CashFlowRE
Sign in Sign up
2922 N 17th St
C- Composite 54.78
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 +15.0/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +4.6/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$25,000

2922 N 17th St · Milwaukee, WI 53206
4 bd · 1.5 ba · 1,704 sqft · SingleFamily public records · 104 Days on market
Built 1908 3,484 sqft lot $15/sqft · 61% below area ↓ 39% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This property is being offered as a tax foreclosure by the City of Milwaukee. Please see attached scope of work with the essential renovation costs of $69,580 and the total scope of work totaling $87,280. Room and lot sizes are estimates & all information should be verified. Property being sold in 'as-is' condition. Property is subject to a performance deposit. Earnest money to be paid to Knight Barry Title and can be mailed or dropped off. Please indicate Knight Barry will be holding EM.

Key facts

  • 3,484 sq ft lot
  • 2 garage spots
  • Built 1908

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 4-bed/1.5-bath single-family listed at $25k.

Deal economics

  • At list price, monthly cash flow is $914 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $25k).
  • Recommended offer: $23k (9.0% below list) — sets the bar for market timing.
  • Cap rate 50.2% 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 (+8.3%/yr); 150 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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 $1,436/mo this rent would consume 59% 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 $3k of equity ($173 loan paydown + $2k 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 $7k cash investment doubles in ~1 year — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 104 days — a 9% lower offer ($23k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (28%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 3.8% of price; built in 1908 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $22,750 (9.0% below list)

Questions for the listing agent

  1. It's been on market 104 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1908 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
5.74%
Cap rate
50.15%
Cash-on-cash
156.64%
DSCR
7.97
GRM
1.5

CMA / ARV

ARV (median comp)
$64,874
List price
$25,000
Delta
-61.46%
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
1540 W Groeling Ave 0.12mi 4/1.0 1,535 (-10%) 6mo $68,000 $44 71
3206 N 12th St 0.53mi 4/1.0 1,710 (+0%) 3mo $25,800 $15 70
3146 N 15th St 0.36mi 5/1.5 (+1) 1,761 (+3%) 5mo $90,000 $51 68
2436 N 16th St 0.62mi 4/2.0 1,668 (-2%) 1mo $50,000 $30 64
3024 N 20th St 0.20mi 4/1.0 1,461 (-14%) 4mo $68,000 $47 61
1809 W Wright St 0.55mi 3/2.5 (-1) 1,771 (+4%) 1mo $230,000 $130 58
3230 N 12th St 0.55mi 5/1.0 (+1) 1,762 (+3%) 4mo $140,000 $79 58
2548 N 18th St 0.47mi 4/1.5 1,510 (-11%) 2mo $130,000 $86 57
2463 N 22nd St 0.65mi 5/2.0 (+1) 1,678 (-2%) 4mo $55,000 $33 57
2814 N 12th St 0.41mi 4/4.0 1,867 (+10%) 2mo $60,000 $32 54
3512 N 15th St 0.74mi 3/2.0 (-1) 1,750 (+3%) 2mo $201,000 $115 52
1122 W Wright St 0.67mi 5/1.0 (+1) 1,810 (+6%) 4mo $43,500 $24 48

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
12.35×
Total profit
$79,448
Equity at exit
$22,522
10-year hold
IRR
Equity multiple
30.58×
Total profit
$207,093
Equity at exit
$48,570

Cash invested: $7,000 (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
150
Price-to-rent
1.5×

Monthly cashflow live

Estimated rent
$1,436 high interval (Pro) →
Mortgage (P&I)
$131
Tax from tax record
$79 /mo · $946/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$914

