CashFlowRE
Sign in Sign up
5242 N 29th St
D Composite 44.86
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +4.7/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$23,750

5242 N 29th St · Milwaukee, WI 53209
3 bd · 1.0 ba · 1,080 sqft · SingleFamily public records · 8 Days on market
Built 1951 5,662 sqft lot $22/sqft · 81% below area ↓ 28% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

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 ONLY. BIDS DUE May 18th, 2026 AT 10:00am

Key facts

  • 5,662 sq ft lot
  • Built 1951
  • Listed 8 days

Property features AI

Exterior

  • Utilities: Municipal water; Municipal sewer
  • Home design: Single-family, one-story home; Zoned RS6; Property located in Milwaukee city
  • Construction: Less than 1/2 acre lot (approximately 0.13 acre); Year built from assessor/public record
  • Exterior features: Aluminum and vinyl exterior

Interior

  • Kitchen: Main-level kitchen (10 x 10)
  • Bedrooms: Main-level master bedroom (10 x 10); Main-level additional living area (living room 10 x 10)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas)
  • Interior features: Full basement
  • Laundry & utility: Natural gas forced air heating

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 $24k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $24k).
  • Cap rate 57.0% 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 (+8.6%/yr); 168 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 37% of the median local income ($48k/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 $164 of loan paydown is wiped out by about $712 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 + 8.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 12y 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.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $23,750

Questions for the listing agent

  1. Built in 1951 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
6.22%
Cap rate
57.00%
Cash-on-cash
181.09%
DSCR
9.06
GRM
1.3

CMA / ARV

ARV (median comp)
$123,494
List price
$23,750
Delta
-74.98%
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
2709 W Villard Ave 0.12mi 2/1.0 (-1) 1,059 (-2%) 0mo $143,000 $135 86
5281 N Teutonia Ave 0.11mi 3/1.0 1,012 (-6%) 2mo $60,000 $59 83
2240 W Lawn Ave 0.45mi 3/1.5 1,082 (+0%) 3mo $215,000 $199 75
5062 N 20th St 0.66mi 3/1.0 1,082 (+0%) 1mo $181,300 $168 68
4946 N 26th St 0.40mi 3/1.0 982 (-9%) 3mo $164,000 $167 64
4858 N 26th St 0.52mi 3/1.5 972 (-10%) 1mo $120,000 $123 56
5565 N 32nd St 0.46mi 2/1.0 (-1) 966 (-11%) 3mo $100,000 $104 54
5525 N Long Island Dr 0.59mi 3/1.0 963 (-11%) 3mo $140,000 $145 52
3733 W Fairmount Ave 0.66mi 2/1.0 (-1) 1,000 (-7%) 1mo $100,000 $100 51
4825 N 25th St 0.57mi 3/1.0 936 (-13%) 2mo $188,000 $201 49
5549 N 33rd St 0.48mi 3/2.5 1,241 (+15%) 3mo $176,000 $142 44
5730 N 35th St 0.74mi 2/1.0 (-1) 1,216 (+13%) 4mo $162,000 $133 36

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
11.21×
Total profit
$67,901
Equity at exit
$3,541
10-year hold
IRR
Equity multiple
27.63×
Total profit
$177,071
Equity at exit
$2,053

Cash invested: $6,650 (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 53209

Rents YoY
8.6%
Active inventory
168
Price-to-rent
1.3×

Monthly cashflow live

Estimated rent
$1,478 high interval (Pro) →
Mortgage (P&I)
$125
Tax est. 1.5%
$30 /mo · $356/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$1,004

