CashFlowRE
Sign in Sign up
5670 N 38th St Multi-family
B+ Composite 77.36
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
  • 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

$100,450

5670 N 38th St · Milwaukee, WI 53209
3 bd · 2.0 ba · 1,725 sqft · MultiFamily public records · 8 Days on market
Built 1917 7,405 sqft lot $58/sqft · 31% below area Est $146k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

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 18, 2026 AT 10:00AM

Key facts

  • 7,405 sq ft lot
  • Garage
  • Built 1917

Property features AI

Exterior

  • Parking: Detached 1-car garage; Total of 1 garage parking space
  • Utilities: Municipal water; Municipal sewer
  • Home design: 1.5-story multi-family building; Two-unit property
  • Construction: Assessor/Public Record used for year-built information
  • Exterior features: Stucco/slate exterior; Lot size about 0.17 acres (less than 1/2 acre); Zoning: RS6

Interior

  • Kitchen: Upper-level kitchen in Unit 2 (approximately 10 x 10)
  • Bedrooms: Two 2-bedroom units (each unit has 2 bedrooms); Unit 2 master bedroom on upper level (approximately 10 x 10)
  • Bathrooms: Each unit has one full bathroom
  • Interior features: Full basement; Upper-level kitchens in one unit
  • Laundry & utility: 2 electric meters; 2 gas meters

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/2.0-bath multifamily listed at $100k.

Deal economics

  • At list price, monthly cash flow is $558 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Cap rate 13.0% 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; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% 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 40% 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 $694 of loan paydown is wiped out by about $3k 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 $28k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 13y 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 $68k; 49% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1917 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $100,450

Questions for the listing agent

  1. Built in 1917 — 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.61%
Cap rate
12.96%
Cash-on-cash
23.81%
DSCR
2.06
GRM
5.2

CMA / ARV

ARV (median comp)
$146,349
List price
$100,450
Delta
-26.96%
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
5531 N 41st St 0.28mi 4/2.0 (+1) 1,702 (-1%) 13mo $180,000 $106 69
5932 N 37th St #5934 0.33mi 4/3.0 (+1) 1,683 (-2%) 5mo $215,000 $128 67
5853 N 40th St #5855 0.27mi 4/2.0 (+1) 1,827 (+6%) 10mo $85,272 $47 64
5352 N 39th St Unit 5352A 0.41mi 4/2.0 (+1) 1,889 (+10%) 2mo $295,900 $157 58
5951 N 36th St #5953 0.36mi 4/2.0 (+1) 1,872 (+8%) 9mo $143,000 $76 56
5241 N 31st St 0.68mi 4/2.0 (+1) 1,657 (-4%) 2mo $104,000 $63 55
5342 N 35th St 0.45mi 4/2.0 (+1) 1,843 (+7%) 10mo $90,000 $49 54
3905 W Sheridan Ave Ave #3907 0.26mi 4/2.0 (+1) 1,960 (+14%) 8mo $155,000 $79 54
5363 N 38th St 0.39mi 4/2.0 (+1) 1,839 (+7%) 15mo $158,500 $86 53
5337 N 38th St 0.42mi 4/2.0 (+1) 1,510 (-12%) 7mo $110,000 $73 49
5264 N 36th St 0.53mi 4/2.0 (+1) 1,804 (+5%) 19mo $82,000 $45 47
5320 N 39th St 0.45mi 4/2.0 (+1) 1,873 (+9%) 17mo $105,000 $56 46

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
22.6%
Equity multiple
1.99×
Total profit
$27,827
Equity at exit
$14,977
10-year hold
IRR
33.8%
Equity multiple
4.87×
Total profit
$108,938
Equity at exit
$8,685

Cash invested: $28,126 (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
5.2×

Monthly cashflow live

Estimated rent
$1,612 high interval (Pro) →
Mortgage (P&I)
$527
Tax from tax record
$147 /mo · $1,765/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$339
Net cashflow
$558

Break-even live

Break-even rent $906
Max offer price $100,450
Occupancy floor 60%

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
$25,112
Closing costs
$3,014
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
5541 N 35th St #5543 Milwaukee, WI 3.0 1.0 1130 $1,195 $1.06 4d 1 0.25mi
5884 N 35th St Milwaukee, WI 2.0 1.0 1200 $1,500 $1.25 43d 1 0.33mi
3931 W Kaul Ave Milwaukee, WI 3.0 1.0 1400 $1,695 $1.21 43d 1 0.54mi
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
5032 N 32nd St Milwaukee, WI 3.0 2.0 1089 $1,750 $1.61 12d 1 0.91mi
5050 N 47th St Milwaukee, WI 2.0 1.0 1092 $1,700 $1.56 43d 1 0.97mi
5073 N 48th St Milwaukee, WI 4.0 1.0 1152 $1,595 $1.38 14d 1 1.01mi
4702 N 44th St Milwaukee, WI 3.0 2.0 1050 $1,850 $1.76 43d 1 1.32mi
2225 W Mill Rd Glendale, WI 4.0 2.0 1945 $2,495 $1.28 23d 1 1.35mi
6046 N 61st St Unit 1 Milwaukee, WI 3.0 1.0 1200 $1,345 $1.12 23d 1 1.43mi
6046 N 61st St Unit 2 Milwaukee, WI 3.0 1.0 1250 $1,395 $1.12 43d 1 1.44mi

