CashFlowRE
Sign in Sign up
4366 9th St
C Composite 58.77
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 +28.1/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.1/10.0
  • ARV discount +4.0/15.0
  • Livability +3.5/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +0.3/10.0
  • Appreciation +0.0/10.0

$115,000

4366 9th St · Ecorse, MI 48239
3 bd · 1.0 ba · 762 sqft · SingleFamily public records · 46 Days on market
Built 1925 3,225 ac lot Est $107k · 8% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

THIS IS A FANNIE MAE HOMEPATH PROPERTY. SIMPLY GORGEOUS UPDATED 3 BEDROOM BUNGALOW WITH GARAGE AND BASEMENT. HOME HAS BEEN EXTENSIVELY RENOVATED FEATURING: GOURMET KITCHEN, GRANITE COUNTER TOPS, STAINLESS MICROWAVE, OVEN AND DISHWASHER. REMODELED BATH, NEWER WINDOWS , ROOF, AND VINYL WINDOWS, FRESHLY PAINTEDWITH NEW LVP AND CARPET FLOORING. HOME SHOWS GREAT AND HAS IMMEDIATE OCCUPANCY.

Key facts

  • Stainless microwave
  • Oven
  • Dishwasher

Tags

GOURMET KITCHENGRANITE COUNTER TOPSSTAINLESS MICROWAVEOVENDISHWASHERREMODELED BATH

Property features AI

Finance

  • Other: Listing broker: Help U Sell Metro Detroit; Listing agent: Mario Ferrante
  • HOA & community: Homeowners association present

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one-half stories
  • Construction: Vinyl siding exterior
  • Exterior features: Lot roughly 32 x 105 (3,225 sq ft); Subdivision: FORDVIEW SUB; Cross streets near N. Southfield and E. Fort St

Interior

  • Bedrooms: One and one-half story layout
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: 6 total rooms; Finished above-grade living area of 850 square feet; 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 $115k.

Deal economics

  • At list price, monthly cash flow is $361 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $112k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#348 in MI) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety D+, schools F, crime F.
  • Ecorse Public Schools (suburban): math 3% / reading 7% proficiency, ranked #536 of 540 in MI (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.2%/yr); 188 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Wayne County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.2% rent growth), your $32k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 46 days — a 3% lower offer ($112k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 23y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $25k; list at $115k implies a 360% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $111,550 (3.0% below list)

Questions for the listing agent

  1. It's been on market 46 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 1925 — 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
1.21%
Cap rate
10.06%
Cash-on-cash
13.46%
DSCR
1.60
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$106,680
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4353 3rd St 0.30mi 2/2.0 (-1) 769 (+1%) 4mo $22,000 $29 72
1373 Lejeune Ave 0.26mi 3/1.0 816 (+7%) 12mo $150,000 $184 66
4241 6th St 0.33mi 2/1.0 (-1) 720 (-6%) 6mo $47,500 $66 65
4435 High St 0.56mi 2/1.0 (-1) 792 (+4%) 2mo $50,000 $63 61
4649 8th St 0.50mi 2/1.0 (-1) 777 (+2%) 11mo $84,000 $108 59
526 Mill St 0.59mi 2/1.0 (-1) 725 (-5%) 3mo $150,000 $207 57
518 Lincoln Ave 0.49mi 2/1.0 (-1) 819 (+8%) 9mo $152,000 $186 53
4134 17th St 0.61mi 3/2.0 822 (+8%) 5mo $59,000 $72 50
754 Mill St 0.75mi 2/1.0 (-1) 729 (-4%) 6mo $80,000 $110 48
582 Mill St 0.62mi 2/1.0 (-1) 704 (-8%) 10mo $128,000 $182 45
527 Lincoln Ave 0.52mi 2/2.0 (-1) 828 (+9%) 9mo $172,500 $208 44
1623 Ethel Ave 0.64mi 3/1.0 857 (+12%) 11mo $120,000 $140 40

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 · 3.25% rent growth · sell at horizon

5-year hold
IRR
3.8%
Equity multiple
1.15×
Total profit
$4,701
Equity at exit
$17,147
10-year hold
IRR
13.5%
Equity multiple
2.09×
Total profit
$35,096
Equity at exit
$9,943

Cash invested: $32,200 (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 48239

Rents YoY
3.2%
Active inventory
188
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,390 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$86 /mo · $1,033/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$361

