CashFlowRE
Sign in Sign up
3711 N Dr William Finlayson St
B+ Composite 76.46
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$79,600

3711 N Dr William Finlayson St · Milwaukee, WI 53212
3 bd · 1.0 ba · 1,227 sqft · SingleFamily public records · 10 Days on market
Built 1925 5,227 sqft lot Est $106k · 25% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This is a tax foreclosed property. For the first 30-days of the listing period, no offers below listing price will be considered per Wisconsin foreclosure law. Offers from Owner Occupants will be considered preferred bidders. Bids due by July 13th, 2026 at 10:00 am

Key facts

  • 5,227 sq ft lot
  • Built 1925
  • Listed 10 days

Property features AI

Exterior

  • Utilities: Municipal water; Municipal sewer
  • Home design: Single-family, 1-story; Less than 1/2 acre lot
  • Construction: Information source: Assessor/Public Record
  • Exterior features: Aluminum and vinyl siding

Interior

  • Kitchen: Kitchen on main level — 10 x 10
  • Bedrooms: Master bedroom (Main level) — 10 x 10
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas heat source
  • Interior features: Full basement

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 $80k.

Deal economics

  • At list price, monthly cash flow is $390 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Cap rate 12.2% 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 (+5.0%/yr); 129 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); 48% 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 31% of the median local income ($47k/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 $550 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 5.0% rent growth), your $22k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $79,600

Questions for the listing agent

  1. Built in 1925 — 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
1.53%
Cap rate
12.17%
Cash-on-cash
21.00%
DSCR
1.93
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$105,522
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3754 N 6th St 0.11mi 3/1.0 1,192 (-3%) 9mo $102,700 $86 83
3311 N 8th St 0.43mi 4/1.0 (+1) 1,259 (+3%) 2mo $63,000 $50 69
3415 N 2nd St 0.31mi 2/1.0 (-1) 1,292 (+5%) 4mo $150,000 $116 68
3815 N Vel R Phillips Ave 0.14mi 3/1.0 1,046 (-15%) 1mo $170,000 $163 68
4110 N 7th St 0.55mi 3/1.0 1,296 (+6%) 4mo $95,000 $73 61
3868 N 15th St 0.69mi 3/1.0 1,233 (+0%) 8mo $70,500 $57 60
3258 N 1st St 0.53mi 3/1.5 1,186 (-3%) 16mo $165,000 $139 54
3527 N 14th St 0.64mi 4/1.0 (+1) 1,220 (-1%) 13mo $75,000 $61 54
3427 N Vel R Phillips Ave 0.23mi 4/2.0 (+1) 1,361 (+11%) 16mo $165,000 $121 48
3839 N 14th St 0.65mi 3/1.0 1,110 (-10%) 13mo $125,000 $113 43
3252 N 11th St 0.61mi 4/1.5 (+1) 1,325 (+8%) 11mo $65,000 $49 42
1114 W Ring St 0.63mi 3/1.0 1,081 (-12%) 11mo $20,000 $19 41

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 · 5.0% rent growth · sell at horizon

5-year hold
IRR
15.8%
Equity multiple
1.65×
Total profit
$14,478
Equity at exit
$11,869
10-year hold
IRR
25.9%
Equity multiple
3.49×
Total profit
$55,415
Equity at exit
$6,882

Cash invested: $22,288 (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 53212

Rents YoY
5.0%
Active inventory
129
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,218 high interval (Pro) →
Mortgage (P&I)
$417
Tax from tax record
$121 /mo · $1,458/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$390