Listing history 27 events

  1. 2026-06-18
    days on market $100,450 Active 8 DOM
  2. 2026-06-17
    days on market $100,450 Active 7 DOM
  3. 2026-06-16
    days on market $100,450 Active 6 DOM
  4. 2026-06-15
    days on market $100,450 Active 5 DOM
  5. 2026-06-13
    days on market $100,450 Active 3 DOM
  6. 2026-06-13
    pricestatusdays on marketlisting id $100,450 Active 2 DOM
  7. 2026-04-13
    listed $106,900 Active 218-char remark
    Show marketing remark (218 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 18, 2026 AT 10:00AM

  8. 2023-04-01
    historical 205-char remark
    Show marketing remark (205 chars)

    Opportunity awaits in this renovated 5bd 2ba SF located in the Thurston Woods area of MKE. Ideal for either someone looking for a family home or a savvy investor. It's not too late to be great, don't wait!

  9. 2022-09-24
    historical Contingent 205-char remark
    Show marketing remark (205 chars)

    Opportunity awaits in this renovated 5bd 2ba SF located in the Thurston Woods area of MKE. Ideal for either someone looking for a family home or a savvy investor. It's not too late to be great, don't wait!

  10. 2022-09-07
    listed $90,000 Active 205-char remark
    Show marketing remark (205 chars)

    Opportunity awaits in this renovated 5bd 2ba SF located in the Thurston Woods area of MKE. Ideal for either someone looking for a family home or a savvy investor. It's not too late to be great, don't wait!

  11. 2019-05-03
    soldstatus $67,500 Sold
  12. 2019-03-26
    historical Contingent
  13. 2019-03-19
    listed $69,900 Active
  14. 2015-11-09
    soldstatus $39,200 Sold
  15. 2015-09-28
    status Pending
  16. 2015-09-25
    status Active
  17. 2015-09-23
    status Pending
  18. 2015-09-11
    listed $39,000 Active
  19. 2013-05-09
    listed $95,000
  20. 2013-05-09
    historical
  21. 2013-02-01
    listed $115,900
  22. 2013-02-01
    historical
  23. 2008-12-26
    soldstatus $100,000
  24. 2008-11-13
    soldstatus $100,000
  25. 2002-04-04
    soldstatus $69,900
  26. 1997-10-08
    soldstatus $15,000
  27. 1997-09-01
    soldstatus $15,000

ⓘ 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
$1,765 · $147/mo
Projected year-2 tax
$1,812 · $151/mo
Expected delta
+$46/yr (+$4/mo · 2.6%)

ⓘ 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
$19,349
− Mortgage interest
−$5,627
− Property taxes
−$1,765
− Insurance
−$502
− Repairs & maintenance
−$1,548
− Management
−$1,548
− Depreciation
−$2,922
Taxable income
$5,437
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,305
After-tax cash flow
$5,392/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

+569.7% since first listed
23 events — show timeline
  • 2026-06-10 Listed $100,450 METROMLS
  • 2026-05-20 Listing Removed METROMLS
  • 2026-04-13 Listed $106,900 METROMLS
  • 2023-04-01 Listing Removed METROMLS
  • 2022-09-24 Contingent METROMLS
  • 2022-09-07 Listed $90,000 METROMLS
  • 2019-05-03 Sold (MLS) $67,500 METROMLS
  • 2019-03-26 Contingent METROMLS
  • 2019-03-19 Listed $69,900 METROMLS
  • 2015-11-09 Sold (MLS) $39,200 METROMLS
  • 2015-09-28 Pending METROMLS
  • 2015-09-25 Relisted METROMLS
  • 2015-09-23 Pending METROMLS
  • 2015-09-11 Listed $39,000 METROMLS
  • 2013-05-09 Listed $95,000 METROMLS
  • 2013-05-09 Listing Removed METROMLS
  • 2013-02-01 Listing Removed METROMLS
  • 2013-02-01 Listed $115,900 METROMLS
  • 2008-12-26 Sold (Public Records) $100,000 Public Records
  • 2008-11-13 Sold (MLS) $100,000 METROMLS
  • 2002-04-04 Sold (Public Records) $69,900 Public Records
  • 1997-10-08 Sold (Public Records) $15,000 Public Records
  • 1997-09-01 Sold (Public Records) $15,000 Public Records

Property tax history

-4.6%/yr

Latest (2024): $1,765 · -66.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…