CashFlowRE
Sign in Sign up
4155 N Montreal St
B+ Composite 75.13
Why this score? — see what drove the B+ 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.7/10.0
  • Rent growth +4.3/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$35,000

4155 N Montreal St · Milwaukee, WI 53216
3 bd · 1.0 ba · 1,305 sqft · SingleFamily public records · 11 Days on market
Built 1926 4,791 sqft lot $27/sqft · 76% below area ↓ 29% since listing

🖨 Deal sheet (PDF) 📄 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 18, 2026 AT 10:00AM

Key facts

  • 4,791 sq ft lot
  • Built 1926
  • Listed 10 days

Property features AI

Exterior

  • Utilities: Municipal water; Municipal sewer
  • Home design: Two-story single-family home; Property zoned RS6; Lot size about 0.11 acre (less than 1/2 acre)
  • Construction: Information source lists year built (Assessor/Public Record)
  • Exterior features: Aluminum and vinyl exterior

Interior

  • Kitchen: Kitchen (10 x 10)
  • Bedrooms: Main-level primary bedroom (10 x 10)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating
  • Interior features: Full basement; Living room on main level; Kitchen on main level

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 $35k.

Deal economics

  • At list price, monthly cash flow is $761 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $35k).
  • Cap rate 34.3% 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 34% 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 $707 of equity ($242 loan paydown + $465 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 $10k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 4y 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: flood insurance adds $56/mo; built in 1926 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $35,000

Questions for the listing agent

  1. Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
3.83%
Cap rate
34.28%
Cash-on-cash
99.95%
DSCR
5.45
GRM
2.2

CMA / ARV

ARV (median comp)
$143,123
List price
$35,000
Delta
-61.57%
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
4143 N 40th St 0.13mi 3/1.0 1,309 (+0%) 1mo $130,000 $99 93
4265 N 39th St 0.17mi 3/1.5 1,408 (+8%) 3mo $220,000 $156 74
4150 N 46th St 0.51mi 3/2.0 1,275 (-2%) 0mo $170,000 $133 68
4315 N 40th St 0.24mi 3/1.0 1,117 (-14%) 2mo $102,500 $92 63
4650 N 38th St 0.64mi 3/1.0 1,237 (-5%) 0mo $145,000 $117 61
4557 N 42nd St 0.58mi 3/1.0 1,228 (-6%) 3mo $185,000 $151 61
3901 N 37th St 0.33mi 3/2.0 1,500 (+15%) 0mo $162,500 $108 56
3724 N 37th St 0.53mi 3/2.0 1,440 (+10%) 0mo $175,000 $122 54
4460 N 42nd St 0.46mi 3/1.5 1,139 (-13%) 2mo $131,000 $115 54
3893 N 40th St 0.34mi 4/2.0 (+1) 1,483 (+14%) 4mo $240,000 $162 49
4141 N 49th St 0.71mi 3/1.0 1,179 (-10%) 4mo $106,000 $90 48
4314 N 48 St 0.66mi 3/1.0 1,128 (-14%) 1mo $133,000 $118 46

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
Equity multiple
6.65×
Total profit
$55,346
Equity at exit
$12,550
10-year hold
IRR
Equity multiple
15.61×
Total profit
$143,140
Equity at exit
$17,154

Cash invested: $9,800 (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
2.2×

Monthly cashflow live

Estimated rent
$1,339 high interval (Pro) →
Mortgage (P&I)
$184
Tax est. 1.5%
$44 /mo · $525/yr
Insurance
$15
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$281
Net cashflow
$761

Break-even live

Break-even rent $376
Max offer price $35,000
Occupancy floor 38%

Sensitivity live

Price -10% $785 -5% $773 +0% $761 +5% $749 +10% $737
Rent -10% $655 -5% $708 +0% $761 +5% $814 +10% $867
Rate -1.0pp $778 -0.5pp $770 base $761 +0.5pp $752 +1.0pp $742

