CashFlowRE
Sign in Sign up
19800 Parkside St
B Composite 73.93
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 +14.8/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$100,000

19800 Parkside St · St. Clair Shores, MI 48080
3 bd · 1.0 ba · 766 sqft · SingleFamily public records · 19 Days on market
Built 1927 3,920 sqft lot $131/sqft · 16% below area Est $119k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

HUGE VALUE! Welcome to 19800 Parkside in the heart of St. Clair Shores! This newly vacant home sits on a * * double lot (two separate lots) * * and offers the perfect blend of comfort and convenience. It features spacious living areas filled with natural light and a functional layout ideal for both everyday living and entertaining. The inviting kitchen provides ample cabinet and counter space, flowing seamlessly into a comfortable living room. A huge backyard offers plenty of room to relax, garden, or host summer get-togethers. Located just minutes from Lake St. Clair, local parks, marinas, shopping, and dining, this home is a fantastic opportunity to enjoy everything this vibrant lakeside community has to offer. There are potential foundation issues (floors are uneven) and a small crawl space. The home is priced accordingly.

Key facts

  • Inviting kitchen
  • Double lot
  • Huge backyard

Tags

DOUBLE LOTHUGE BACKYARDINVITING KITCHENNATURAL LIGHTFUNCTIONAL LAYOUTMINUTES FROM LAKE ST. CLAIR

Property features AI

Exterior

  • Parking: Detached garage (1.5 car)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one-half stories; Ground-level entry with steps
  • Construction: Vinyl siding
  • Exterior features: Paved road access; Lot approximately 0.09 acres (35 x 113)

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Seven total rooms; Crawl space 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 $100k.

Deal economics

  • At list price, monthly cash flow is $605 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 13.6% vs local median 4.2% in St. Clair Shores — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • South Lake Schools (suburban): math 11% / reading 26% proficiency, ranked #470 of 540 in MI (top 87%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 161 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Macomb County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • 31 sale attempts since 32y 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 $32k; list at $100k implies a 212% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $98,500 (1.5% below list)

Questions for the listing agent

  1. Built in 1927 — 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. 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.
  4. 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.
  5. 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
1.64%
Cap rate
13.56%
Cash-on-cash
25.95%
DSCR
2.15
GRM
5.1

CMA / ARV

ARV (median comp)
$119,230
List price
$100,000
Delta
-16.13%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
20040 E 8 Mile Rd 0.15mi 2/1.0 (-1) 792 (+3%) 12mo $159,000 $201 72
20488 Hollywood St 0.29mi 2/1.0 (-1) 756 (-1%) 17mo $90,000 $119 65
20518 W Hollywood St S 0.32mi 2/1.0 (-1) 750 (-2%) 18mo $42,500 $57 61
19605 Parkside St 0.09mi 2/1.0 (-1) 843 (+10%) 21mo $165,000 $196 57
20380 Hollywood St 0.24mi 2/1.5 (-1) 709 (-7%) 17mo $107,000 $151 55

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.7%
Equity multiple
1.80×
Total profit
$22,384
Equity at exit
$14,910
10-year hold
IRR
27.9%
Equity multiple
3.47×
Total profit
$69,250
Equity at exit
$8,646

Cash invested: $28,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
62 Landlord-Friendly
State Michigan
62 Landlord-Friendly · EVEN
County
— inherits STATE
City
— inherits STATE
7-day pay-or-quit; mixed climate; Detroit/AA have some protections.

ZIP-level market 48080

Active inventory
161
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,643 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$126 /mo · $1,514/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$345
Net cashflow
$605

Break-even live

Break-even rent $876
Max offer price $100,000
Occupancy floor 58%

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
$25,000
Closing costs
$3,000
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
20600 Balfour St Harper Woods, MI 1.0–2.0 1.0–2.0 971 $1,671 $1.72 2d 12 0.34mi
20015 Lochmoor St Harper Woods, MI 3.0 1.0 1006 $1,500 $1.49 17d 1 0.70mi
2175 Ridgemont Rd Grosse Pointe Woods, MI 2.0 1.0 1100 $1,300 $1.18 44d 1 0.72mi
2037 Vernier Rd Grosse Pointe Woods, MI 2.0 1.0 850 $1,350 $1.59 44d 1 0.90mi
1992 Hawthorne Rd Grosse Pointe Woods, MI 3.0 2.0 1071 $2,100 $1.96 10d 1 0.90mi
20625 Elizabeth St Saint Clair Shores, MI 3.0 2.0 1074 $1,895 $1.76 44d 1 1.01mi
22126 Alger St Saint Clair Shores, MI 2.0 1.5 1060 $1,750 $1.65 11d 1 1.10mi
23005 Kelly Rd Eastpointe, MI 2.0 1.0 850 $1,250 $1.47 24d 1 1.12mi
22307 Greater Mack Ave St Clair Shores, MI 2.0 1.0 806 $1,195 $1.48 3d 1 1.23mi
16410 Edmore Dr Detroit, MI 3.0 1.0 850 $1,250 $1.47 15d 1 1.41mi
19152 Woodside St Harper Woods, MI 3.0 1.0 916 $1,500 $1.64 17d 1 1.42mi
16291 Eastburn St Detroit, MI 3.0 1.0 1000 $1,364 $1.36 24d 1 1.48mi

