CashFlowRE
Sign in Sign up
3537 16th St
D+ Composite 48.56
Why this score? — see what drove the D+ 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 +15.8/30.0
  • ARV discount +7.5/15.0
  • 1% rule +6.0/10.0
  • DSCR +4.9/10.0
  • Rent growth +4.5/5.0
  • Livability +4.4/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$173,000

3537 16th St · Wyandotte, MI 48192
6 bd · 2.0 ba · 1,239 sqft · SingleFamily public records · 35 Days on market
Built 1928 4,356 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3537 16th Street presents an excellent opportunity to own a well-maintained multi-family duplex in desirable Wyandotte. This upper and lower unit property features separate private entrances for each unit, offering flexibility for owner-occupants or investors alike. The upper unit is currently vacant and ready for occupancy, while the lower unit is occupied, providing immediate income potential. The property also offers a walk-up basement, detached garage, and a deck. Conveniently located near shopping, dining, parks, and local amenities, this duplex offers strong investment potential in a sought-after area. Upper vacant unit allows immediate use for owner occupancy or tenant placement. The lower unit is shown by appointment only with the existing tenant. All information deemed reliable but not guaranteed. Buyer and buyer's agent to verify all information and measurements.

Key facts

  • Multi-family duplex
  • Private entrances
  • Walk-up basement

Tags

MULTI-FAMILY DUPLEXPRIVATE ENTRANCESWALK-UP BASEMENTDETACHED GARAGEDECKINVESTMENT POTENTIAL

Property features AI

Finance

  • Other: Pets not allowed
  • Financial info: One 2-bedroom unit renting for $1,000; One 1-bedroom unit renting for $725

Exterior

  • Parking: 4 total parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Multi-family residential property; Two stories; Vinyl siding
  • Construction: Asphalt roof
  • Exterior features: Deck; Paved road access; Residential zoning

Interior

  • Kitchen: No kitchen appliance details provided
  • Bedrooms: Two-bedroom unit; One-bedroom unit
  • Bathrooms: Two full bathrooms total (each unit has one full bathroom)
  • Heating & cooling: Central air conditioning; Forced air heating; Natural gas heating
  • Interior features: Gas water heater; Full unfinished walk-out basement
  • Laundry & utility: In-unit laundry

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 6-bed/2.0-bath single-family listed at $173k.

Deal economics

  • At list price, monthly cash flow is $78 ($934/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $173k).
  • Recommended offer: $168k (3.0% below list) — sets the bar for market timing.
  • Cap rate 6.8% vs local median 4.8% in Wyandotte — 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 88/100 on livability (#11 in MI, #181 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment C-.
  • Wyandotte School District (suburban): math 27% / reading 45% proficiency, ranked #262 of 540 in MI (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Monroe Elementary School (math 22% / reading 37%, grade F, #866 of 1,397 statewide, top 65%, 383 students, 67% FRL); Woodrow Wilson School (math 20% / reading 40%, grade F, #337 of 493 statewide, top 69%, 889 students, 60% FRL); Roosevelt High School (math 27% / reading 52%, grade F, #304 of 713 statewide, top 46%, 1,232 students, 54% FRL).
  • Market conditions: Rents rising fast (+7.9%/yr); 123 active listings in the ZIP; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($72k/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 $1k of loan paydown is wiped out by about $5k 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 + 7.9% rent growth), your $48k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($168k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 26y 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 $139k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; built in 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $167,810 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 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 1928 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
1.10%
Cap rate
6.83%
Cash-on-cash
1.93%
DSCR
1.09
GRM
7.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 7.86% rent growth · sell at horizon

5-year hold
IRR
-7.0%
Equity multiple
0.73×
Total profit
$-13,172
Equity at exit
$25,795
10-year hold
IRR
8.6%
Equity multiple
1.82×
Total profit
$39,777
Equity at exit
$14,958

Cash invested: $48,440 (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 48192

Rents YoY
7.9%
Active inventory
123
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,898 medium interval (Pro) →
Mortgage (P&I)
$907
Tax from tax record
$442 /mo · $5,308/yr
Insurance
$72
HOA
$0
Vacancy / Maint / Mgmt
$399
Net cashflow
$78

Break-even live

Break-even rent $1,800
Max offer price $173,000
Occupancy floor 91%

Sensitivity live

Price -10% $176 -5% $127 +0% $78 +5% $29 +10% $-20
Rent -10% $-72 -5% $3 +0% $78 +5% $153 +10% $228
Rate -1.0pp $165 -0.5pp $122 base $78 +0.5pp $33 +1.0pp $-13

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
$43,250
Closing costs
$5,190
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.

