CashFlowRE
Sign in Sign up
5724 N 41st St
C+ Composite 60.65
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 +25.1/30.0
  • ARV discount +8.3/15.0
  • DSCR +8.2/10.0
  • 1% rule +6.6/10.0
  • Rent growth +4.7/5.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$124,900

5724 N 41st St · Milwaukee, WI 53209
3 bd · 1.0 ba · 913 sqft · SingleFamily public records · 51 Days on market
Built 1929 4,356 sqft lot $137/sqft · at area comps Est $127k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Find this very well-maintained single family home. Featuring a spacious front porch and back porch with a back yard for entertaining. Nestled in a quiet neighborhood near transportation, schools and entertainment, this home has it all. Plenty of potential with three acting bedrooms in four rooms total. Currently rented to a timely, long-term tenant at $1,000 on a Section 8 lease through November. Recent upgrades include a new Furnace (2025), Water Heater (2020), Roof within five years. Don't miss this great opportunity. Ask for full financials.

Key facts

  • New furnace
  • Recent upgrades
  • Water heater

Tags

SPACIOUS FRONT PORCHBACK PORCHBACK YARD FOR ENTERTAININGRECENT UPGRADESNEW FURNACEWATER HEATER

Property features AI

Exterior

  • Parking: 1 parking space; 1-car garage
  • Utilities: Municipal water; Municipal sewer; Electric and natural gas
  • Home design: Single-family, multi-level 2-story home; Information source lists year built as assessor/public record
  • Construction: Block full basement
  • Exterior features: Vinyl and wood exterior; Garden shed; Lot less than 1/2 acre

Interior

  • Kitchen: Kitchen on main level (11 x 10)
  • Bedrooms: Master bedroom on main level (15 x 8); Second bedroom on upper level (14 x 11); Den/office on upper level (14 x 12)
  • Bathrooms: One full bathroom with tub and shower-over-tub
  • Heating & cooling: Forced air heating; Electric and natural gas fuel sources
  • Interior features: Living room (19 x 11); Bonus room (8 x 6)

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 $125k.

Deal economics

  • At list price, monthly cash flow is $277 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Recommended offer: $121k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% 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 (+8.6%/yr); 168 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 36% of the median local income ($48k/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 $864 of loan paydown is wiped out by about $4k 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 + 8.0% rent growth), your $35k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $121,153 (3.0% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1929 — 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. 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
1.16%
Cap rate
8.96%
Cash-on-cash
9.52%
DSCR
1.42
GRM
7.2

CMA / ARV

ARV (median comp)
$127,085
List price
$124,900
Delta
-1.72%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4215 W Florist Ave 0.31mi 3/1.0 977 (+7%) 2mo $140,000 $143 72
5751 N 38th St 0.16mi 3/1.0 1,042 (+14%) 1mo $146,400 $140 68
5629 N 35th St 0.37mi 2/1.0 (-1) 936 (+2%) 7mo $93,000 $99 68
5778 N 32nd St 0.55mi 3/1.0 926 (+1%) 5mo $106,000 $114 68
5760 N 32nd St 0.55mi 3/1.0 882 (-3%) 1mo $128,000 $145 68
5336 N 47th St 0.65mi 3/1.0 907 (-1%) 3mo $140,000 $154 66
5738 N 38th St 0.19mi 2/1.0 (-1) 820 (-10%) 6mo $157,000 $191 64
5791 N 32nd St 0.53mi 2/1.0 (-1) 882 (-3%) 1mo $125,000 $142 64
5915 N 38th St 0.27mi 3/1.0 782 (-14%) 6mo $65,000 $83 59
5565 N 32nd St 0.57mi 2/1.0 (-1) 966 (+6%) 3mo $100,000 $104 57
5243 N 46th St 0.73mi 2/1.0 (-1) 803 (-12%) 1mo $135,000 $168 40
5261 N 46th St 0.71mi 2/1.0 (-1) 803 (-12%) 6mo $80,000 $100 37

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
3.6%
Equity multiple
1.15×
Total profit
$5,137
Equity at exit
$18,623
10-year hold
IRR
17.4%
Equity multiple
2.78×
Total profit
$62,312
Equity at exit
$10,799

Cash invested: $34,972 (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 53209

Rents YoY
8.6%
Active inventory
168
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,454 high interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$165 /mo · $1,976/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$305
Net cashflow
$277