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
$8,750
Closing costs
$1,050
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
3925 N 42nd St Milwaukee, WI 3.0 1.0 1300 $1,675 $1.29 44d 1 0.38mi
3925 N 42nd St Milwaukee, WI 2.0 1.0 985 $1,400 $1.42 24d 1 0.38mi
3871-3873 N 36th St Unit 3871 Milwaukee, WI 2.0 1.0 987 $950 $0.96 24d 1 0.39mi
3890 N Sherman Blvd Milwaukee, WI 2.0 1.0 950 $1,100 $1.16 13d 1 0.46mi
4479A N 44th St Milwaukee, WI 2.0 1.0 1000 $895 $0.90 44d 1 0.56mi
3630 W Nash St Milwaukee, WI 2.0 1.0 1000 $1,200 $1.20 24d 1 0.59mi
4661 N 38th St Unit 4661 Milwaukee, WI 2.0 1.0 1000 $845 $0.84 15d 1 0.63mi
3606 N 41st St Unit 3608 Milwaukee, WI 2.0 1.0 1095 $975 $0.89 44d 1 0.68mi
4355 N 28th St Milwaukee, WI 2.0 1.0 1118 $975 $0.87 22d 1 0.68mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 44d 1 0.75mi
4227 N 26th St Milwaukee, WI 2.0 1.0 950 $1,000 $1.05 18d 1 0.76mi
4139 N 50th St Milwaukee, WI 3.0 1.0 1275 $1,600 $1.25 44d 1 0.77mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 24d 1 0.80mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 44d 1 0.86mi
3340 N 44th St Milwaukee, WI 2.0 1.0 900 $1,295 $1.44 13d 1 0.96mi
4640 N 51st Blvd Milwaukee, WI 2.0 1.0 1075 $1,275 $1.19 44d 1 0.99mi
3347 N 29th St Unit 3347A Milwaukee, WI 2.0 1.0 950 $845 $0.89 15d 1 1.05mi
3214 N 41st St Milwaukee, WI 2.0 1.0 900 $1,250 $1.39 44d 1 1.09mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 5d 1 1.09mi
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 2d 1 1.13mi
2821 W Concordia Ave Milwaukee, WI 3.0 1.5 1098 $1,595 $1.45 3d 1 1.14mi
3629 N 53rd St Unit (Downstairs) Milwaukee, WI 2.0 1.0 1600 $1,275 $0.80 44d 1 1.14mi
3148 N 39th St Milwaukee, WI 2.0 1.0 1100 $1,100 $1.00 44d 1 1.15mi
3148 N 39th St Unit 1 Milwaukee, WI 2.0 1.0 1000 $1,100 $1.10 15d 1 1.15mi
5137 W Keefe Ave Unit 5137 Milwaukee, WI 2.0 1.0 1000 $1,550 $1.55 4d 1 1.15mi
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 13d 1 1.18mi
3122 N 42nd St Milwaukee, WI 3.0 1.0 1323 $1,495 $1.13 5d 1 1.21mi
3123 N 42nd St Milwaukee, WI 4.0 1.0 1500 $1,700 $1.13 24d 1 1.22mi
3124 N 33rd St Milwaukee, WI 2.0 1.0 1200 $1,200 $1.00 44d 1 1.23mi
3911 N 20th St Unit 3913 Milwaukee, WI 2.0 1.0 950 $995 $1.05 24d 1 1.24mi
5050 N 47th St Milwaukee, WI 2.0 1.0 1092 $1,700 $1.56 44d 1 1.25mi
4334 W Eggert Pl Milwaukee, WI 4.0 1.0 1077 $1,695 $1.57 24d 1 1.29mi
4340 W Eggert Pl Milwaukee, WI 4.0 1.0 1066 $1,695 $1.59 24d 1 1.30mi
5073 N 48th St Milwaukee, WI 4.0 1.0 1152 $1,595 $1.38 15d 1 1.31mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 18d 1 1.33mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 18d 1 1.34mi
5237 N 34th St Unit 5237 Lower Milwaukee, WI 2.0 1.0 956 $1,350 $1.41 24d 1 1.39mi
3072 N 49th St Milwaukee, WI 2.0 1.0 1000 $950 $0.95 17d 1 1.42mi
3072 N 49th St Unit 3072- 3 Milwaukee, WI 2.0 1.0 1000 $950 $0.95 44d 1 1.42mi
3066 N 49th St Unit 3066-5 Milwaukee, WI 2.0 1.0 1100 $950 $0.86 44d 1 1.43mi

Listing history 11 events

  1. 2026-06-21
    days on market $35,000 Active 11 DOM
  2. 2026-06-18
    days on market $35,000 Active 8 DOM
  3. 2026-06-17
    days on market $35,000 Active 7 DOM
  4. 2026-06-16
    days on market $35,000 Active 6 DOM
  5. 2026-06-15
    days on market $35,000 Active 5 DOM
  6. 2026-06-13
    days on market $35,000 Active 3 DOM
  7. 2026-06-13
    pricestatusdays on marketlisting id $35,000 Active 2 DOM
  8. 2026-04-13
    listed $55,000 Active 218-char remark
    Show marketing remark (218 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 18, 2026 AT 10:00AM

  9. 2023-02-13
    soldstatus $60,000 Sold 266-char remark
    Show marketing remark (266 chars)

    This 3BR, 1Ba cape cod home is priced to sell and is located on a quiet street. Home is in need to repairs (roof, basement) but has potential to be a charming home. Backyard is private and has detached garage with additional parking. Rooms sizes have been estimated.

  10. 2023-01-04
    historical Contingent 266-char remark
    Show marketing remark (266 chars)

    This 3BR, 1Ba cape cod home is priced to sell and is located on a quiet street. Home is in need to repairs (roof, basement) but has potential to be a charming home. Backyard is private and has detached garage with additional parking. Rooms sizes have been estimated.

  11. 2022-12-12
    listed $49,000 Active 266-char remark
    Show marketing remark (266 chars)

    This 3BR, 1Ba cape cod home is priced to sell and is located on a quiet street. Home is in need to repairs (roof, basement) but has potential to be a charming home. Backyard is private and has detached garage with additional parking. Rooms sizes have been estimated.

ⓘ 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 7/10 Severe FEMA zone X (unshaded) · 78% 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
$16,073
− Mortgage interest
−$1,961
− Property taxes
−$525
− Insurance
−$842
− Repairs & maintenance
−$1,286
− Management
−$1,286
− Depreciation
−$1,018
Taxable income
$9,156
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,197
After-tax cash flow
$6,931/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

-28.6% since first listed
6 events — show timeline
  • 2026-06-10 Listed $35,000 METROMLS
  • 2026-05-20 Listing Removed METROMLS
  • 2026-04-13 Listed $55,000 METROMLS
  • 2023-02-13 Sold (MLS) $60,000 METROMLS
  • 2023-01-04 Contingent METROMLS
  • 2022-12-12 Listed $49,000 METROMLS

Property tax history

+6.1%/yr

Latest (2024): $3,443 · -10.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…