CashFlowRE
Sign in Sign up
724 Clair St
C+ Composite 61.7
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 +23.3/30.0
  • ARV discount +14.5/15.0
  • DSCR +7.5/10.0
  • 1% rule +5.7/10.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$141,000

724 Clair St · Inkster, MI 48141
3 bd · 1.0 ba · 1,124 sqft · SingleFamily public records · 347 Days on market
Built 1955 6,098 sqft lot $125/sqft · 16% below area Est $167k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 bedroom, 1 bath 1124 sq ft brick ranch with full basement. Larger Kitchen with a breakfast nook to add space for family meals. House is tenant occupied with long-term tenant. . Please respect tenant's privacy and do not approach tenant. Perfect investment opportunity with immediate revenue at closing. Buyer's agent to verify room sizes. . Current tenant would prefer 24-48 hours notice to schedule a tour. Note: Seller has 3 additional investment properties that Seller would consider selling as a bundle. Please inquire with listing agent if interested or if have any questions.

Key facts

  • 6,098 sq ft lot
  • Built 1955
  • Listed 347 days

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 $141k.

Deal economics

  • At list price, monthly cash flow is $258 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $141k).
  • Recommended offer: $124k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#406 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.
  • Wayne-Westland Community School District (suburban): math 11% / reading 27% proficiency, ranked #474 of 540 in MI (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+3.0%/yr); 142 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • At $1,504/mo this rent would consume 46% of the median local household income ($39k/yr) (locally 1558% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $975 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 347 days — a 12% lower offer ($124k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $124,080 (12.0% below list)

Questions for the listing agent

  1. It's been on market 347 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.07%
Cap rate
8.49%
Cash-on-cash
7.85%
DSCR
1.35
GRM
7.8

CMA / ARV

ARV (median comp)
$167,037
List price
$141,000
Delta
-15.59%
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
29537 Hazelwood St 0.48mi 3/1.0 1,100 (-2%) 0mo $80,000 $73 74
29982 Hazelwood St 0.34mi 3/1.0 1,053 (-6%) 1mo $135,000 $128 73
29707 Birchwood St 0.24mi 3/1.0 1,000 (-11%) 1mo $96,000 $96 69
29631 Steinhauer St 0.30mi 3/1.0 1,008 (-10%) 2mo $75,000 $74 67
29522 Grandview St 0.34mi 3/1.0 972 (-14%) 1mo $130,000 $134 61
29497 Oakwood St 0.42mi 2/1.0 (-1) 1,025 (-9%) 1mo $110,000 $107 60
462 Clair St 0.56mi 3/1.0 1,000 (-11%) 1mo $265,000 $265 55
28930 Birchwood St 0.66mi 3/1.0 1,008 (-10%) 0mo $150,000 $149 52
28999 Beechnut St 0.67mi 3/1.0 1,008 (-10%) 0mo $180,000 $179 51
431 Lytle Pl 0.61mi 3/1.0 967 (-14%) 1mo $153,600 $159 48
1728 Westchester St 0.66mi 3/1.5 998 (-11%) 3mo $225,000 $225 46
28992 Kathryn St 0.74mi 3/1.5 1,254 (+12%) 2mo $245,000 $195 42

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 · 2.95% rent growth · sell at horizon

5-year hold
IRR
-4.4%
Equity multiple
0.84×
Total profit
$-6,488
Equity at exit
$21,024
10-year hold
IRR
5.2%
Equity multiple
1.38×
Total profit
$15,191
Equity at exit
$12,191

Cash invested: $39,480 (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 48141

Home prices YoY
-2.9%
Rents YoY
3.0%
Active inventory
142
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,504 high interval (Pro) →
Mortgage (P&I)
$739
Tax from tax record
$131 /mo · $1,578/yr
Insurance
$59
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$258

Break-even live

Break-even rent $1,177
Max offer price $141,000
Occupancy floor 78%

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
$35,250
Closing costs
$4,230
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
30043 Grandview St Unit 1 Inkster, MI 3.0 1.5 1004 $1,275 $1.27 44d 1 0.13mi
30520 Hiveley St Westland, MI 3.0 1.0 1105 $1,700 $1.54 22d 1 0.17mi
130 E Tami Cir Westland, MI 1.0–2.0 1.0–1.5 800 $1,209 $1.51 44d 3 0.31mi
29800 Oakwood St Inkster, MI 3.0 1.0 1040 $1,400 $1.35 13d 1 0.33mi
30010 Hazelwood St Inkster, MI 3.0 1.0 1044 $1,300 $1.25 44d 1 0.35mi
31217 Cherry Hill Rd Westland, MI 3.0 1.0 1100 $1,800 $1.64 4d 1 0.54mi
29203 Oakwood St Inkster, MI 3.0 1.5 912 $1,600 $1.75 2d 1 0.56mi
536 N Leona Ave Garden City, MI 3.0 1.0 1000 $1,440 $1.44 13d 1 0.60mi
29971 Brooklane St Inkster, MI 3.0 1.0 974 $1,450 $1.49 44d 1 0.75mi
31820 Bay Ct Westland, MI 2.0 1.0 834 $1,125 $1.35 17d 1 0.94mi
1150 Magnolia Dr Inkster, MI 3.0 1.0 900 $1,300 $1.44 24d 1 1.04mi
32448 Birchwood St Westland, MI 3.0 1.0 963 $1,675 $1.74 17d 1 1.08mi
110 Waterbury Ct Westland, MI 2.0 1.0–2.0 581 $1,350 $2.32 2d 7 1.11mi
641 Gilman St Garden City, MI 3.0 1.0 1300 $2,600 $2.00 17d 1 1.23mi