Break-even live

Break-even rent $1,103
Max offer price $124,900
Occupancy floor 76%

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
$31,225
Closing costs
$3,747
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5696 N 42nd St Milwaukee, WI 4.0 1.0 1023 $1,495 $1.46 23d 1 0.08mi
5435 N 40th St Milwaukee, WI 2.0 1.0 850 $1,150 $1.35 16d 1 0.39mi
6110 N 39th St Milwaukee, WI 2.0 1.0 703 $1,395 $1.98 4d 1 0.51mi
6148 N 39th St Milwaukee, WI 2.0 1.0 792 $1,175 $1.48 43d 1 0.57mi
5237 N 34th St Unit 5237 Lower Milwaukee, WI 2.0 1.0 956 $1,350 $1.41 23d 1 0.74mi
4334 W Eggert Pl Milwaukee, WI 4.0 1.0 1077 $1,695 $1.57 23d 1 0.79mi
4340 W Eggert Pl Milwaukee, WI 4.0 1.0 1066 $1,695 $1.59 23d 1 0.79mi
5165-5167 N 45th St Unit 5165 Milwaukee, WI 3.0 1.0 1020 $1,200 $1.18 16d 1 0.80mi
4610 W Eggert Pl #4612 Milwaukee, WI 3.0 1.0 852 $1,095 $1.29 23d 1 0.84mi
5050 N 47th St Milwaukee, WI 2.0 1.0 1092 $1,700 $1.56 43d 1 0.96mi
5688 N 56th St Milwaukee, WI 3.0 1.0 850 $1,445 $1.70 12d 1 0.99mi
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 12d 1 1.04mi
5657 N 60th St #5659 Milwaukee, WI 3.0 1.0 878 $995 $1.13 16d 1 1.19mi
4852 N 48th St Unit 4852 Milwaukee, WI 2.0 1.0 830 $995 $1.20 1d 1 1.21mi
6026 W Carmen Ave Milwaukee, WI 2.0 1.0 672 $1,195 $1.78 23d 1 1.21mi
5830 N 61st St Milwaukee, WI 3.0 1.0 1024 $1,450 $1.42 43d 1 1.22mi
6221 W Thurston Ave #6223 Milwaukee, WI 3.0 1.0 800 $1,100 $1.38 19d 1 1.32mi
6600 N Sidney Pl Glendale, WI 1.0–2.0 1.0 800 $1,587 $1.98 2d 13 1.34mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 43d 1 1.35mi
4727 N 46th St Milwaukee, WI 3.0 1.0 936 $1,700 $1.82 43d 1 1.36mi
4703 N 45th St Milwaukee, WI 3.0 1.0 1031 $1,695 $1.64 23d 1 1.37mi
4661 N 38th St Unit 4661 Milwaukee, WI 2.0 1.0 1000 $845 $0.84 14d 1 1.38mi
4651 N 36th St #4 Milwaukee, WI 2.0 1.0 747 $945 $1.27 23d 1 1.41mi
5659 N 64th St Unit 5659A Milwaukee, WI 2.0 1.0 1091 $1,300 $1.19 43d 1 1.44mi
5820 N 65th St #5822 Milwaukee, WI 2.0 1.0 700 $1,245 $1.78 43d 1 1.47mi
4572 N 38th St Unit 2 Milwaukee, WI 2.0 1.0 600 $950 $1.58 43d 1 1.49mi
5831 N 65th St Unit 5831 Milwaukee, WI 3.0 1.0 900 $1,195 $1.33 43d 1 1.50mi
5823 N 65th St Unit Upper Milwaukee, WI 2.0 1.0 768 $1,295 $1.69 43d 1 1.50mi
6535 N 58th St Milwaukee, WI 2.0 1.0 962 $1,195 $1.24 16d 1 1.50mi

Listing history 18 events

  1. 2026-06-18
    days on market $124,900 Active 51 DOM
  2. 2026-06-17
    days on market $124,900 Active 50 DOM
  3. 2026-06-16
    days on market $124,900 Active 49 DOM
  4. 2026-06-15
    days on market $124,900 Active 48 DOM
  5. 2026-06-13
    days on market $124,900 Active 46 DOM
  6. 2026-06-13
    days on market $124,900 Active 45 DOM
  7. 2026-06-09
    days on market $124,900 Active 42 DOM
  8. 2026-06-08
    days on market $124,900 Active 41 DOM
  9. 2026-06-07
    days on market $124,900 Active 40 DOM
  10. 2026-06-05
    days on market $124,900 Active 37 DOM
  11. 2026-06-03
    days on market $124,900 Active 36 DOM
  12. 2026-06-02
    days on market $124,900 Active 35 DOM
  13. 2026-06-01
    days on market $124,900 Active 34 DOM
  14. 2026-05-31
    days on market $124,900 Active 33 DOM
  15. 2026-04-28
    listed $124,900 Active 550-char remark
  16. 2019-02-11
    soldstatus $409,500
  17. 2015-11-18
    soldstatus $20,000
  18. 1987-05-01
    soldstatus $20,000

ⓘ 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
$1,976 · $165/mo
Projected year-2 tax
$2,143 · $179/mo
Expected delta
+$167/yr (+$14/mo · 8.5%)

ⓘ 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 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
$17,454
− Mortgage interest
−$6,996
− Property taxes
−$1,976
− Insurance
−$624
− Repairs & maintenance
−$1,396
− Management
−$1,396
− Depreciation
−$3,633
Taxable income
$1,431
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$343
After-tax cash flow
$2,984/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)
45,170
Household income
$48,486
Rent vs Own
56.2% rent · 43.8% own
Severe rent burden
3390.0

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 (66%)
Race & ethnicity
Black 66% White 22% Hispanic / Latino 5% Two or more races 5% Asian 2%
Hispanic origin (detail)
Mexican 2% Puerto Rican 3%
Common ancestry
Romanian 3% Portuguese 1% Iranian 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · Spanish 4% Other Asian/Pacific 1% Russian/Polish/Slavic 1%

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
▼ -194.98%
Current HPI
172.4275
Rent YoY
▲ 8.61%
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

+524.5% since first listed
4 events — show timeline
  • 2026-04-28 Listed $124,900 METROMLS
  • 2019-02-11 Sold (Public Records) $409,500 Public Records
  • 2015-11-18 Sold (Public Records) $20,000 Public Records
  • 1987-05-01 Sold (Public Records) $20,000 Public Records

Property tax history

+3.5%/yr

Latest (2024): $1,976 · -45.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…