Listing history 50 events

  1. 2026-06-02
    statusdays on market $100,000 Pending 19 DOM
    Show marketing remark (841 chars)

    HUGE VALUE! Welcome to 19800 Parkside in the heart of St. Clair Shores! This newly vacant home sits on a * * double lot (two separate lots) * * and offers the perfect blend of comfort and convenience. It features spacious living areas filled with natural light and a functional layout ideal for both everyday living and entertaining. The inviting kitchen provides ample cabinet and counter space, flowing seamlessly into a comfortable living room. A huge backyard offers plenty of room to relax, garden, or host summer get-togethers. Located just minutes from Lake St. Clair, local parks, marinas, shopping, and dining, this home is a fantastic opportunity to enjoy everything this vibrant lakeside community has to offer. There are potential foundation issues (floors are uneven) and a small crawl space. The home is priced accordingly.

  2. 2026-06-01
    days on market $100,000 Active 18 DOM
  3. 2026-05-31
    days on market $100,000 Active 17 DOM
  4. 2026-05-14
    listed $100,000 Active 841-char remark
    Show marketing remark (841 chars)

    HUGE VALUE! Welcome to 19800 Parkside in the heart of St. Clair Shores! This newly vacant home sits on a * * double lot (two separate lots) * * and offers the perfect blend of comfort and convenience. It features spacious living areas filled with natural light and a functional layout ideal for both everyday living and entertaining. The inviting kitchen provides ample cabinet and counter space, flowing seamlessly into a comfortable living room. A huge backyard offers plenty of room to relax, garden, or host summer get-togethers. Located just minutes from Lake St. Clair, local parks, marinas, shopping, and dining, this home is a fantastic opportunity to enjoy everything this vibrant lakeside community has to offer. There are potential foundation issues (floors are uneven) and a small crawl space. The home is priced accordingly.

  5. 2026-05-14
    listed $100,000 Active 841-char remark
    Show marketing remark (841 chars)

    HUGE VALUE! Welcome to 19800 Parkside in the heart of St. Clair Shores! This newly vacant home sits on a * * double lot (two separate lots) * * and offers the perfect blend of comfort and convenience. It features spacious living areas filled with natural light and a functional layout ideal for both everyday living and entertaining. The inviting kitchen provides ample cabinet and counter space, flowing seamlessly into a comfortable living room. A huge backyard offers plenty of room to relax, garden, or host summer get-togethers. Located just minutes from Lake St. Clair, local parks, marinas, shopping, and dining, this home is a fantastic opportunity to enjoy everything this vibrant lakeside community has to offer. There are potential foundation issues (floors are uneven) and a small crawl space. The home is priced accordingly.

