CashFlowRE
Sign in Sign up
4132 N 51st Blvd
D Composite 42.14
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 +11.8/30.0
  • ARV discount +5.7/15.0
  • Appreciation +5.7/10.0
  • Rent growth +4.3/5.0
  • Livability +4.0/5.0
  • 1% rule +3.6/10.0
  • DSCR +3.5/10.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$114,900

4132 N 51st Blvd · Milwaukee, WI 53216
2 bd · 1.0 ba · 737 sqft · SingleFamily public records · 10 Days on market
Built 1949 4,791 sqft lot Est $111k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

New luxury vinyl plank kitchen floor and a three bedroom and 1 1/2 bath home for $69,900? And that should pass FHA?! Run. Don't walk. Central air? YES! Newer, tear off roof? You bet. Newer mechanicals? Of course. This also includes a garage, fenced yard! SQ FT taken from tax. Newly done PROFESSIONALLY refinished hardwood floors on main. Refinished kitchen cabinets and staircase. 1/2 BA upper has new floor, toilet and vanity/sink. This bathroom is off a bedroom upstairs! Main BA has new vanity.

Key facts

  • 4,791 sq ft lot
  • Garage
  • Built 1949

Property features AI

Finance

  • Other: Estimated living area between 1,001 and 1,250 square feet

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Municipal water; Municipal sewer; Natural gas service
  • Home design: 1.5-story single-family home; Entry/main living spaces on main level
  • Construction: Year built: owner-provided
  • Exterior features: Wood exterior; Lot under 1/2 acre (approximately 0.11 acre); Residential zoning

Interior

  • Kitchen: Range; Refrigerator; Kitchen on main level (12 x 10)
  • Bedrooms: Main-level primary bedroom (11 x 10); Main-level second bedroom (12 x 9); Upper-level third bedroom (16 x 8)
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Partial basement; Bonus room (upper level)
  • Laundry & utility: No specific washer/dryer listed

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 2-bed/1.0-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $-32 ($-389/yr) — negative.
  • To cash-flow at today's rent, offer at most $109k (5.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $98k (14.4% below list).
  • Recommended offer: $98k (14.4% below list) — sets the bar for 1% rule.

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; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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).

Forward outlook

  • In year one you build about $2k of equity ($794 loan paydown + $2k 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 $32k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 7y 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.
  • Current owner paid $70k; list at $115k implies a 64% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $98,378 (14.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
0.86%
Cap rate
5.95%
Cash-on-cash
-1.21%
DSCR
0.95
GRM
9.7

CMA / ARV

ARV (on-the-fly)
$110,550
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4212 N 53rd St 0.16mi 2/1.0 672 (-9%) 11mo $145,000 $216 69
5359 W Leon Ter 0.25mi 3/1.0 (+1) 800 (+8%) 1mo $120,000 $150 69
4337 N 42nd Pl 0.58mi 2/1.0 698 (-5%) 2mo $126,900 $182 62
4485 N 56th St 0.56mi 2/1.0 767 (+4%) 7mo $105,000 $137 61
5601 W Congress St 0.46mi 2/1.0 800 (+8%) 8mo $172,000 $215 58
4233 N 42nd Pl 0.54mi 2/1.0 688 (-7%) 12mo $62,500 $91 54
4663 N 48th St 0.69mi 2/1.0 672 (-9%) 2mo $77,000 $115 52
4340 N 48th St 0.31mi 3/1.0 (+1) 828 (+12%) 11mo $129,500 $156 51
3634 N 49th St 0.58mi 2/1.0 810 (+10%) 8mo $125,000 $154 49
3950 N 42nd St 0.63mi 2/1.0 843 (+14%) 2mo $37,710 $45 45
4334 N 42nd Pl 0.60mi 3/1.0 (+1) 823 (+12%) 12mo $109,900 $134 38
4652 N 49th St 0.67mi 2/1.5 835 (+13%) 11mo $100,000 $120 36

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
3.6%
Equity multiple
1.19×
Total profit
$6,097
Equity at exit
$41,201
10-year hold
IRR
10.2%
Equity multiple
2.40×
Total profit
$45,053
Equity at exit
$56,313

