CashFlowRE
Sign in Sign up
28645 Glenwood St
C Composite 57.22
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 +29.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +0.7/10.0
  • ARV discount +0.6/15.0
  • Appreciation +0.0/10.0

$119,900

28645 Glenwood St · Inkster, MI 48141
4 bd · 1.0 ba · 702 sqft · SingleFamily public records · 243 Days on market
Built 1952 5,663 sqft lot Est $104k · 15% over

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

Listing remarks MLS

Welcome to 28645 Glenwood Street-a beautifully remodeled four - bedroom home blending comfort, functionality and modern design in the heart of inkster. This move-in-ready residence features four spacious bedrooms - two upstairs and two on th main level-providing flexibility for families, guest or home office use. The updated tile bathroom offers a clean, contemporary look with stylish finishes and easy maintenance. Enjoy the inviting living room with abundant natural light and comfortable layout that flows effortlessly into the dining and kitchen areas. The homes remodeled interior includes fresh flooring, modern paint tones, updated lighting and refreshed trim work that gives each space a crisp, modern feel. Sitting on a quiet residential street, the property features a private backyard perfect for outdoor gathering or future expansion. The exterior offers classic curb appeal and low maintenance siding. Located near Middlebelt Rd, Michigan Ave and Inkster Rd. , this home provides quick access to local schools in the Wayne Westland Community School District, parks, shopping and freeways-ideal for both homeowners and investors. This home combines affordability, comfort and modern upgrades - a perfect choice for first - time buyers or investorsseekifga turn-key rental in an established neighborhood. Schedule your private showing today and experience the charm of 28645 Glenwood Street for yourself!

Key facts

  • Remodeled interior
  • Access to parks
  • Private backyard

Tags

REMODELED INTERIORUPDATED TILE BATHROOMPRIVATE BACKYARDLOW MAINTENANCE SIDINGQUICK ACCESS TO LOCAL SCHOOLSACCESS TO PARKS

Property features AI

Finance

  • Other: Residential property in Hyde Park Subdivision; Cross street: Eastern Ave.
  • Financial info: No investor or income/expense details specified
  • HOA & community: No HOA information specified

Exterior

  • Parking: No garage
  • Security: No security features specified
  • Utilities: Public water; Public sewer; Water and sewer available
  • Home design: Single family residence; Two levels; Ground-level entry with steps; Vinyl siding exterior
  • Construction: Slab foundation
  • Exterior features: Paved road access; Lot roughly 0.13 acres (approx. 40 x 139)

Interior

  • Kitchen: No appliances specified
  • Bedrooms: Two-level home (bedroom locations not specified)
  • Flooring: No flooring details specified
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; No central cooling
  • Interior features: Seven total rooms
  • Laundry & utility: No laundry details specified

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 4-bed/1.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $411 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).
  • Recommended offer: $106k (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.
  • Westwood Community School District (suburban): math 6% / reading 11% proficiency, ranked #529 of 540 in MI (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.0%/yr); 142 active listings in the ZIP; lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • At $1,541/mo this rent would consume 47% 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 $829 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 243 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 13y ago; this cycle's ask has dropped $15k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $12k; list at $120k implies a 899% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $105,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 243 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 1952 — 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
1.29%
Cap rate
10.40%
Cash-on-cash
14.68%
DSCR
1.65
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$103,896
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
29119 Parkwood St 0.25mi 3/1.0 (-1) 644 (-8%) 12mo $95,000 $148 60
1327 Northwood Dr 0.57mi 3/1.0 (-1) 714 (+2%) 9mo $57,225 $80 58

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
5.1%
Equity multiple
1.20×
Total profit
$6,666
Equity at exit
$17,877
10-year hold
IRR
14.5%
Equity multiple
2.17×
Total profit
$39,214
Equity at exit
$10,367

Cash invested: $33,572 (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
6.5×

Monthly cashflow live

Estimated rent
$1,541 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$128 /mo · $1,532/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$324
Net cashflow
$411

Break-even live

Break-even rent $1,021
Max offer price $119,900
Occupancy floor 68%

Sensitivity live

Price -10% $479 -5% $445 +0% $411 +5% $377 +10% $343
Rent -10% $289 -5% $350 +0% $411 +5% $472 +10% $532
Rate -1.0pp $471 -0.5pp $441 base $411 +0.5pp $380 +1.0pp $348

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
$29,975
Closing costs
$3,597
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 43 events

