CashFlowRE
Sign in Sign up
3003 N 44th St 🏷️ Likely Rental
C Composite 58.0
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 +20.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.4/10.0
  • 1% rule +5.2/10.0
  • Livability +4.0/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$129,900

3003 N 44th St · Milwaukee, WI 53210
3 bd · 1.0 ba · 1,561 sqft · SingleFamily public records · 136 Days on market
Built 1924 5,227 sqft lot $83/sqft · 23% below area Est $168k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Huge 3BR single family with 2 car garage. Long term tenant is occupying the building. Newer roof. Huge place for the money with plenty of upside.

Key facts

  • Newer roof
  • 5,227 sq ft lot
  • 2 garage spots

Tags

NEWER ROOF

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $129,900 price doesn't fit this home's estimated sale value (~$167,952) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $164 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $130k).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% 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 (+3.8%/yr); 142 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 33% 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 $898 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 136 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 13y ago; this cycle's ask has dropped $20k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $23k; list at $130k implies a 465% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $114,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 136 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1924 — 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
1.02%
Cap rate
7.81%
Cash-on-cash
5.40%
DSCR
1.24
GRM
8.1

CMA / ARV

ARV (median comp)
$167,952
List price
$129,900
Delta
-22.66%
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
2631 N 40th St 0.54mi 4/1.0 (+1) 1,532 (-2%) 0mo $156,000 $102 67
2535 N 48th St 0.64mi 3/1.5 1,546 (-1%) 3mo $160,000 $103 64
2702 N 38th St 0.57mi 4/2.0 (+1) 1,536 (-2%) 0mo $162,000 $105 62
2909 N 55th St 0.69mi 3/2.0 1,584 (+2%) 0mo $214,000 $135 61
3155 N 38th St 0.44mi 4/2.0 (+1) 1,630 (+4%) 2mo $202,000 $124 61
3314 N 52nd St 0.62mi 3/1.5 1,453 (-7%) 4mo $250,500 $172 54
2660 N 50th St 0.55mi 3/1.0 1,380 (-12%) 1mo $130,000 $94 54
3021 N 36th St 0.51mi 4/1.0 (+1) 1,700 (+9%) 6mo $120,500 $71 51
2915 N 38th St 0.41mi 4/2.0 (+1) 1,767 (+13%) 2mo $160,000 $91 48
2822 N 56th St 0.74mi 3/1.5 1,679 (+8%) 4mo $204,900 $122 48
3061 N 52nd St 0.51mi 4/2.0 (+1) 1,712 (+10%) 4mo $96,000 $56 48
3615 W Center St 0.64mi 4/2.0 (+1) 1,450 (-7%) 3mo $81,000 $56 47

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 · 3.82% rent growth · sell at horizon

5-year hold
IRR
-7.0%
Equity multiple
0.74×
Total profit
$-9,497
Equity at exit
$19,369
10-year hold
IRR
3.6%
Equity multiple
1.27×
Total profit
$9,834
Equity at exit
$11,231

Cash invested: $36,372 (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 53210

Home prices YoY
-21.5%
Rents YoY
3.8%
Active inventory
142
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,330 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$151 /mo · $1,817/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$279
Net cashflow
$164