Break-even live

Break-even rent $933
Max offer price $115,000
Occupancy floor 69%

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
$28,750
Closing costs
$3,450
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1581 Empire Ave Lincoln Park, MI 2.0 1.0 900 $1,350 $1.50 24d 1 0.44mi
4573 3rd St Ecorse, MI 2.0 1.0 1000 $1,300 $1.30 15d 1 0.50mi
4435 High St Ecorse, MI 2.0 1.0 792 $1,095 $1.38 5d 1 0.59mi
4471 High St Unit 71-7 Ecorse, MI 2.0 1.0 700 $1,150 $1.64 24d 1 0.62mi
4471 High St Unit 81-13 Ecorse, MI 2.0 1.0 700 $1,050 $1.50 24d 1 0.62mi
4581 High St Unit 13 Ecorse, MI 2.0 1.0 700 $1,050 $1.50 24d 1 0.73mi
3575 S Ethel St Detroit, MI 3.0 1.0 894 $1,350 $1.51 17d 1 0.82mi
1537 Chandler Ave Lincoln Park, MI 2.0 1.0 725 $1,100 $1.52 17d 1 0.85mi
3748 15th St Ecorse, MI 2.0 1.0 528 $1,099 $2.08 17d 1 1.07mi
708 Highland St Unit 1 Wyandotte, MI 2.0 1.0 800 $950 $1.19 18d 1 1.12mi
177 N Riverbank St Wyandotte, MI 2.0 1.0 671 $1,600 $2.38 2d 1 1.17mi
424 4th St Wyandotte, MI 2.0 1.0 925 $1,350 $1.46 24d 1 1.20mi
168 Bondie St Wyandotte, MI 3.0 1.0 1080 $1,295 $1.20 5d 1 1.30mi
170 Bondie St Wyandotte, MI 3.0 1.0 1080 $1,399 $1.30 3d 1 1.30mi
146 Bondie St Wyandotte, MI 2.0 1.0 820 $1,650 $2.01 2d 1 1.30mi
1524 Cicotte Ave Lincoln Park, MI 2.0 1.0 900 $1,250 $1.39 15d 1 1.34mi
1532 Euclid St #1 Lincoln Park, MI 2.0 1.0 850 $1,450 $1.71 24d 1 1.35mi
1552 Hanover St Lincoln Park, MI 2.0 1.0 800 $1,250 $1.56 24d 1 1.42mi

Listing history 12 events

  1. 2026-05-05
    status Pending
    Show marketing remark (389 chars)

    THIS IS A FANNIE MAE HOMEPATH PROPERTY. SIMPLY GORGEOUS UPDATED 3 BEDROOM BUNGALOW WITH GARAGE AND BASEMENT. HOME HAS BEEN EXTENSIVELY RENOVATED FEATURING: GOURMET KITCHEN, GRANITE COUNTER TOPS, STAINLESS MICROWAVE, OVEN AND DISHWASHER. REMODELED BATH, NEWER WINDOWS , ROOF, AND VINYL WINDOWS, FRESHLY PAINTEDWITH NEW LVP AND CARPET FLOORING. HOME SHOWS GREAT AND HAS IMMEDIATE OCCUPANCY.

  2. 2026-05-05
    status Pending 389-char remark
    Show marketing remark (389 chars)

    THIS IS A FANNIE MAE HOMEPATH PROPERTY. SIMPLY GORGEOUS UPDATED 3 BEDROOM BUNGALOW WITH GARAGE AND BASEMENT. HOME HAS BEEN EXTENSIVELY RENOVATED FEATURING: GOURMET KITCHEN, GRANITE COUNTER TOPS, STAINLESS MICROWAVE, OVEN AND DISHWASHER. REMODELED BATH, NEWER WINDOWS , ROOF, AND VINYL WINDOWS, FRESHLY PAINTEDWITH NEW LVP AND CARPET FLOORING. HOME SHOWS GREAT AND HAS IMMEDIATE OCCUPANCY.

  3. 2026-04-17
    price $115,000 389-char remark
    Show marketing remark (389 chars)

    THIS IS A FANNIE MAE HOMEPATH PROPERTY. SIMPLY GORGEOUS UPDATED 3 BEDROOM BUNGALOW WITH GARAGE AND BASEMENT. HOME HAS BEEN EXTENSIVELY RENOVATED FEATURING: GOURMET KITCHEN, GRANITE COUNTER TOPS, STAINLESS MICROWAVE, OVEN AND DISHWASHER. REMODELED BATH, NEWER WINDOWS , ROOF, AND VINYL WINDOWS, FRESHLY PAINTEDWITH NEW LVP AND CARPET FLOORING. HOME SHOWS GREAT AND HAS IMMEDIATE OCCUPANCY.

  4. 2026-04-17
    price $115,000
    Show marketing remark (389 chars)

    THIS IS A FANNIE MAE HOMEPATH PROPERTY. SIMPLY GORGEOUS UPDATED 3 BEDROOM BUNGALOW WITH GARAGE AND BASEMENT. HOME HAS BEEN EXTENSIVELY RENOVATED FEATURING: GOURMET KITCHEN, GRANITE COUNTER TOPS, STAINLESS MICROWAVE, OVEN AND DISHWASHER. REMODELED BATH, NEWER WINDOWS , ROOF, AND VINYL WINDOWS, FRESHLY PAINTEDWITH NEW LVP AND CARPET FLOORING. HOME SHOWS GREAT AND HAS IMMEDIATE OCCUPANCY.

