CashFlowRE
Sign in Sign up
2023 W Scott St
C- Composite 53.21
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 +15.0/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$35,718

2023 W Scott St · Milwaukee, WI 53204
4 bd · 1.0 ba · 1,319 sqft · SingleFamily public records · 82 Days on market
Built 1898 1,306 sqft lot $27/sqft · 72% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This is a City Of Milwaukee Tax Foreclosure. Discover the opportunity to own this 4-bedroom, 1-bath home. With a little TLC, this house can be made a home! Buyers must show proof of funds or financing to cover purchase price & essential repairs. Essential Repairs: $36,480 (Total Scope Of Work: $66,355).

Key facts

  • 1,306 sq ft lot
  • Built 1898
  • Listed 82 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 $36k.

Deal economics

  • At list price, monthly cash flow is $972 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $36k).
  • Recommended offer: $34k (6.0% below list) — sets the bar for market timing.
  • Cap rate 39.0% 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 (+2.0%/yr); 55 active listings in the ZIP; 4 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 43% of the median local income ($46k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $4k of equity ($246 loan paydown + $4k appreciation (10.0% local appreciation)).
  • Milwaukee County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (10.0% appreciation + 2.0% rent growth), your $10k cash investment doubles in ~1 year — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 82 days — a 6% lower offer ($34k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 13y ago; this cycle's ask has dropped $12k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.8% of price; built in 1898 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $33,574 (6.0% below list)

Questions for the listing agent

  1. It's been on market 82 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 1898 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
4.57%
Cap rate
38.96%
Cash-on-cash
116.66%
DSCR
6.19
GRM
1.8

CMA / ARV

ARV (median comp)
$127,102
List price
$35,718
Delta
-71.90%
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
1217 S 22nd St 0.11mi 3/1.0 (-1) 1,273 (-4%) 8mo $85,000 $67 77
1732 W Scott St 0.18mi 3/1.0 (-1) 1,369 (+4%) 6mo $170,000 $124 75
1226 S 28th St 0.50mi 4/1.5 1,324 (+0%) 4mo $260,000 $196 71
1650 S 18th St 0.46mi 3/1.0 (-1) 1,174 (-11%) 6mo $145,000 $124 50
1207 W Lapham Blvd 0.69mi 4/1.0 1,200 (-9%) 3mo $170,000 $142 50
1211 S 10th St 0.75mi 4/1.0 1,200 (-9%) 0mo $150,000 $125 50
1640 S 18th St 0.45mi 3/2.0 (-1) 1,200 (-9%) 7mo $162,500 $135 50
2416 W Lapham St 0.42mi 4/2.0 1,488 (+13%) 8mo $209,900 $141 48
2918 W Greenfield Ave 0.62mi 3/1.0 (-1) 1,134 (-14%) 5mo $215,000 $190 38
734 S 30th St 0.69mi 5/2.5 (+1) 1,445 (+10%) 4mo $200,000 $138 37
1227 S 10th St 0.74mi 3/1.0 (-1) 1,466 (+11%) 5mo $185,000 $126 37
927A S 11th St 0.68mi 3/1.0 (-1) 1,480 (+12%) 7mo $190,000 $128 37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 2.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.98×
Total profit
$79,818
Equity at exit
$32,178
10-year hold
IRR
Equity multiple
19.33×
Total profit
$183,324
Equity at exit
$69,392

Cash invested: $10,001 (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 53204

Home prices YoY
19.0%
Rents YoY
2.0%
Active inventory
55
Price-to-rent
1.8×

Monthly cashflow live

Estimated rent
$1,631 medium interval (Pro) →
Mortgage (P&I)
$187
Tax from tax record
$114 /mo · $1,369/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$343
Net cashflow
$972