Listing history 18 events

  1. 2026-06-18
    days on market $141,000 Active 347 DOM
  2. 2026-06-17
    days on market $141,000 Active 346 DOM
  3. 2026-06-16
    days on market $141,000 Active 345 DOM
  4. 2026-06-15
    days on market $141,000 Active 344 DOM
  5. 2026-06-13
    days on market $141,000 Active 342 DOM
  6. 2026-06-13
    days on market $141,000 Active 341 DOM
  7. 2026-06-09
    days on market $141,000 Active 338 DOM
  8. 2026-06-08
    days on market $141,000 Active 337 DOM
  9. 2026-06-07
    days on market $141,000 Active 336 DOM
  10. 2026-06-04
    days on market $141,000 Active 333 DOM
  11. 2026-06-03
    days on market $141,000 Active 332 DOM
  12. 2026-06-02
    days on market $141,000 Active 331 DOM
  13. 2026-06-01
    days on market $141,000 Active 330 DOM
  14. 2026-05-31
    days on market $141,000 Active 329 DOM
  15. 2025-08-22
    price $141,000 583-char remark
    Show marketing remark (583 chars)

    3 bedroom, 1 bath 1124 sq ft brick ranch with full basement. Larger Kitchen with a breakfast nook to add space for family meals. House is tenant occupied with long-term tenant. . Please respect tenant's privacy and do not approach tenant. Perfect investment opportunity with immediate revenue at closing. Buyer's agent to verify room sizes. . Current tenant would prefer 24-48 hours notice to schedule a tour. Note: Seller has 3 additional investment properties that Seller would consider selling as a bundle. Please inquire with listing agent if interested or if have any questions.

  16. 2025-08-21
    price $141,000 584-char remark
    Show marketing remark (584 chars)

    3 bedroom, 1 bath 1124 sq ft brick ranch with full basement. Larger Kitchen with a breakfast nook to add space for family meals. House is tenant occupied with long-term tenant. . Please respect tenant's privacy and do not approach tenant. Perfect investment opportunity with immediate revenue at closing. Buyer's agent to verify room sizes. . Current tenant would prefer 24-48 hours notice to schedule a tour. Note: Seller has 3 additional investment properties that Seller would consider selling as a bundle. Please inquire with listing agent if interested or if have any questions.

  17. 2025-07-06
    listed $142,000 Active 584-char remark
    Show marketing remark (583 chars)

    3 bedroom, 1 bath 1124 sq ft brick ranch with full basement. Larger Kitchen with a breakfast nook to add space for family meals. House is tenant occupied with long-term tenant. . Please respect tenant's privacy and do not approach tenant. Perfect investment opportunity with immediate revenue at closing. Buyer's agent to verify room sizes. . Current tenant would prefer 24-48 hours notice to schedule a tour. Note: Seller has 3 additional investment properties that Seller would consider selling as a bundle. Please inquire with listing agent if interested or if have any questions.

  18. 2025-07-06
    listed $142,000 Active 583-char remark
    Show marketing remark (583 chars)

    3 bedroom, 1 bath 1124 sq ft brick ranch with full basement. Larger Kitchen with a breakfast nook to add space for family meals. House is tenant occupied with long-term tenant. . Please respect tenant's privacy and do not approach tenant. Perfect investment opportunity with immediate revenue at closing. Buyer's agent to verify room sizes. . Current tenant would prefer 24-48 hours notice to schedule a tour. Note: Seller has 3 additional investment properties that Seller would consider selling as a bundle. Please inquire with listing agent if interested or if have any questions.

ⓘ 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
$1,578 · $131/mo
Projected year-2 tax
$1,875 · $156/mo
Expected delta
+$297/yr (+$25/mo · 18.8%)

ⓘ 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 3/10 Moderate 7 d/yr ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$18,042
− Mortgage interest
−$7,898
− Property taxes
−$1,578
− Insurance
−$705
− Repairs & maintenance
−$1,443
− Management
−$1,443
− Depreciation
−$4,102
Taxable income
$873
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$209
After-tax cash flow
$2,888/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
Wayne-Westland Community School District
NCES district ID
2600015
Math proficiency
11% ▼ -6.00%
Reading proficiency
27% ▼ -2.00%
Median HH income
$43,524
Composite
16.4/100
National rank
#9195
State rank
#474 of 540 in MI

Livability — Inkster

Score
67/100
State rank
#406
US rank
#11087

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
Inkster, MI
County
Wayne County · 1,562,939 people
City population
25,428
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
25,428
Household income
$39,252
Rent vs Own
53.2% rent · 46.8% own
Severe rent burden
1558.0

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 Black (72%)
Race & ethnicity
Black 72% White 17% Two or more races 7% Hispanic / Latino 2% Asian 1%
Common ancestry
Romanian 3% Slovak 1% Italian 1%
Foreign-born
5% · Canada, China
Languages at home
92% English-only · Arabic 3% Other Asian/Pacific 1% Spanish 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
▼ -11.74%
Current HPI
390.2139
Rent YoY
▲ 2.95%
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

-0.7% since first listed
4 events — show timeline
  • 2025-08-22 Price Changed $141,000 MiRealSource-MiMLS
  • 2025-08-21 Price Changed $141,000 REALCOMP
  • 2025-07-06 Listed $142,000 REALCOMP
  • 2025-07-06 Listed $142,000 MiRealSource-MiMLS

Property tax history

-0.8%/yr

Latest (2025): $1,578 · -14.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…