Break-even live

Break-even rent $1,122
Max offer price $129,900
Occupancy floor 83%

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
$32,475
Closing costs
$3,897
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
3123 N 42nd St Milwaukee, WI 4.0 1.0 1500 $1,700 $1.13 24d 1 0.20mi
3122 N 42nd St Milwaukee, WI 3.0 1.0 1323 $1,495 $1.13 4d 1 0.22mi
2842 N 47th St Milwaukee, WI 2.0 1.0 1500 $1,100 $0.73 44d 1 0.28mi
2976 N 49th St Milwaukee, WI 3.0 1.0 1700 $1,300 $0.76 17d 1 0.28mi
3066 N 49th St Unit 3066-5 Milwaukee, WI 2.0 1.0 1100 $950 $0.86 44d 1 0.29mi
2841 N 49th St Milwaukee, WI 2.0 1.0 1237 $1,098 $0.89 44d 1 0.39mi
2713 N 44th St Milwaukee, WI 3.0 1.0 1450 $1,350 $0.93 44d 1 0.39mi
3148 N 39th St Milwaukee, WI 2.0 1.0 1100 $1,100 $1.00 44d 1 0.40mi
3155 N 52nd St Milwaukee, WI 3.0 2.0 1300 $1,400 $1.08 44d 1 0.53mi
2613 N 48th St Unit 2 Milwaukee, WI 2.0 1.0 1150 $1,250 $1.09 24d 1 0.58mi
2629 N 49th St Milwaukee, WI 3.0 1.0 1200 $1,350 $1.12 44d 1 0.59mi
2947 N 54th St #2945 Milwaukee, WI 2.0 1.0 1244 $1,050 $0.84 15d 1 0.62mi
2629 N 50th St Unit Upper Milwaukee, WI 3.0 1.0 1258 $1,375 $1.09 3d 1 0.63mi
2502 N 45th St Milwaukee, WI 2.0 1.0 1949 $1,050 $0.54 16d 1 0.66mi
3606 N 41st St Unit 3608 Milwaukee, WI 2.0 1.0 1095 $975 $0.89 44d 1 0.70mi
3124 N 33rd St Milwaukee, WI 2.0 1.0 1200 $1,200 $1.00 44d 1 0.73mi
3012 N 57th St Unit Lower Milwaukee, WI 3.0 1.0 1130 $1,398 $1.24 4d 1 0.76mi
2409 N 49th St Milwaukee, WI 3.0 1.0 1335 $1,248 $0.93 44d 1 0.84mi
2438 N 51st St Unit 2 Milwaukee, WI 3.0 1.0 1300 $1,650 $1.27 24d 1 0.84mi
2403-2405 N 39th St Unit 2405 Upper Milwaukee, WI 3.0 1.0 1141 $995 $0.87 11d 1 0.85mi
2403-2405 N 39th St Unit 2403 Lower Milwaukee, WI 3.0 1.0 1200 $995 $0.83 11d 1 0.85mi
3100 W Center St Milwaukee, WI 3.0 2.0 1174 $1,531 $1.30 2d 1 0.89mi
3629 N 53rd St Unit (Downstairs) Milwaukee, WI 2.0 1.0 1600 $1,275 $0.80 44d 1 0.89mi
2931 W Chambers St Milwaukee, WI 2.0 1.0 1400 $1,050 $0.75 24d 1 0.92mi
2251 N 41st St Unit Lower Milwaukee, WI 3.0 1.0 1187 $1,198 $1.01 15d 1 0.96mi
2870 N 29th St #2872 Milwaukee, WI 3.0 1.0 1300 $1,250 $0.96 44d 1 1.01mi
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 44d 1 1.03mi
2821 W Concordia Ave Milwaukee, WI 3.0 1.5 1098 $1,595 $1.45 2d 1 1.06mi
6319 W Girard Ave Milwaukee, WI 2.0 1.0 1100 $1,375 $1.25 44d 1 1.14mi
2661 N 62nd St #2663 Wauwatosa, WI 2.0 1.0 1200 $1,700 $1.42 44d 1 1.15mi
2809 W Clarke St Unit 12811 Milwaukee, WI 3.0 1.0 1400 $1,200 $0.86 17d 1 1.16mi
2765 N 26th St Unit 2 Milwaukee, WI 2.0 1.0 1100 $1,100 $1.00 4d 1 1.19mi
2765 N 26th St Unit 1 Milwaukee, WI 3.0 1.0 1125 $1,200 $1.07 4d 1 1.19mi
3957-3959 N 53rd St Unit 3957 Milwaukee, WI 2.0 1.0 1910 $1,050 $0.55 24d 1 1.19mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 4d 1 1.22mi
2201 N 32nd St Unit 2201 Milwaukee, WI 3.0 1.0 1100 $1,195 $1.09 16d 1 1.26mi
2001 N 38th St #2003 Milwaukee, WI 3.0 1.0 1326 $950 $0.72 2d 1 1.26mi
4139 N 50th St Milwaukee, WI 3.0 1.0 1275 $1,600 $1.25 44d 1 1.33mi
2240 N 62nd St Unit 2240_Upper Wauwatosa, WI 2.0 1.0 1100 $1,525 $1.39 24d 1 1.43mi
1750 N 53rd St Unit 1750 Milwaukee, WI 2.0 1.0 1500 $1,500 $1.00 17d 1 1.47mi

