CashFlowRE
Sign in Sign up
2939 N 9th St
B+ Composite 79.78
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
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.6/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$34,775

2939 N 9th St · Milwaukee, WI 53206
3 bd · 1.0 ba · 2,003 sqft · SingleFamily public records · 11 Days on market
Built 1915 6,969 sqft lot $17/sqft · 52% below area ↓ 19% 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 18th, 2026 AT 10:00am

Key facts

  • 6,969 sq ft lot
  • Built 1915
  • Listed 10 days

Property features AI

Exterior

  • Utilities: Municipal water; Municipal sewer
  • Home design: Single-family home; One-story building; Assessor/public record for year built
  • Construction: Property on 0.16-acre lot; Zoning: RT4
  • Exterior features: Stucco/slate exterior

Interior

  • Kitchen: Kitchen approximately 10 x 10
  • Bedrooms: Main-level primary bedroom, approximately 10 x 10
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Oil-fired heat
  • 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 $807 ($10k/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 34.1% 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 (+8.3%/yr); 160 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 1,017 units permitted in Milwaukee County in 2024 (803 in 5+ unit buildings).
  • At $1,336/mo this rent would consume 55% of the median local household income ($29k/yr) (locally 2061% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $4k of equity ($240 loan paydown + $3k 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 + 8.0% 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 ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 1915 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $34,775

Questions for the listing agent

  1. Built in 1915 — 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. 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.
  6. 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.
  7. 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
3.84%
Cap rate
34.13%
Cash-on-cash
99.42%
DSCR
5.42
GRM
2.2

CMA / ARV

ARV (median comp)
$73,152
List price
$34,775
Delta
-41.22%
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
2814 N 12th St 0.24mi 4/4.0 (+1) 1,867 (-7%) 2mo $60,000 $32 59
2842 N 16th St 0.52mi 4/2.0 (+1) 2,136 (+7%) 3mo $126,000 $59 53
3206 N 12th St 0.35mi 4/1.0 (+1) 1,710 (-15%) 3mo $25,800 $15 51
3041 N 10th St 0.15mi 3/2.0 1,781 (-11%) 24mo $170,000 $95 51
3153 N Dr William Finlayson St 0.39mi 4/2.0 (+1) 1,797 (-10%) 7mo $203,000 $113 50
526 W Hadley St 0.30mi 4/1.5 (+1) 1,720 (-14%) 7mo $81,000 $47 49
3401 N Vel R Phillips Ave 0.68mi 4/2.0 (+1) 2,083 (+4%) 5mo $180,000 $86 48
224 W Auer Ave 0.56mi 3/1.0 1,800 (-10%) 21mo $145,000 $81 40
2910 N 1st St 0.62mi 4/2.0 (+1) 2,198 (+10%) 17mo $187,000 $85 32
3147 N Julia St 0.42mi 4/1.0 (+1) 1,702 (-15%) 23mo $185,000 $109 31
2653 N 2nd St 0.62mi 4/2.5 (+1) 2,276 (+14%) 14mo $120,000 $53 26
2550 N Vel R Phillips Ave 0.62mi 4/2.0 (+1) 1,727 (-14%) 20mo $118,000 $68 22

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.95×
Total profit
$77,403
Equity at exit
$31,328
10-year hold
IRR
Equity multiple
22.06×
Total profit
$205,070
Equity at exit
$67,560

Cash invested: $9,737 (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 53206

Rents YoY
8.3%
Active inventory
160
Price-to-rent
2.2×

Monthly cashflow live

Estimated rent
$1,336 high interval (Pro) →
Mortgage (P&I)
$182
Tax from tax record
$52 /mo · $619/yr
Insurance
$14
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$807

Break-even live

Break-even rent $314
Max offer price $34,775
Occupancy floor 35%

Sensitivity live

Price -10% $826 -5% $817 +0% $807 +5% $797 +10% $787
Rent -10% $701 -5% $754 +0% $807 +5% $859 +10% $912
Rate -1.0pp $824 -0.5pp $816 base $807 +0.5pp $798 +1.0pp $789

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
$8,694
Closing costs
$1,043
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
912 W Hadley St Milwaukee, WI 2.0 1.0 2222 $1,250 $0.56 15d 1 0.16mi
3042 N Palmer St #5 Milwaukee, WI 3.0 1.0 1718 $1,050 $0.61 24d 1 0.71mi
3420-22 N Vel R Phillips Ave Milwaukee, WI 3.0 1.0 2756 $1,195 $0.43 44d 1 0.73mi
3420 N Vel R. Phillips Ave Unit 3422 Milwaukee, WI 3.0 1.0 2756 $1,195 $0.43 44d 1 0.74mi
312 E Townsend St Unit 312 Milwaukee, WI 3.0 1.0 1400 $1,250 $0.89 24d 1 1.00mi
2308 W Clarke St Milwaukee, WI 4.0 2.0 1545 $1,750 $1.13 24d 1 1.03mi
400 E Meinecke Ave #402 Milwaukee, WI 3.0 1.0 1700 $1,800 $1.06 17d 1 1.08mi
2772 N Bremen St #2774 Milwaukee, WI 3.0 1.0 1500 $1,795 $1.20 44d 1 1.18mi
2012 N Buffum St Milwaukee, WI 3.0 2.5 2200 $2,695 $1.23 44d 1 1.34mi
2119 W Brown St Milwaukee, WI 3.0 1.0 1754 $995 $0.57 4d 1 1.38mi
2809 W Clarke St Unit 12811 Milwaukee, WI 3.0 1.0 1400 $1,200 $0.86 18d 1 1.39mi
2931 W Chambers St Milwaukee, WI 2.0 1.0 1400 $1,050 $0.75 24d 1 1.41mi

Listing history 8 events

  1. 2026-06-21
    days on market $34,775 Active 11 DOM
  2. 2026-06-18
    days on market $34,775 Active 8 DOM
  3. 2026-06-17
    days on market $34,775 Active 7 DOM
  4. 2026-06-16
    days on market $34,775 Active 6 DOM
  5. 2026-06-15
    days on market $34,775 Active 5 DOM
  6. 2026-06-13
    days on market $34,775 Active 3 DOM
  7. 2026-06-13
    pricestatusdays on marketlisting id $34,775 Active 2 DOM
  8. 2026-04-13
    listed $43,000 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

ⓘ 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
$619 · $52/mo
Projected year-2 tax
$631 · $53/mo
Expected delta
+$12/yr (+$1/mo · 2.0%)

ⓘ 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 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
$16,027
− Mortgage interest
−$1,948
− Property taxes
−$619
− Insurance
−$174
− Repairs & maintenance
−$1,282
− Management
−$1,282
− Depreciation
−$1,012
Taxable income
$9,711
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,331
After-tax cash flow
$7,350/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)
19,887
Household income
$29,336
Rent vs Own
67.8% rent · 32.2% own
Severe rent burden
2061.0

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 (91%)
Race & ethnicity
Black 91% Two or more races 3% White 3% Hispanic / Latino 3%
Common ancestry
Norwegian 1%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 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
▲ 133.03%
Current HPI
397.7151
Rent YoY
▲ 8.28%
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

-19.1% since first listed
3 events — show timeline
  • 2026-06-10 Listed $34,775 METROMLS
  • 2026-05-20 Listing Removed METROMLS
  • 2026-04-13 Listed $43,000 METROMLS

Property tax history

-12.3%/yr

Latest (2024): $619 · -51.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…