Cash invested: $32,172 (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
9.7×

Monthly cashflow live

Estimated rent
$984 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$159 /mo · $1,910/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$207
Net cashflow
$-32

Break-even live

Break-even rent $1,025
Max offer price $109,179
Occupancy floor 98%

Sensitivity live

Price -10% $33 -5% $0 +0% $-32 +5% $-65 +10% $-97
Rent -10% $-110 -5% $-71 +0% $-32 +5% $6 +10% $45
Rate -1.0pp $25 -0.5pp $-3 base $-32 +0.5pp $-62 +1.0pp $-92

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
$28,725
Closing costs
$3,447
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3925 N 41st St Unit 2 Milwaukee, WI 1.0 1.0 700 $845 $1.21 25d 1 0.68mi
4572 N 38th St Unit 2 Milwaukee, WI 2.0 1.0 600 $950 $1.58 45d 1 1.04mi
4651 N 36th St #4 Milwaukee, WI 2.0 1.0 747 $945 $1.27 25d 1 1.17mi
6960 W Appleton Ave Apt 4 Milwaukee, WI 2.0 1.0 750 $1,100 $1.47 45d 1 1.24mi
4060 N 73rd St Apt 2 Milwaukee, WI 1.0 1.0 650 $850 $1.31 19d 1 1.30mi

Listing history 11 events

  1. 2026-05-19
    listed $114,900 Active
  2. 2019-11-21
    historical 498-char remark
    Show marketing remark (498 chars)

    New luxury vinyl plank kitchen floor and a three bedroom and 1 1/2 bath home for $69,900? And that should pass FHA?! Run. Don't walk. Central air? YES! Newer, tear off roof? You bet. Newer mechanicals? Of course. This also includes a garage, fenced yard! SQ FT taken from tax. Newly done PROFESSIONALLY refinished hardwood floors on main. Refinished kitchen cabinets and staircase. 1/2 BA upper has new floor, toilet and vanity/sink. This bathroom is off a bedroom upstairs! Main BA has new vanity.

  3. 2019-11-19
    soldstatus $70,000
  4. 2019-10-04
    historical Contingent 498-char remark
    Show marketing remark (498 chars)

    New luxury vinyl plank kitchen floor and a three bedroom and 1 1/2 bath home for $69,900? And that should pass FHA?! Run. Don't walk. Central air? YES! Newer, tear off roof? You bet. Newer mechanicals? Of course. This also includes a garage, fenced yard! SQ FT taken from tax. Newly done PROFESSIONALLY refinished hardwood floors on main. Refinished kitchen cabinets and staircase. 1/2 BA upper has new floor, toilet and vanity/sink. This bathroom is off a bedroom upstairs! Main BA has new vanity.

  5. 2019-10-02
    price $69,900 498-char remark
    Show marketing remark (498 chars)

    New luxury vinyl plank kitchen floor and a three bedroom and 1 1/2 bath home for $69,900? And that should pass FHA?! Run. Don't walk. Central air? YES! Newer, tear off roof? You bet. Newer mechanicals? Of course. This also includes a garage, fenced yard! SQ FT taken from tax. Newly done PROFESSIONALLY refinished hardwood floors on main. Refinished kitchen cabinets and staircase. 1/2 BA upper has new floor, toilet and vanity/sink. This bathroom is off a bedroom upstairs! Main BA has new vanity.

  6. 2019-09-03
    price $76,000 498-char remark
    Show marketing remark (498 chars)

    New luxury vinyl plank kitchen floor and a three bedroom and 1 1/2 bath home for $69,900? And that should pass FHA?! Run. Don't walk. Central air? YES! Newer, tear off roof? You bet. Newer mechanicals? Of course. This also includes a garage, fenced yard! SQ FT taken from tax. Newly done PROFESSIONALLY refinished hardwood floors on main. Refinished kitchen cabinets and staircase. 1/2 BA upper has new floor, toilet and vanity/sink. This bathroom is off a bedroom upstairs! Main BA has new vanity.

