CashFlowRE
Sign in Sign up
4108 N 45th St
C Composite 58.82
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 +16.3/30.0
  • ARV discount +15.0/15.0
  • Appreciation +5.7/10.0
  • DSCR +5.1/10.0
  • 1% rule +4.8/10.0
  • Rent growth +4.3/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$139,900

4108 N 45th St · Milwaukee, WI 53216
3 bd · 1.0 ba · 1,399 sqft · SingleFamily public records · 66 Days on market
Built 1949 4,791 sqft lot $100/sqft · 22% below area Est $180k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity to get a start on owing real estate with this 3 BR brick cape. It has ample parking in back, a full basement, and some new windows and interior upgrades. Priced right.

Key facts

  • Interior upgrades
  • Ample parking
  • Full basement

Tags

AMPLE PARKINGFULL BASEMENTNEW WINDOWSINTERIOR UPGRADES

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

Deal economics

  • At list price, monthly cash flow is $78 ($935/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 $137k (2.2% below list).
  • Recommended offer: $132k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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 35% 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 ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 2 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 $34k; list at $140k implies a 306% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $131,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 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 1949 — 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
0.98%
Cap rate
6.96%
Cash-on-cash
2.39%
DSCR
1.11
GRM
8.5

CMA / ARV

ARV (median comp)
$179,950
List price
$139,900
Delta
-22.26%
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
4150 N 46th St 0.09mi 3/2.0 1,275 (-9%) 0mo $170,000 $133 77
4143 N 40th St 0.32mi 3/1.0 1,309 (-6%) 1mo $130,000 $99 74
4240 W Fiebrantz Ave 0.15mi 3/1.0 1,590 (+14%) 2mo $148,000 $93 68
4509 N 48th St 0.54mi 3/2.0 1,372 (-2%) 2mo $200,000 $146 66
4219 N 51 Blvd 0.42mi 3/2.0 1,488 (+6%) 1mo $110,000 $74 65
3876 N 52nd St 0.51mi 3/1.0 1,312 (-6%) 2mo $133,000 $101 64
4032 N 42nd St 0.24mi 4/1.5 (+1) 1,554 (+11%) 2mo $225,000 $145 61
3724 N 37th St 0.71mi 3/2.0 1,440 (+3%) 0mo $175,000 $122 58
3901 N 37th St 0.57mi 3/2.0 1,500 (+7%) 0mo $162,500 $108 57
4380 N 51st Blvd 0.50mi 3/1.0 1,217 (-13%) 2mo $125,000 $103 53
4109 N 40th St 0.32mi 4/3.0 (+1) 1,597 (+14%) 1mo $245,000 $153 47
3628 N 38th St 0.72mi 3/1.0 1,584 (+13%) 0mo $175,000 $110 44

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
7.5%
Equity multiple
1.40×
Total profit
$15,630
Equity at exit
$50,165
10-year hold
IRR
13.8%
Equity multiple
2.91×
Total profit
$74,881
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
8.5×

Monthly cashflow live

Estimated rent
$1,369 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$211 /mo · $2,538/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$287
Net cashflow
$78

Break-even live

Break-even rent $1,270
Max offer price $139,900
Occupancy floor 89%

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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4139 N 50th St Milwaukee, WI 3.0 1.0 1275 $1,600 $1.25 43d 1 0.31mi
3925 N 42nd St Milwaukee, WI 2.0 1.0 985 $1,400 $1.42 23d 1 0.32mi
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 43d 1 0.32mi
3890 N Sherman Blvd Milwaukee, WI 2.0 1.0 950 $1,100 $1.16 12d 1 0.33mi
4479A N 44th St Milwaukee, WI 2.0 1.0 1000 $895 $0.90 43d 1 0.48mi
3871-3873 N 36th St Unit 3871 Milwaukee, WI 2.0 1.0 987 $950 $0.96 23d 1 0.65mi
3606 N 41st St Unit 3608 Milwaukee, WI 2.0 1.0 1095 $975 $0.89 43d 1 0.67mi
3629 N 53rd St Unit (Downstairs) Milwaukee, WI 2.0 1.0 1600 $1,275 $0.80 43d 1 0.74mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 23d 1 0.74mi
3630 W Nash St Milwaukee, WI 2.0 1.0 1000 $1,200 $1.20 23d 1 0.74mi
4640 N 51st Blvd Milwaukee, WI 2.0 1.0 1075 $1,275 $1.19 43d 1 0.75mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 43d 1 0.75mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 43d 1 0.78mi
5137 W Keefe Ave Unit 5137 Milwaukee, WI 2.0 1.0 1000 $1,550 $1.55 2d 1 0.80mi
3340 N 44th St Milwaukee, WI 2.0 1.0 900 $1,295 $1.44 12d 1 0.83mi
4661 N 38th St Unit 4661 Milwaukee, WI 2.0 1.0 1000 $845 $0.84 14d 1 0.84mi
3214 N 41st St Milwaukee, WI 2.0 1.0 900 $1,250 $1.39 43d 1 1.05mi
4079 N 63rd St Milwaukee, WI 3.0 1.0 1600 $1,595 $1.00 19d 1 1.07mi
4355 N 28th St Milwaukee, WI 2.0 1.0 1118 $975 $0.87 21d 1 1.13mi
3123 N 42nd St Milwaukee, WI 4.0 1.0 1500 $1,700 $1.13 23d 1 1.14mi
3122 N 42nd St Milwaukee, WI 3.0 1.0 1323 $1,495 $1.13 4d 1 1.14mi
3155 N 52nd St Milwaukee, WI 3.0 2.0 1300 $1,400 $1.08 43d 1 1.16mi
3148 N 39th St Milwaukee, WI 2.0 1.0 1100 $1,100 $1.00 43d 1 1.16mi
3148 N 39th St Unit 1 Milwaukee, WI 2.0 1.0 1000 $1,100 $1.10 14d 1 1.16mi
3072 N 49th St Milwaukee, WI 2.0 1.0 1000 $950 $0.95 16d 1 1.19mi
3072 N 49th St Unit 3072- 3 Milwaukee, WI 2.0 1.0 1000 $950 $0.95 43d 1 1.19mi
3066 N 49th St Unit 3066-5 Milwaukee, WI 2.0 1.0 1100 $950 $0.86 43d 1 1.20mi
5050 N 47th St Milwaukee, WI 2.0 1.0 1092 $1,700 $1.56 43d 1 1.21mi
4227 N 26th St Milwaukee, WI 2.0 1.0 950 $1,000 $1.05 16d 1 1.22mi
5073 N 48th St Milwaukee, WI 4.0 1.0 1152 $1,595 $1.38 14d 1 1.24mi
4900 N 58th St Milwaukee, WI 3.0 1.0 1455 $1,450 $1.00 4d 1 1.26mi
3347 N 29th St Unit 3347A Milwaukee, WI 2.0 1.0 950 $845 $0.89 14d 1 1.30mi
2976 N 49th St Milwaukee, WI 3.0 1.0 1700 $1,300 $0.76 16d 1 1.31mi
4340 W Eggert Pl Milwaukee, WI 4.0 1.0 1066 $1,695 $1.59 23d 1 1.32mi
4334 W Eggert Pl Milwaukee, WI 4.0 1.0 1077 $1,695 $1.57 23d 1 1.32mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 16d 1 1.33mi
3124 N 33rd St Milwaukee, WI 2.0 1.0 1200 $1,200 $1.00 43d 1 1.36mi
2821 W Concordia Ave Milwaukee, WI 3.0 1.5 1098 $1,595 $1.45 1d 1 1.38mi
4153 N 68th St Milwaukee, WI 3.0 1.0 1025 $1,700 $1.66 43d 1 1.39mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 4d 1 1.39mi

