13
    days on market $150,000 Active 63 DOM
  8. 2026-06-09
    days on market $150,000 Active 60 DOM
  9. 2026-06-08
    days on market $150,000 Active 59 DOM
  10. 2026-06-07
    days on market $150,000 Active 58 DOM
  11. 2026-06-05
    days on market $150,000 Active 55 DOM
  12. 2026-06-03
    days on market $150,000 Active 54 DOM
  13. 2026-06-02
    days on market $150,000 Active 53 DOM
  14. 2026-06-01
    days on market $150,000 Active 52 DOM
  15. 2026-05-31
    days on market $150,000 Active 51 DOM
  16. 2026-04-10
    listed $150,000 Active 121-char remark
    Show marketing remark (121 chars)

    This is a tax foreclosed property. Offers reviewed upon receipt - no waiting period. Owner-Occupants will be prioritized.

  17. 2026-03-04
    historical 315-char remark
    Show marketing remark (315 chars)

    City Tax Foreclosure - 4BR/1BA Bungalow w/ 1,232 sq. feet and more. City Scope of Essential Work is $207,000. Total scope of work is $222,000. Room and lot sizes are estimates & all information should be verified. Property being sold in 'as-is' condition. Bring flashlights & use caution when entering.

  18. 2026-01-16
    price $15,000 315-char remark
    Show marketing remark (315 chars)

    City Tax Foreclosure - 4BR/1BA Bungalow w/ 1,232 sq. feet and more. City Scope of Essential Work is $207,000. Total scope of work is $222,000. Room and lot sizes are estimates & all information should be verified. Property being sold in 'as-is' condition. Bring flashlights & use caution when entering.

  19. 2025-09-30
    historical
    Show marketing remark (315 chars)

    City Tax Foreclosure - 4BR/1BA Bungalow w/ 1,232 sq. feet and more. City Scope of Essential Work is $207,000. Total scope of work is $222,000. Room and lot sizes are estimates & all information should be verified. Property being sold in 'as-is' condition. Bring flashlights & use caution when entering.

  20. 2025-09-30
    listed $24,600 Active 315-char remark
    Show marketing remark (315 chars)

    City Tax Foreclosure - 4BR/1BA Bungalow w/ 1,232 sq. feet and more. City Scope of Essential Work is $207,000. Total scope of work is $222,000. Room and lot sizes are estimates & all information should be verified. Property being sold in 'as-is' condition. Bring flashlights & use caution when entering.

  21. 2025-08-29
    listed $24,600 Active
  22. 2013-02-08
    historical
  23. 2013-02-08
    listed $29,900
  24. 2013-01-31
    listed $59,900
  25. 2013-01-31
    historical
  26. 2013-01-26
    historical
  27. 2013-01-26
    listed $8,900
  28. 2010-08-09
    soldstatus $10,000
  29. 1980-07-01
    soldstatus $27,600

ⓘ 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
$2,201 · $183/mo
Projected year-2 tax
$2,488 · $207/mo
Expected delta
+$287/yr (+$24/mo · 13.0%)

ⓘ 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
$16,788
− Mortgage interest
−$8,402
− Property taxes
−$2,201
− Insurance
−$750
− Repairs & maintenance
−$1,343
− Management
−$1,343
− Depreciation
−$4,364
Taxable loss
−$1,614
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$387
After-tax cash flow
$1,260/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

+443.5% since first listed
14 events — show timeline
  • 2026-04-10 Listed $150,000 METROMLS
  • 2026-03-04 Listing Removed METROMLS
  • 2026-01-16 Price Changed $15,000 METROMLS
  • 2025-09-30 Listing Removed METROMLS
  • 2025-09-30 Listed $24,600 METROMLS
  • 2025-08-29 Listed $24,600 METROMLS
  • 2013-02-08 Listed $29,900 METROMLS
  • 2013-02-08 Listing Removed METROMLS
  • 2013-01-31 Listing Removed METROMLS
  • 2013-01-31 Listed $59,900 METROMLS
  • 2013-01-26 Listed $8,900 METROMLS
  • 2013-01-26 Listing Removed METROMLS
  • 2010-08-09 Sold (MLS) $10,000 METROMLS
  • 1980-07-01 Sold (Public Records) $27,600 Public Records

Property tax history

+8.5%/yr

Latest (2024): $2,201 · +120.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…