  6. 2026-05-12
    historical
  7. 2026-05-12
    historical
  8. 2026-03-18
    status Active
  9. 2026-03-18
    status Active
  10. 2026-03-05
    historical Accepting Backup Offers
  11. 2026-03-05
    historical Active Under Contract
  12. 2026-02-12
    listed $129,150 Active
  13. 2026-02-12
    listed $129,150 Active
  14. 2024-07-11
    historical $1,150
  15. 2024-07-04
    listed $1,150
  16. 2018-11-26
    historical
  17. 2018-11-26
    historical
  18. 2018-10-19
    status Back on Market
  19. 2018-10-09
    status Pending
  20. 2018-08-15
    listed $65,000 Active
  21. 2018-08-15
    listed $65,000
  22. 2018-04-06
    historical
  23. 2018-04-06
    historical
  24. 2018-02-06
    listed $56,500 Active
  25. 2018-02-06
    listed $56,500 Active
  26. 2016-06-06
    historical
  27. 2016-06-06
    historical
  28. 2016-02-22
    listed $72,900
  29. 2016-02-22
    listed $72,900
  30. 2015-09-22
    soldstatus $32,000
  31. 2015-09-11
    soldstatus $32,000 Sold
  32. 2015-09-11
    soldstatus $32,000 Closed
  33. 2015-08-20
    historical
  34. 2015-08-20
    status Pending
  35. 2015-07-28
    price $30,000
  36. 2015-07-27
    price $30,000
  37. 2015-05-16
    status Back on Market
  38. 2015-05-16
    status Active
  39. 2015-05-12
    historical
  40. 2015-05-07
    status Pending
  41. 2015-05-04
    price $34,000
  42. 2015-04-28
    price $37,500
  43. 2015-04-27
    price $37,500
  44. 2015-04-14
    price $40,000
  45. 2015-04-13
    price $40,000
  46. 2015-03-13
    price $44,900
  47. 2015-03-13
    price $44,900
  48. 2015-03-06
    listed $49,900 Active
  49. 2015-03-06
    listed $49,900 Active
  50. 2014-04-18
    soldstatus $30,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MI · Partial reset (capped growth)

Current annual tax
$1,514 · $126/mo
Projected year-2 tax
$1,527 · $127/mo
Expected delta
+$13/yr (+$1/mo · 0.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$19,712
− Mortgage interest
−$5,602
− Property taxes
−$1,514
− Insurance
−$500
− Repairs & maintenance
−$1,577
− Management
−$1,577
− Depreciation
−$2,909
Taxable income
$6,033
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,448
After-tax cash flow
$5,818/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
South Lake Schools
NCES district ID
2632220
Math proficiency
11% ▼ -10.00%
Reading proficiency
26% ▼ -12.00%
Median HH income
$51,594
Composite
16.76/100
National rank
#9159
State rank
#470 of 540 in MI

Livability — St. Clair Shores

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Clair Shores, MI
County
Macomb County · 638,552 people
City population
58,217
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
21,561
Household income
$66,986
Rent vs Own
21.5% rent · 78.5% own
Severe rent burden
530.0

Population outlook (Macomb County) Hauer SSP2

Today (2025)
925,296 people
By 2030
948,226 · +2.5%
By 2040
983,961 · +6.3%
By 2050
1,010,200 · +9.2%
By 2075
1,076,222 · +16.3%
By 2100
1,077,065 · +16.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Black 8% Two or more races 6% Hispanic / Latino 4% Asian 2%
Common ancestry
Romanian 14% Lithuanian 5% Slovak 2%
Foreign-born
6% · Canada, Jamaica
Languages at home
92% English-only · Other Indo-European 3% Spanish 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Macomb