Listing history 36 events

  1. 2026-06-22
    days on market $173,000 Active 35 DOM
  2. 2026-06-21
    days on market $173,000 Active 34 DOM
  3. 2026-06-18
    days on market $173,000 Active 31 DOM
  4. 2026-06-17
    days on market $173,000 Active 30 DOM
  5. 2026-06-16
    days on market $173,000 Active 29 DOM
  6. 2026-06-15
    days on market $173,000 Active 28 DOM
  7. 2026-06-13
    days on market $173,000 Active 26 DOM
  8. 2026-06-13
    days on market $173,000 Active 25 DOM
  9. 2026-06-09
    days on market $173,000 Active 22 DOM
  10. 2026-06-08
    days on market $173,000 Active 21 DOM
  11. 2026-06-07
    days on market $173,000 Active 20 DOM
  12. 2026-06-04
    days on market $173,000 Active 17 DOM
  13. 2026-06-03
    days on market $173,000 Active 16 DOM
  14. 2026-06-02
    days on market $173,000 Active 15 DOM
  15. 2026-06-01
    days on market $173,000 Active 14 DOM
  16. 2026-05-31
    days on market $173,000 Active 13 DOM
  17. 2026-05-18
    listed $173,000 Active 885-char remark
    Show marketing remark (885 chars)

    3537 16th Street presents an excellent opportunity to own a well-maintained multi-family duplex in desirable Wyandotte. This upper and lower unit property features separate private entrances for each unit, offering flexibility for owner-occupants or investors alike. The upper unit is currently vacant and ready for occupancy, while the lower unit is occupied, providing immediate income potential. The property also offers a walk-up basement, detached garage, and a deck. Conveniently located near shopping, dining, parks, and local amenities, this duplex offers strong investment potential in a sought-after area. Upper vacant unit allows immediate use for owner occupancy or tenant placement. The lower unit is shown by appointment only with the existing tenant. All information deemed reliable but not guaranteed. Buyer and buyer's agent to verify all information and measurements.

  18. 2026-05-18
    listed $173,000 Active
    Show marketing remark (885 chars)

    3537 16th Street presents an excellent opportunity to own a well-maintained multi-family duplex in desirable Wyandotte. This upper and lower unit property features separate private entrances for each unit, offering flexibility for owner-occupants or investors alike. The upper unit is currently vacant and ready for occupancy, while the lower unit is occupied, providing immediate income potential. The property also offers a walk-up basement, detached garage, and a deck. Conveniently located near shopping, dining, parks, and local amenities, this duplex offers strong investment potential in a sought-after area. Upper vacant unit allows immediate use for owner occupancy or tenant placement. The lower unit is shown by appointment only with the existing tenant. All information deemed reliable but not guaranteed. Buyer and buyer's agent to verify all information and measurements.

  19. 2020-09-09
    soldstatus $139,300
  20. 2020-08-24
    soldstatus $139,300 Sold 442-char remark
    Show marketing remark (442 chars)

    Here is your next investment property. This beautiful home has long term tenants paying $1700/mo. Everything is extremely well maintained and is city certified until September 2024. Main floor unit offers 2 bedrooms, 1 bath, living room, eat-in kitchen. The basement has lots of storage and laundry. Second floor unit features 1 bedroom, 1 bath, kitchen, dining area. Each has private entrances. A list of updates and rental income available.

  21. 2020-08-24
    soldstatus $139,300 Closed
    Show marketing remark (442 chars)

    Here is your next investment property. This beautiful home has long term tenants paying $1700/mo. Everything is extremely well maintained and is city certified until September 2024. Main floor unit offers 2 bedrooms, 1 bath, living room, eat-in kitchen. The basement has lots of storage and laundry. Second floor unit features 1 bedroom, 1 bath, kitchen, dining area. Each has private entrances. A list of updates and rental income available.

  22. 2020-08-18
    status Pending
    Show marketing remark (442 chars)

    Here is your next investment property. This beautiful home has long term tenants paying $1700/mo. Everything is extremely well maintained and is city certified until September 2024. Main floor unit offers 2 bedrooms, 1 bath, living room, eat-in kitchen. The basement has lots of storage and laundry. Second floor unit features 1 bedroom, 1 bath, kitchen, dining area. Each has private entrances. A list of updates and rental income available.

  23. 2020-08-18
    status Pending 442-char remark
    Show marketing remark (442 chars)

    Here is your next investment property. This beautiful home has long term tenants paying $1700/mo. Everything is extremely well maintained and is city certified until September 2024. Main floor unit offers 2 bedrooms, 1 bath, living room, eat-in kitchen. The basement has lots of storage and laundry. Second floor unit features 1 bedroom, 1 bath, kitchen, dining area. Each has private entrances. A list of updates and rental income available.

  24. 2020-07-13
    historical Accepting Backup Offers
    Show marketing remark (442 chars)

    Here is your next investment property. This beautiful home has long term tenants paying $1700/mo. Everything is extremely well maintained and is city certified until September 2024. Main floor unit offers 2 bedrooms, 1 bath, living room, eat-in kitchen. The basement has lots of storage and laundry. Second floor unit features 1 bedroom, 1 bath, kitchen, dining area. Each has private entrances. A list of updates and rental income available.