Break-even live

Break-even rent $724
Max offer price $79,600
Occupancy floor 63%

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
$19,900
Closing costs
$2,388
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
3600 N Vel R. Phillips Ave Milwaukee, WI 2.0 1.0 900 $950 $1.06 4d 1 0.09mi
3703 N 1st St Unit Upper-3705 Milwaukee, WI 3.0 1.0 1034 $1,200 $1.16 43d 1 0.24mi
3908 N 6th St Milwaukee, WI 2.0 1.0 1100 $1,150 $1.05 23d 1 0.33mi
4048 N 7th St Milwaukee, WI 2.0 1.0 1100 $1,150 $1.05 23d 1 0.48mi
3373 N Richards St Milwaukee, WI 2.0 1.0 950 $1,150 $1.21 23d 1 0.50mi
312 E Townsend St Unit 312 Milwaukee, WI 3.0 1.0 1400 $1,250 $0.89 23d 1 0.52mi
3352 N Richards St Unit Second floor Milwaukee, WI 2.0 1.0 1000 $1,150 $1.15 43d 1 0.54mi
3228 N Achilles St Unit 3228A Milwaukee, WI 2.0 1.0 713 $895 $1.26 43d 1 0.57mi
3156 N 1st St Milwaukee, WI 2.0 1.0 900 $895 $0.99 43d 1 0.61mi
3255 N Buffum St Unit 3255 Upper Milwaukee, WI 2.0 1.0 1100 $1,350 $1.23 43d 1 0.64mi
3298 N 13th St Milwaukee, WI 3.0 1.0 885 $895 $1.01 43d 1 0.67mi
3368 N Booth St #3374 Milwaukee, WI 2.0 1.0 900 $950 $1.06 43d 1 0.68mi
3368 N Booth St #3374 Milwaukee, WI 2.0 1.0 900 $950 $1.06 23d 1 0.68mi
3025 N 6th St Milwaukee, WI 2.0 1.0 1153 $1,125 $0.98 43d 1 0.73mi
3037 N 1st St Milwaukee, WI 2.0 1.0 763 $990 $1.30 43d 1 0.74mi
223 E Burleigh St Unit 223 Milwaukee, WI 4.0 1.0 1153 $1,395 $1.21 43d 1 0.75mi
3747 N 16th St Milwaukee, WI 2.0 1.0 1200 $875 $0.73 43d 1 0.78mi
3058 N 11th St Unit 3058 Lower Milwaukee, WI 2.0 1.0 840 $945 $1.12 23d 1 0.81mi
605 E Auer Ave Milwaukee, WI 2.0 1.0 1200 $1,200 $1.00 10d 1 0.81mi
3045 N 11th St #3047 Milwaukee, WI 3.0 1.0 1065 $1,175 $1.10 4d 1 0.83mi
3416 N 17th St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,100 $0.92 43d 1 0.84mi
1326 W Burleigh St Unit 1326 Lower Milwaukee, WI 2.0 1.0 900 $825 $0.92 1d 1 0.87mi
3927-3929 N 17th St Milwaukee, WI 2.0 1.0 900 $1,195 $1.33 43d 1 0.88mi
3029 N Holton St Milwaukee, WI 3.0 1.0 980 $1,200 $1.22 43d 1 0.89mi
3646 N 19th St Milwaukee, WI 2.0 1.0 935 $1,100 $1.18 4d 1 0.93mi
2808 N Palmer St Unit Lower Milwaukee, WI 2.0 1.0 1200 $875 $0.73 43d 1 1.05mi
3911 N 20th St Unit 3913 Milwaukee, WI 2.0 1.0 950 $995 $1.05 23d 1 1.12mi
2719 N 1st St Milwaukee, WI 2.0 1.0 1300 $1,095 $0.84 14d 1 1.12mi
2724 N Palmer St Milwaukee, WI 3.0 1.0 900 $1,300 $1.44 43d 1 1.15mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 17d 1 1.15mi
2934 N Bremen St Milwaukee, WI 2.0 1.0 798 $1,398 $1.75 23d 1 1.16mi
2716A N Buffum St Milwaukee, WI 2.0 1.0 1100 $1,200 $1.09 21d 1 1.21mi
2955 N 17th St Unit B UPSTAIRS Milwaukee, WI 2.0 1.0 1000 $900 $0.90 17d 1 1.23mi
3410 N 23rd St Milwaukee, WI 2.0 1.0 800 $800 $1.00 17d 1 1.27mi
2577 N Vel R Phillips Ave Milwaukee, WI 3.0 1.0 1048 $1,400 $1.34 17d 1 1.27mi
4532 N Wilson Dr Milwaukee, WI 2.0 1.0 950 $1,560 $1.64 43d 1 1.28mi
2772 N Bremen St Milwaukee, WI 2.0 1.0 900 $1,295 $1.44 43d 1 1.31mi
2772 N Bremen St #2774 Milwaukee, WI 3.0 1.0 1500 $1,795 $1.20 43d 1 1.31mi
4451 N Marlborough Dr Unit 2 Shorewood, WI 2.0 1.0 1250 $2,125 $1.70 2d 1 1.35mi
2761 N Humboldt Blvd Unit First Floor Milwaukee, WI 3.0 1.0 1236 $1,600 $1.29 17d 1 1.38mi

Listing history 8 events

  1. 2026-06-18
    days on market $79,600 Active 10 DOM
  2. 2026-06-17
    days on market $79,600 Active 9 DOM
  3. 2026-06-16
    days on market $79,600 Active 8 DOM
  4. 2026-06-15
    days on market $79,600 Active 7 DOM
  5. 2026-06-13
    days on market $79,600 Active 5 DOM
  6. 2026-06-13
    days on market $79,600 Active 4 DOM
  7. 2026-06-08
    remarks 265-char remark
  8. 2026-06-08
    listed $79,600 Active 1 DOM

ⓘ 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
$1,458 · $121/mo
Projected year-2 tax
$1,465 · $122/mo
Expected delta
+$8/yr (+$1/mo · 0.5%)

ⓘ 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
$14,615
− Mortgage interest
−$4,459
− Property taxes
−$1,458
− Insurance
−$398
− Repairs & maintenance
−$1,169
− Management
−$1,169
− Depreciation
−$2,316
Taxable income
$3,647
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$875
After-tax cash flow
$3,806/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)
28,938
Household income
$47,298
Rent vs Own
65.6% rent · 34.4% own
Severe rent burden
2397.0

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
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Black 48% White 35% Hispanic / Latino 12% Two or more races 9%
Hispanic origin (detail)
Mexican 4% Puerto Rican 6%
Common ancestry
Romanian 4% Portuguese 2% Italian 2%
Foreign-born
2% · Canada
Languages at home
92% English-only · Spanish 6%

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
▼ -216.73%
Current HPI
385.8225
Rent YoY
▲ 5.00%
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

1 event — show timeline
  • 2026-06-08 Listed $79,600 METROMLS

Property tax history

+7.3%/yr

Latest (2024): $1,458 · -56.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…