  7. 2019-08-01
    historical 527-char remark
    Show marketing remark (498 chars)

    New luxury vinyl plank kitchen floor and a three bedroom and 1 1/2 bath home for $69,900? And that should pass FHA?! Run. Don't walk. Central air? YES! Newer, tear off roof? You bet. Newer mechanicals? Of course. This also includes a garage, fenced yard! SQ FT taken from tax. Newly done PROFESSIONALLY refinished hardwood floors on main. Refinished kitchen cabinets and staircase. 1/2 BA upper has new floor, toilet and vanity/sink. This bathroom is off a bedroom upstairs! Main BA has new vanity.

  8. 2019-08-01
    listed $76,543 Active 498-char remark
    Show marketing remark (498 chars)

    New luxury vinyl plank kitchen floor and a three bedroom and 1 1/2 bath home for $69,900? And that should pass FHA?! Run. Don't walk. Central air? YES! Newer, tear off roof? You bet. Newer mechanicals? Of course. This also includes a garage, fenced yard! SQ FT taken from tax. Newly done PROFESSIONALLY refinished hardwood floors on main. Refinished kitchen cabinets and staircase. 1/2 BA upper has new floor, toilet and vanity/sink. This bathroom is off a bedroom upstairs! Main BA has new vanity.

  9. 2019-06-30
    price $77,777 527-char remark
    Show marketing remark (527 chars)

    Dont play a slot machine. .. New luxury vinyl plank kitchen floor and a three bedroom and 1 1/2 bath home for $77,777? And that should pass FHA?! Run. Don't walk. Central air? YES! Newer, tear off roof? You bet. Newer mechanicals? Of course. This also includes a garage, fenced yard! SQ FT taken from tax. Newly done PROFESSIONALLY refinished hardwood floors on main. Refinished kitchen cabinets and staircase. 1/2 BA upper has new floor, toilet and vanity/sink. This bathroom is off a bedroom upstairs! Main BA has new vanity.

  10. 2019-04-06
    listed $79,900 Active 527-char remark
    Show marketing remark (527 chars)

    Dont play a slot machine. .. New luxury vinyl plank kitchen floor and a three bedroom and 1 1/2 bath home for $77,777? And that should pass FHA?! Run. Don't walk. Central air? YES! Newer, tear off roof? You bet. Newer mechanicals? Of course. This also includes a garage, fenced yard! SQ FT taken from tax. Newly done PROFESSIONALLY refinished hardwood floors on main. Refinished kitchen cabinets and staircase. 1/2 BA upper has new floor, toilet and vanity/sink. This bathroom is off a bedroom upstairs! Main BA has new vanity.

  11. 1987-06-01
    soldstatus $30,800

ⓘ 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
$1,910 · $159/mo
Projected year-2 tax
$2,018 · $168/mo
Expected delta
+$108/yr (+$9/mo · 5.7%)

ⓘ 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 ≥100°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
$11,805
− Mortgage interest
−$6,436
− Property taxes
−$1,910
− Insurance
−$574
− Repairs & maintenance
−$944
− Management
−$944
− Depreciation
−$3,343
Taxable loss
−$2,346
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$563
After-tax cash flow
$175/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

+273.1% since first listed
11 events — show timeline
  • 2026-05-19 Listed $114,900 METROMLS
  • 2019-11-21 Listing Removed METROMLS
  • 2019-11-19 Sold (Public Records) $70,000 Public Records
  • 2019-10-04 Contingent METROMLS
  • 2019-10-02 Price Changed $69,900 METROMLS
  • 2019-09-03 Price Changed $76,000 METROMLS
  • 2019-08-01 Listing Removed METROMLS
  • 2019-08-01 Listed $76,543 METROMLS
  • 2019-06-30 Price Changed $77,777 METROMLS
  • 2019-04-06 Listed $79,900 METROMLS
  • 1987-06-01 Sold (Public Records) $30,800 Public Records

Property tax history

+2.1%/yr

Latest (2024): $1,910 · +11.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…