Listing history 22 events

  1. 2026-06-18
    days on market $129,900 Active 136 DOM
  2. 2026-06-17
    days on market $129,900 Active 135 DOM
  3. 2026-06-16
    days on market $129,900 Active 134 DOM
  4. 2026-06-15
    days on market $129,900 Active 133 DOM
  5. 2026-06-13
    days on market $129,900 Active 131 DOM
  6. 2026-06-13
    days on market $129,900 Active 130 DOM
  7. 2026-06-09
    days on market $129,900 Active 127 DOM
  8. 2026-06-08
    days on market $129,900 Active 126 DOM
  9. 2026-06-07
    days on market $129,900 Active 125 DOM
  10. 2026-06-05
    days on market $129,900 Active 122 DOM
  11. 2026-06-03
    days on market $129,900 Active 121 DOM
  12. 2026-06-02
    days on market $129,900 Active 120 DOM
  13. 2026-06-01
    days on market $129,900 Active 119 DOM
  14. 2026-05-31
    days on market $129,900 Active 118 DOM
  15. 2026-04-24
    price $129,900 145-char remark
    Show marketing remark (145 chars)

    Huge 3BR single family with 2 car garage. Long term tenant is occupying the building. Newer roof. Huge place for the money with plenty of upside.

  16. 2026-03-23
    price $139,900 145-char remark
    Show marketing remark (145 chars)

    Huge 3BR single family with 2 car garage. Long term tenant is occupying the building. Newer roof. Huge place for the money with plenty of upside.

  17. 2026-02-02
    listed $149,900 Active 145-char remark
    Show marketing remark (145 chars)

    Huge 3BR single family with 2 car garage. Long term tenant is occupying the building. Newer roof. Huge place for the money with plenty of upside.

  18. 2013-01-23
    listed $23,000 216-char remark
    Show marketing remark (216 chars)

    Foreclosed property being sold as-is, no condition report provided. All offers must have PRE-APPROVAL or PROOF of FUNDS with submittal for consideration. All offers with financing must have a prequalification letter.

  19. 2013-01-23
    historical 216-char remark
    Show marketing remark (216 chars)

    Foreclosed property being sold as-is, no condition report provided. All offers must have PRE-APPROVAL or PROOF of FUNDS with submittal for consideration. All offers with financing must have a prequalification letter.

  20. 2009-09-03
    soldstatus $23,000 216-char remark
    Show marketing remark (216 chars)

    Foreclosed property being sold as-is, no condition report provided. All offers must have PRE-APPROVAL or PROOF of FUNDS with submittal for consideration. All offers with financing must have a prequalification letter.

  21. 1997-11-25
    soldstatus $59,000
  22. 1997-10-01
    soldstatus $59,000

ⓘ 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
$1,817 · $151/mo
Projected year-2 tax
$2,110 · $176/mo
Expected delta
+$293/yr (+$24/mo · 16.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 67% 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
$15,957
− Mortgage interest
−$7,276
− Property taxes
−$1,817
− Insurance
−$650
− Repairs & maintenance
−$1,277
− Management
−$1,277
− Depreciation
−$3,779
Taxable loss
−$117
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$28
After-tax cash flow
$1,994/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)
23,922
Household income
$48,217
Rent vs Own
60.4% rent · 39.6% own
Severe rent burden
1730.0

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 (71%)
Race & ethnicity
Black 71% White 17% Hispanic / Latino 6% Two or more races 6% Asian 2%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Romanian 2% Portuguese 1% Italian 1%
Foreign-born
3% · Canada, Philippines
Languages at home
94% English-only · Spanish 3% 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
▼ -76.77%
Current HPI
280.0133
Rent YoY
▲ 3.82%
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

+120.2% since first listed
8 events — show timeline
  • 2026-04-24 Price Changed $129,900 METROMLS
  • 2026-03-23 Price Changed $139,900 METROMLS
  • 2026-02-02 Listed $149,900 METROMLS
  • 2013-01-23 Listing Removed METROMLS
  • 2013-01-23 Listed $23,000 METROMLS
  • 2009-09-03 Sold (MLS) $23,000 METROMLS
  • 1997-11-25 Sold (Public Records) $59,000 Public Records
  • 1997-10-01 Sold (Public Records) $59,000 Public Records

Property tax history

+1.0%/yr

Latest (2024): $1,817 · +29.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…