Break-even live

Break-even rent $208
Max offer price $23,750
Occupancy floor 27%

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
$5,938
Closing costs
$712
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5237 N 34th St Unit 5237 Lower Milwaukee, WI 2.0 1.0 956 $1,350 $1.41 23d 1 0.33mi
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 12d 1 0.33mi
5541 N 35th St #5543 Milwaukee, WI 3.0 1.0 1130 $1,195 $1.06 4d 1 0.54mi
5435 N 40th St Milwaukee, WI 2.0 1.0 850 $1,150 $1.35 17d 1 0.73mi
5884 N 35th St Milwaukee, WI 2.0 1.0 1200 $1,500 $1.25 43d 1 0.88mi
4651 N 36th St #4 Milwaukee, WI 2.0 1.0 747 $945 $1.27 23d 1 0.89mi
4334 W Eggert Pl Milwaukee, WI 4.0 1.0 1077 $1,695 $1.57 23d 1 0.95mi
4661 N 38th St Unit 4661 Milwaukee, WI 2.0 1.0 1000 $845 $0.84 14d 1 0.95mi
4340 W Eggert Pl Milwaukee, WI 4.0 1.0 1066 $1,695 $1.59 23d 1 0.96mi
5696 N 42nd St Milwaukee, WI 4.0 1.0 1023 $1,495 $1.46 23d 1 0.97mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 17d 1 1.03mi
4610 W Eggert Pl #4612 Milwaukee, WI 3.0 1.0 852 $1,095 $1.29 23d 1 1.10mi
5050 N 47th St Milwaukee, WI 2.0 1.0 1092 $1,700 $1.56 43d 1 1.14mi
4355 N 28th St Milwaukee, WI 2.0 1.0 1118 $975 $0.87 21d 1 1.14mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 43d 1 1.19mi
5073 N 48th St Milwaukee, WI 4.0 1.0 1152 $1,595 $1.38 14d 1 1.23mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 23d 1 1.26mi
6110 N 39th St Milwaukee, WI 2.0 1.0 703 $1,395 $1.98 4d 1 1.27mi
3931 W Kaul Ave Milwaukee, WI 3.0 1.0 1400 $1,695 $1.21 43d 1 1.27mi
4852 N 48th St Unit 4852 Milwaukee, WI 2.0 1.0 830 $995 $1.20 2d 1 1.28mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 43d 1 1.29mi
6148 N 39th St Milwaukee, WI 2.0 1.0 792 $1,175 $1.48 43d 1 1.31mi
4227 N 26th St Milwaukee, WI 2.0 1.0 950 $1,000 $1.05 17d 1 1.36mi
4479A N 44th St Milwaukee, WI 2.0 1.0 1000 $895 $0.90 43d 1 1.39mi
1633 W Bender Rd Apt 11C Glendale, WI 2.0 2.0 1000 $1,725 $1.73 23d 1 1.43mi

Listing history 11 events

  1. 2026-06-18
    days on market $23,750 Active 8 DOM
  2. 2026-06-17
    days on market $23,750 Active 7 DOM
  3. 2026-06-16
    days on market $23,750 Active 6 DOM
  4. 2026-06-15
    days on market $23,750 Active 5 DOM
  5. 2026-06-13
    days on market $23,750 Active 3 DOM
  6. 2026-06-13
    pricestatusdays on marketlisting id $23,750 Active 2 DOM
  7. 2026-04-13
    listed $30,900 Active 220-char remark
    Show marketing remark (220 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 ONLY. BIDS DUE May 18th, 2026 AT 10:00am

  8. 2014-09-25
    historical 227-char remark
    Show marketing remark (227 chars)

    Wow! What a great value! Come on in an see this HomePath stairless ranch. You will be invited on in by the simple layout and natural lighting throughout the home. Home has large 2 car detached garage for all your storage needs.

  9. 2014-09-04
    listed $19,900 Active 227-char remark
    Show marketing remark (227 chars)

    Wow! What a great value! Come on in an see this HomePath stairless ranch. You will be invited on in by the simple layout and natural lighting throughout the home. Home has large 2 car detached garage for all your storage needs.

  10. 2007-07-12
    soldstatus $78,000
  11. 1996-02-01
    soldstatus $33,000

ⓘ 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 5/10 Major FEMA zone X (unshaded) · 60% 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 3/10 Moderate 3 unhealthy d/yr today · 4 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
$17,737
− Mortgage interest
−$1,330
− Property taxes
−$356
− Insurance
−$119
− Repairs & maintenance
−$1,419
− Management
−$1,419
− Depreciation
−$691
Taxable income
$12,403
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,977
After-tax cash flow
$9,066/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)
45,170
Household income
$48,486
Rent vs Own
56.2% rent · 43.8% own
Severe rent burden
3390.0

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 (66%)
Race & ethnicity
Black 66% White 22% Hispanic / Latino 5% Two or more races 5% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 3% Portuguese 1% Iranian 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · Spanish 4% Other Asian/Pacific 1% Russian/Polish/Slavic 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
▼ -194.98%
Current HPI
172.4275
Rent YoY
▲ 8.61%
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

-28.0% since first listed
7 events — show timeline
  • 2026-06-10 Listed $23,750 METROMLS
  • 2026-05-20 Listing Removed METROMLS
  • 2026-04-13 Listed $30,900 METROMLS
  • 2014-09-25 Listing Removed METROMLS
  • 2014-09-04 Listed $19,900 METROMLS
  • 2007-07-12 Sold (Public Records) $78,000 Public Records
  • 1996-02-01 Sold (Public Records) $33,000 Public Records

Property tax history

+7.9%/yr

Latest (2024): $6,009 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…