  25. 2020-07-13
    historical Accepting Backup Offers 442-char remark
    Show marketing remark (442 chars)

    Here is your next investment property. This beautiful home has long term tenants paying $1700/mo. Everything is extremely well maintained and is city certified until September 2024. Main floor unit offers 2 bedrooms, 1 bath, living room, eat-in kitchen. The basement has lots of storage and laundry. Second floor unit features 1 bedroom, 1 bath, kitchen, dining area. Each has private entrances. A list of updates and rental income available.

  26. 2020-07-07
    listed $139,900 Active 442-char remark
    Show marketing remark (442 chars)

    Here is your next investment property. This beautiful home has long term tenants paying $1700/mo. Everything is extremely well maintained and is city certified until September 2024. Main floor unit offers 2 bedrooms, 1 bath, living room, eat-in kitchen. The basement has lots of storage and laundry. Second floor unit features 1 bedroom, 1 bath, kitchen, dining area. Each has private entrances. A list of updates and rental income available.

  27. 2020-07-07
    listed $139,900 Active
    Show marketing remark (442 chars)

    Here is your next investment property. This beautiful home has long term tenants paying $1700/mo. Everything is extremely well maintained and is city certified until September 2024. Main floor unit offers 2 bedrooms, 1 bath, living room, eat-in kitchen. The basement has lots of storage and laundry. Second floor unit features 1 bedroom, 1 bath, kitchen, dining area. Each has private entrances. A list of updates and rental income available.

  28. 2019-07-29
    historical
  29. 2019-06-10
    status Pending
  30. 2019-06-10
    status Pending
  31. 2019-06-10
    historical
  32. 2019-03-27
    listed $149,900 Active
  33. 2019-03-27
    listed $149,900 Active
  34. 2000-08-30
    soldstatus $119,400
  35. 2000-07-15
    listed $117,900
  36. 1992-04-16
    soldstatus $55,900

ⓘ 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
$5,308 · $442/mo
Projected year-2 tax
$5,308 · $442/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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°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
$22,776
− Mortgage interest
−$9,691
− Property taxes
−$5,308
− Insurance
−$865
− Repairs & maintenance
−$1,822
− Management
−$1,822
− Depreciation
−$5,033
Taxable loss
−$1,764
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$423
After-tax cash flow
$1,357/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
Wyandotte School District
NCES district ID
2636540
Math proficiency
27% ▼ -6.00%
Reading proficiency
45% ▼ -1.00%
Median HH income
$50,265
Composite
31.13/100
National rank
#6060
State rank
#262 of 540 in MI

Livability — Wyandotte

Score
88/100
State rank
#11
US rank
#181

Category grades

Amenities A+ Commute A+ Cost of living A+ Crime B+ Employment C- Housing A+ Health & safety B- User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wyandotte, MI
County
Wayne County · 1,562,939 people
City population
24,489
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
24,489
Household income
$71,987
Rent vs Own
26.3% rent · 73.7% own
Severe rent burden
570.0

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
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 8% Two or more races 8% Black 2%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Romanian 19% Lithuanian 4% Slovak 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% Other Indo-European 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
▼ -228.97%
Current HPI
174.8428
Rent YoY
▲ 7.86%
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

+209.5% since first listed
20 events — show timeline
  • 2026-05-18 Listed $173,000 REALCOMP
  • 2026-05-18 Listed $173,000 MiRealSource-MiMLS
  • 2020-09-09 Sold (Public Records) $139,300 Public Records
  • 2020-08-24 Sold (MLS) $139,300 MiRealSource-MiMLS
  • 2020-08-24 Sold (MLS) $139,300 REALCOMP
  • 2020-08-18 Pending MiRealSource-MiMLS
  • 2020-08-18 Pending REALCOMP
  • 2020-07-13 Contingent MiRealSource-MiMLS
  • 2020-07-13 Contingent REALCOMP
  • 2020-07-07 Listed $139,900 MiRealSource-MiMLS
  • 2020-07-07 Listed $139,900 REALCOMP
  • 2019-07-29 Listing Removed REALCOMP
  • 2019-06-10 Pending MiRealSource-MiMLS
  • 2019-06-10 Pending REALCOMP
  • 2019-06-10 Listing Removed MiRealSource-MiMLS
  • 2019-03-27 Listed $149,900 MiRealSource-MiMLS
  • 2019-03-27 Listed $149,900 REALCOMP
  • 2000-08-30 Sold (MLS) $119,400 MiRealSource-MiMLS
  • 2000-07-15 Listed $117,900 MiRealSource-MiMLS
  • 1992-04-16 Sold (Public Records) $55,900 Public Records

Property tax history

+8.3%/yr

Latest (2025): $5,308 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…