Listing history 19 events

  1. 2026-06-17
    status $139,900 Pending 66 DOM
  2. 2026-06-17
    days on market $139,900 Active 66 DOM
  3. 2026-06-16
    days on market $139,900 Active 65 DOM
  4. 2026-06-15
    days on market $139,900 Active 64 DOM
  5. 2026-06-13
    days on market $139,900 Active 62 DOM
  6. 2026-06-13
    days on market $139,900 Active 61 DOM
  7. 2026-06-09
    days on market $139,900 Active 58 DOM
  8. 2026-06-08
    days on market $139,900 Active 57 DOM
  9. 2026-06-07
    days on market $139,900 Active 56 DOM
  10. 2026-06-05
    days on market $139,900 Active 53 DOM
  11. 2026-06-03
    days on market $139,900 Active 52 DOM
  12. 2026-06-02
    days on market $139,900 Active 51 DOM
  13. 2026-06-01
    days on market $139,900 Active 50 DOM
  14. 2026-05-31
    days on market $139,900 Active 49 DOM
  15. 2026-04-12
    listed $139,900 Active 185-char remark
    Show marketing remark (185 chars)

    Great opportunity to get a start on owing real estate with this 3 BR brick cape. It has ample parking in back, a full basement, and some new windows and interior upgrades. Priced right.

  16. 2013-01-28
    listed $34,500 211-char remark
    Show marketing remark (211 chars)

    Brick Cape Cod boasting NFP in living room, plust large eat-in kitchen. Two BRs on main level, 3rd BR up. Parking off alley. DIHLR done. Short sale, being sold 'as-is'. Long term tenant is MTM. No sign in yard.

  17. 2013-01-28
    historical 211-char remark
    Show marketing remark (211 chars)

    Brick Cape Cod boasting NFP in living room, plust large eat-in kitchen. Two BRs on main level, 3rd BR up. Parking off alley. DIHLR done. Short sale, being sold 'as-is'. Long term tenant is MTM. No sign in yard.

  18. 2011-10-27
    soldstatus $34,500 211-char remark
    Show marketing remark (211 chars)

    Brick Cape Cod boasting NFP in living room, plust large eat-in kitchen. Two BRs on main level, 3rd BR up. Parking off alley. DIHLR done. Short sale, being sold 'as-is'. Long term tenant is MTM. No sign in yard.

  19. 1987-11-01
    soldstatus $33,900

ⓘ 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
$2,538 · $211/mo
Projected year-2 tax
$2,563 · $214/mo
Expected delta
+$25/yr (+$2/mo · 1.0%)

ⓘ 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
$16,426
− Mortgage interest
−$7,837
− Property taxes
−$2,538
− Insurance
−$700
− Repairs & maintenance
−$1,314
− Management
−$1,314
− Depreciation
−$4,070
Taxable loss
−$1,346
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$323
After-tax cash flow
$1,258/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

+312.7% since first listed
5 events — show timeline
  • 2026-04-12 Listed $139,900 METROMLS
  • 2013-01-28 Listing Removed METROMLS
  • 2013-01-28 Listed $34,500 METROMLS
  • 2011-10-27 Sold (MLS) $34,500 METROMLS
  • 1987-11-01 Sold (Public Records) $33,900 Public Records

Property tax history

+2.5%/yr

Latest (2024): $2,538 · +10.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…