Break-even live

Break-even rent $400
Max offer price $35,718
Occupancy floor 35%

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
$8,930
Closing costs
$1,072
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 43d 1 0.32mi
1812 S 7th St Milwaukee, WI 3.0 1.5 1703 $2,100 $1.23 23d 1 1.13mi
501 N 20th St Apt C Milwaukee, WI 3.0 2.0 1122 $1,800 $1.60 17d 1 1.19mi
3520 W Mount Vernon Ave Unit 3520 Milwaukee, WI 4.0 1.0 1279 $1,450 $1.13 2d 1 1.42mi

Listing history 11 events

  1. 2026-05-11
    price $35,718 310-char remark
    Show marketing remark (310 chars)

    This is a City Of Milwaukee Tax Foreclosure. Discover the opportunity to own this 4-bedroom, 1-bath home. With a little TLC, this house can be made a home! Buyers must show proof of funds or financing to cover purchase price & essential repairs. Essential Repairs: $36,480 (Total Scope Of Work: $66,355).

  2. 2026-03-05
    listed $47,625 Active 310-char remark
    Show marketing remark (310 chars)

    This is a City Of Milwaukee Tax Foreclosure. Discover the opportunity to own this 4-bedroom, 1-bath home. With a little TLC, this house can be made a home! Buyers must show proof of funds or financing to cover purchase price & essential repairs. Essential Repairs: $36,480 (Total Scope Of Work: $66,355).

  3. 2026-02-17
    status Pending 238-char remark
    Show marketing remark (238 chars)

    This is a tax foreclosed property. BIDS DUE MONDAY 2/16/2026 at 10:00AM. 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.

  4. 2026-02-17
    historical 238-char remark
    Show marketing remark (238 chars)

    This is a tax foreclosed property. BIDS DUE MONDAY 2/16/2026 at 10:00AM. 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.

  5. 2026-01-12
    listed $63,500 Active 238-char remark
    Show marketing remark (238 chars)

    This is a tax foreclosed property. BIDS DUE MONDAY 2/16/2026 at 10:00AM. 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.

  6. 2013-02-02
    historical
  7. 2013-02-02
    listed $80,000
  8. 2013-02-01
    listed $99,000
  9. 2013-02-01
    historical
  10. 2007-05-03
    soldstatus $60,000
  11. 1995-05-01
    soldstatus $16,900

ⓘ 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
$1,369 · $114/mo
Projected year-2 tax
$1,369 · $114/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 ≥97°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$19,572
− Mortgage interest
−$2,001
− Property taxes
−$1,369
− Insurance
−$179
− Repairs & maintenance
−$1,566
− Management
−$1,566
− Depreciation
−$1,039
Taxable income
$11,853
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,845
After-tax cash flow
$8,822/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)
39,996
Household income
$45,934
Rent vs Own
73.8% rent · 26.2% own
Severe rent burden
2357.0

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 (68%)
Race & ethnicity
Hispanic / Latino 68% Two or more races 35% White 15% Black 11% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 51% Puerto Rican 13%
Common ancestry
Romanian 3% Portuguese 1% Lithuanian 1%
Foreign-born
28% · Canada
Languages at home
35% English-only · Spanish 61% Other Asian/Pacific 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
▲ 64.27%
Current HPI
403.236
Rent YoY
▲ 2.00%
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

+111.3% since first listed
11 events — show timeline
  • 2026-05-11 Price Changed $35,718 METROMLS
  • 2026-03-05 Listed $47,625 METROMLS
  • 2026-02-17 Pending METROMLS
  • 2026-02-17 Listing Removed METROMLS
  • 2026-01-12 Listed $63,500 METROMLS
  • 2013-02-02 Listed $80,000 METROMLS
  • 2013-02-02 Listing Removed METROMLS
  • 2013-02-01 Listing Removed METROMLS
  • 2013-02-01 Listed $99,000 METROMLS
  • 2007-05-03 Sold (Public Records) $60,000 Public Records
  • 1995-05-01 Sold (Public Records) $16,900 Public Records

Property tax history

+2.9%/yr

Latest (2024): $1,369 · -68.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…