  5. 2026-03-20
    listed $125,000 Active
    Show marketing remark (389 chars)

    THIS IS A FANNIE MAE HOMEPATH PROPERTY. SIMPLY GORGEOUS UPDATED 3 BEDROOM BUNGALOW WITH GARAGE AND BASEMENT. HOME HAS BEEN EXTENSIVELY RENOVATED FEATURING: GOURMET KITCHEN, GRANITE COUNTER TOPS, STAINLESS MICROWAVE, OVEN AND DISHWASHER. REMODELED BATH, NEWER WINDOWS , ROOF, AND VINYL WINDOWS, FRESHLY PAINTEDWITH NEW LVP AND CARPET FLOORING. HOME SHOWS GREAT AND HAS IMMEDIATE OCCUPANCY.

  6. 2026-03-20
    listed $125,000 Active 389-char remark
    Show marketing remark (389 chars)

    THIS IS A FANNIE MAE HOMEPATH PROPERTY. SIMPLY GORGEOUS UPDATED 3 BEDROOM BUNGALOW WITH GARAGE AND BASEMENT. HOME HAS BEEN EXTENSIVELY RENOVATED FEATURING: GOURMET KITCHEN, GRANITE COUNTER TOPS, STAINLESS MICROWAVE, OVEN AND DISHWASHER. REMODELED BATH, NEWER WINDOWS , ROOF, AND VINYL WINDOWS, FRESHLY PAINTEDWITH NEW LVP AND CARPET FLOORING. HOME SHOWS GREAT AND HAS IMMEDIATE OCCUPANCY.

  7. 2003-06-29
    historical
  8. 2003-04-29
    historical
  9. 2003-03-31
    listed $68,900
  10. 2003-03-31
    listed $68,900
  11. 2003-03-31
    listed $68,900
  12. 2001-03-01
    soldstatus $25,000

ⓘ 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
$1,033 · $86/mo
Projected year-2 tax
$1,402 · $117/mo
Expected delta
+$369/yr (+$31/mo · 35.7%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (shaded) · 10% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$16,681
− Mortgage interest
−$6,442
− Property taxes
−$1,033
− Insurance
−$575
− Repairs & maintenance
−$1,334
− Management
−$1,334
− Depreciation
−$3,345
Taxable income
$2,617
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$628
After-tax cash flow
$3,705/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
Ecorse Public Schools
NCES district ID
2612930
Math proficiency
3% ▼ -4.00%
Reading proficiency
7% ▼ -6.00%
Median HH income
$28,957
Composite
3.46/100
National rank
#10075
State rank
#536 of 540 in MI

Livability — Ecorse

Score
69/100
State rank
#348
US rank
#8880

Category grades

Amenities F Commute A+ Cost of living A+ Crime F Employment F Housing A+ Health & safety D+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ecorse, MI
County
Wayne County · 1,562,939 people
City population
9,166
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
36,976
Household income
$71,151
Rent vs Own
21.1% rent · 78.9% own
Severe rent burden
1052.0

Population outlook (Wayne County) Hauer SSP2

Today (2025)
1,675,273 people
By 2030
1,620,300 · -3.3%
By 2040
1,502,341 · -10.3%
By 2050
1,384,039 · -17.4%
By 2075
1,124,592 · -32.9%
By 2100
881,193 · -47.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Black (58%)
Race & ethnicity
Black 58% White 34% Hispanic / Latino 4% Two or more races 4%
Common ancestry
Romanian 7% Slovak 2% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1% Arabic 1%

Political lean MEDSL · Wayne

2024 margin
Strong D (+29.0) · D 62.7% · R 33.7% · Other 3.6%
2008→2024 swing
-20.5pp toward R · 2008: 49.5pp · 2024: 29.0pp
All cycles
2024: D+29.0 2020: D+38.1 2016: D+37.3 2012: D+46.9 2008: D+49.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -202.97%
Current HPI
236.1136
Rent YoY
▲ 3.25%
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

+360.0% since first listed
12 events — show timeline
  • 2026-05-05 Pending REALCOMP
  • 2026-05-05 Pending MiRealSource-MiMLS
  • 2026-04-17 Price Changed $115,000 MiRealSource-MiMLS
  • 2026-04-17 Price Changed $115,000 REALCOMP
  • 2026-03-20 Listed $125,000 MiRealSource-MiMLS
  • 2026-03-20 Listed $125,000 REALCOMP
  • 2003-06-29 Listing Removed MiRealSource-MiMLS
  • 2003-04-29 Listing Removed REALCOMP
  • 2003-03-31 Listed $68,900 REALCOMP
  • 2003-03-31 Listed $68,900 REALCOMP
  • 2003-03-31 Listed $68,900 MiRealSource-MiMLS
  • 2001-03-01 Sold (Public Records) $25,000 Public Records

Property tax history

-2.7%/yr

Latest (2024): $1,033 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…