2024 margin
R (+13.7) · D 42.2% · R 55.9% · Other 1.9%
2008→2024 swing
-22.3pp toward R · 2008: 8.6pp · 2024: -13.7pp
All cycles
2024: R+13.7 2020: R+8.1 2016: R+11.6 2012: D+4.0 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -236.99%
Current HPI
231.507
Rent YoY
Metro
Detroit-Warren-Dearborn, MI
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+72.7% since first listed
82 events — show timeline
  • 2026-06-02 Pending MiRealSource-MiMLS
  • 2026-06-02 Pending REALCOMP
  • 2026-05-14 Listed $100,000 REALCOMP
  • 2026-05-14 Listed $100,000 MiRealSource-MiMLS
  • 2026-05-12 Listing Removed MiRealSource-MiMLS
  • 2026-05-12 Listing Removed REALCOMP
  • 2026-03-18 Relisted MiRealSource-MiMLS
  • 2026-03-18 Relisted REALCOMP
  • 2026-03-05 Contingent MiRealSource-MiMLS
  • 2026-03-05 Contingent REALCOMP
  • 2026-02-12 Listed $129,150 MiRealSource-MiMLS
  • 2026-02-12 Listed $129,150 REALCOMP
  • 2024-07-11 Rental Removed $1,150 REALCOMP
  • 2024-07-04 Listed for Rent $1,150 REALCOMP
  • 2018-11-26 Listing Removed MiRealSource-MiMLS
  • 2018-11-26 Listing Removed REALCOMP
  • 2018-10-19 Relisted MiRealSource-MiMLS
  • 2018-10-09 Pending MiRealSource-MiMLS
  • 2018-08-15 Listed $65,000 MiRealSource-MiMLS
  • 2018-08-15 Listed $65,000 REALCOMP
  • 2018-04-06 Listing Removed REALCOMP
  • 2018-04-06 Listing Removed MiRealSource-MiMLS
  • 2018-02-06 Listed $56,500 MiRealSource-MiMLS
  • 2018-02-06 Listed $56,500 REALCOMP
  • 2016-06-06 Listing Removed MiRealSource-MiMLS
  • 2016-06-06 Listing Removed REALCOMP
  • 2016-02-22 Listed $72,900 MiRealSource-MiMLS
  • 2016-02-22 Listed $72,900 REALCOMP
  • 2015-09-22 Sold (Public Records) $32,000 Public Records
  • 2015-09-11 Sold (MLS) $32,000 MiRealSource-MiMLS
  • 2015-09-11 Sold (MLS) $32,000 REALCOMP
  • 2015-08-20 Listing Removed REALCOMP
  • 2015-08-20 Pending MiRealSource-MiMLS
  • 2015-07-28 Price Changed $30,000 MiRealSource-MiMLS
  • 2015-07-27 Price Changed $30,000 REALCOMP
  • 2015-05-16 Relisted MiRealSource-MiMLS
  • 2015-05-16 Relisted REALCOMP
  • 2015-05-12 Listing Removed REALCOMP
  • 2015-05-07 Pending MiRealSource-MiMLS
  • 2015-05-04 Price Changed $34,000 MiRealSource-MiMLS
  • 2015-04-28 Price Changed $37,500 MiRealSource-MiMLS
  • 2015-04-27 Price Changed $37,500 REALCOMP
  • 2015-04-14 Price Changed $40,000 MiRealSource-MiMLS
  • 2015-04-13 Price Changed $40,000 REALCOMP
  • 2015-03-13 Price Changed $44,900 MiRealSource-MiMLS
  • 2015-03-13 Price Changed $44,900 REALCOMP
  • 2015-03-06 Listed $49,900 REALCOMP
  • 2015-03-06 Listed $49,900 MiRealSource-MiMLS
  • 2014-04-18 Sold (Public Records) $30,000 Public Records
  • 2014-04-15 Sold (MLS) $30,000 MiRealSource-MiMLS
  • 2014-04-15 Sold (MLS) $30,000 REALCOMP
  • 2014-01-29 Listing Removed MiRealSource-MiMLS
  • 2014-01-21 Sold (Public Records) $12,000 Public Records
  • 2013-12-31 Listed $30,000 REALCOMP
  • 2013-12-30 Listing Removed REALCOMP
  • 2013-12-30 Listed $30,000 MiRealSource-MiMLS
  • 2013-12-05 Listing Removed MiRealSource-MiMLS
  • 2013-11-12 Listing Removed MiRealSource-MiMLS
  • 2013-11-08 Listed $37,900 MiRealSource-MiMLS
  • 2013-11-04 Listed $37,900 REALCOMP
  • 2013-09-05 Listing Removed REALCOMP
  • 2013-09-05 Listing Removed MiRealSource-MiMLS
  • 2013-06-07 Listed $35,000 REALCOMP
  • 2013-06-07 Listed $35,000 MiRealSource-MiMLS
  • 2013-06-07 Listed $37,900 MiRealSource-MiMLS
  • 2012-11-01 Listing Removed MiRealSource-MiMLS
  • 2012-10-31 Listing Removed REALCOMP
  • 2012-08-28 Sold (Public Records) $75,691 Public Records
  • 2012-06-28 Listed $44,900 REALCOMP
  • 2012-06-28 Listed $44,900 MiRealSource-MiMLS
  • 2006-08-16 Listing Removed MiRealSource-MiMLS
  • 2006-05-24 Listed $99,900 MiRealSource-MiMLS
  • 2005-11-09 Listing Removed MiRealSource-MiMLS
  • 2005-10-26 Listed $109,900 MiRealSource-MiMLS
  • 2004-12-30 Listing Removed MiRealSource-MiMLS
  • 2004-07-21 Listed $99,900 MiRealSource-MiMLS
  • 1999-04-16 Sold (Public Records) $70,214 Public Records
  • 1996-05-28 Sold (Public Records) $65,500 Public Records
  • 1994-12-07 Sold (Public Records) $57,000 Public Records
  • 1994-11-23 Listing Removed MiRealSource-MiMLS
  • 1994-11-22 Sold (MLS) $57,000 MiRealSource-MiMLS
  • 1994-09-02 Listed $57,900 MiRealSource-MiMLS

Property tax history

+4.4%/yr

Latest (2025): $1,514 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…