Break-even live

Break-even rent $279
Max offer price $25,000
Occupancy floor 31%

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
$6,250
Closing costs
$750
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3045 N 11th St #3047 Milwaukee, WI 3.0 1.0 1065 $1,175 $1.10 4d 1 0.45mi
2308 W Clarke St Milwaukee, WI 4.0 2.0 1545 $1,750 $1.13 23d 1 0.56mi
3416 N 17th St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,100 $0.92 43d 1 0.60mi
2765 N 26th St Unit 1 Milwaukee, WI 3.0 1.0 1125 $1,200 $1.07 4d 1 0.65mi
2106A W Keefe Ave Unit 2106 Lower Milwaukee, WI 3.0 1.0 1300 $1,100 $0.85 17d 1 0.77mi
2870 N 29th St #2872 Milwaukee, WI 3.0 1.0 1300 $1,250 $0.96 43d 1 0.79mi
2704 W Concordia Ave Unit Na Milwaukee, WI 5.0 2.0 1856 $2,500 $1.35 23d 1 0.85mi
2809 W Clarke St Unit 12811 Milwaukee, WI 3.0 1.0 1400 $1,200 $0.86 17d 1 0.87mi
3388 N 27th St Unit 3388 Front House Milwaukee, WI 4.0 1.0 1212 $1,550 $1.28 4d 1 0.90mi
2821 W Concordia Ave Milwaukee, WI 3.0 1.5 1098 $1,595 $1.45 2d 1 0.91mi
2432 N 28th St Milwaukee, WI 5.0 1.5 1876 $1,600 $0.85 43d 1 0.95mi
3100 W Center St Milwaukee, WI 3.0 2.0 1174 $1,531 $1.30 1d 1 1.02mi
2119 W Brown St Milwaukee, WI 3.0 1.0 1754 $995 $0.57 3d 1 1.14mi
3042 N Palmer St #5 Milwaukee, WI 3.0 1.0 1718 $1,050 $0.61 23d 1 1.27mi
223 E Burleigh St Unit 223 Milwaukee, WI 4.0 1.0 1153 $1,395 $1.21 43d 1 1.29mi
2201 N 32nd St Unit 2201 Milwaukee, WI 3.0 1.0 1100 $1,195 $1.09 16d 1 1.35mi
2116 W Atkinson Ave Unit A Milwaukee, WI 4.0 1.0 1707 $2,000 $1.17 1d 1 1.38mi
2507 N Buffum St Milwaukee, WI 3.0 1.0 1300 $1,375 $1.06 19d 1 1.48mi
312 E Townsend St Unit 312 Milwaukee, WI 3.0 1.0 1400 $1,250 $0.89 23d 1 1.48mi

Listing history 18 events

  1. 2026-06-18
    days on market $25,000 Active 104 DOM
  2. 2026-06-17
    days on market $25,000 Active 103 DOM
  3. 2026-06-16
    days on market $25,000 Active 102 DOM
  4. 2026-06-15
    days on market $25,000 Active 101 DOM
  5. 2026-06-13
    days on market $25,000 Active 99 DOM
  6. 2026-06-13
    days on market $25,000 Active 98 DOM
  7. 2026-06-09
    days on market $25,000 Active 95 DOM
  8. 2026-06-08
    days on market $25,000 Active 94 DOM
  9. 2026-06-07
    pricedays on market $25,000 Active 93 DOM
  10. 2026-06-05
    days on market $34,900 Active 90 DOM
  11. 2026-06-03
    days on market $34,900 Active 89 DOM
  12. 2026-06-02
    days on market $34,900 Active 88 DOM
  13. 2026-06-01
    days on market $34,900 Active 87 DOM
  14. 2026-05-31
    days on market $34,900 Active 86 DOM
  15. 2026-03-04
    listed $34,900 Active 499-char remark
    Show marketing remark (499 chars)

    This property is being offered as a tax foreclosure by the City of Milwaukee. Please see attached scope of work with the essential renovation costs of $69,580 and the total scope of work totaling $87,280. Room and lot sizes are estimates & all information should be verified. Property being sold in 'as-is' condition. Property is subject to a performance deposit. Earnest money to be paid to Knight Barry Title and can be mailed or dropped off. Please indicate Knight Barry will be holding EM.

  16. 2026-02-17
    status Pending 238-char remark
    Show marketing remark (238 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 will be prioritized. BIDS DUE FEBRUARY 16, 2026 AT 10:00am

  17. 2026-02-17
    historical 238-char remark
    Show marketing remark (238 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 will be prioritized. BIDS DUE FEBRUARY 16, 2026 AT 10:00am

  18. 2026-01-12
    listed $57,300 Active 238-char remark
    Show marketing remark (238 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 will be prioritized. BIDS DUE FEBRUARY 16, 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
$946 · $79/mo
Projected year-2 tax
$946 · $79/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$17,227
− Mortgage interest
−$1,400
− Property taxes
−$946
− Insurance
−$125
− Repairs & maintenance
−$1,378
− Management
−$1,378
− Depreciation
−$727
Taxable income
$11,271
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,705
After-tax cash flow
$8,259/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

-39.1% since first listed
4 events — show timeline
  • 2026-03-04 Listed $34,900 METROMLS
  • 2026-02-17 Pending METROMLS
  • 2026-02-17 Listing Removed METROMLS
  • 2026-01-12 Listed $57,300 METROMLS

Property tax history

+3.0%/yr

Latest (2024): $946 · -67.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…