  1. 2026-06-18
    days on market $119,900 Active 243 DOM
  2. 2026-06-17
    days on market $119,900 Active 242 DOM
  3. 2026-06-16
    days on market $119,900 Active 241 DOM
  4. 2026-06-15
    days on market $119,900 Active 240 DOM
  5. 2026-06-13
    days on market $119,900 Active 238 DOM
  6. 2026-06-13
    days on market $119,900 Active 237 DOM
  7. 2026-06-09
    days on market $119,900 Active 234 DOM
  8. 2026-06-08
    days on market $119,900 Active 233 DOM
  9. 2026-06-07
    days on market $119,900 Active 232 DOM
  10. 2026-06-04
    days on market $119,900 Active 229 DOM
  11. 2026-06-03
    days on market $119,900 Active 228 DOM
  12. 2026-06-02
    days on market $119,900 Active 227 DOM
  13. 2026-06-01
    days on market $119,900 Active 226 DOM
  14. 2026-05-31
    days on market $119,900 Active 225 DOM
  15. 2026-03-12
    price $119,900 1418-char remark
    Show marketing remark (1418 chars)

    Welcome to 28645 Glenwood Street-a beautifully remodeled four - bedroom home blending comfort, functionality and modern design in the heart of inkster. This move-in-ready residence features four spacious bedrooms - two upstairs and two on th main level-providing flexibility for families, guest or home office use. The updated tile bathroom offers a clean, contemporary look with stylish finishes and easy maintenance. Enjoy the inviting living room with abundant natural light and comfortable layout that flows effortlessly into the dining and kitchen areas. The homes remodeled interior includes fresh flooring, modern paint tones, updated lighting and refreshed trim work that gives each space a crisp, modern feel. Sitting on a quiet residential street, the property features a private backyard perfect for outdoor gathering or future expansion. The exterior offers classic curb appeal and low maintenance siding. Located near Middlebelt Rd, Michigan Ave and Inkster Rd. , this home provides quick access to local schools in the Wayne Westland Community School District, parks, shopping and freeways-ideal for both homeowners and investors. This home combines affordability, comfort and modern upgrades - a perfect choice for first - time buyers or investorsseekifga turn-key rental in an established neighborhood. Schedule your private showing today and experience the charm of 28645 Glenwood Street for yourself!

  16. 2026-03-11
    price $119,900
  17. 2025-10-18
    listed $135,000 Active
    Show marketing remark (1418 chars)

    Welcome to 28645 Glenwood Street-a beautifully remodeled four - bedroom home blending comfort, functionality and modern design in the heart of inkster. This move-in-ready residence features four spacious bedrooms - two upstairs and two on th main level-providing flexibility for families, guest or home office use. The updated tile bathroom offers a clean, contemporary look with stylish finishes and easy maintenance. Enjoy the inviting living room with abundant natural light and comfortable layout that flows effortlessly into the dining and kitchen areas. The homes remodeled interior includes fresh flooring, modern paint tones, updated lighting and refreshed trim work that gives each space a crisp, modern feel. Sitting on a quiet residential street, the property features a private backyard perfect for outdoor gathering or future expansion. The exterior offers classic curb appeal and low maintenance siding. Located near Middlebelt Rd, Michigan Ave and Inkster Rd. , this home provides quick access to local schools in the Wayne Westland Community School District, parks, shopping and freeways-ideal for both homeowners and investors. This home combines affordability, comfort and modern upgrades - a perfect choice for first - time buyers or investorsseekifga turn-key rental in an established neighborhood. Schedule your private showing today and experience the charm of 28645 Glenwood Street for yourself!

  18. 2025-10-18
    listed $135,000 Active 1418-char remark
    Show marketing remark (1418 chars)

    Welcome to 28645 Glenwood Street-a beautifully remodeled four - bedroom home blending comfort, functionality and modern design in the heart of inkster. This move-in-ready residence features four spacious bedrooms - two upstairs and two on th main level-providing flexibility for families, guest or home office use. The updated tile bathroom offers a clean, contemporary look with stylish finishes and easy maintenance. Enjoy the inviting living room with abundant natural light and comfortable layout that flows effortlessly into the dining and kitchen areas. The homes remodeled interior includes fresh flooring, modern paint tones, updated lighting and refreshed trim work that gives each space a crisp, modern feel. Sitting on a quiet residential street, the property features a private backyard perfect for outdoor gathering or future expansion. The exterior offers classic curb appeal and low maintenance siding. Located near Middlebelt Rd, Michigan Ave and Inkster Rd. , this home provides quick access to local schools in the Wayne Westland Community School District, parks, shopping and freeways-ideal for both homeowners and investors. This home combines affordability, comfort and modern upgrades - a perfect choice for first - time buyers or investorsseekifga turn-key rental in an established neighborhood. Schedule your private showing today and experience the charm of 28645 Glenwood Street for yourself!

  19. 2020-03-06
    historical
  20. 2020-03-06
    historical
  21. 2019-12-18
    listed $31,000 Active
  22. 2019-12-18
    listed $31,000 Active
  23. 2019-12-01
    historical
  24. 2019-12-01
    historical
  25. 2019-07-31
    price $35,000
  26. 2019-07-31
    price $35,000
  27. 2019-07-01
    listed $40,000 Active
  28. 2019-07-01
    listed $40,000 Active
  29. 2019-06-28
    historical
  30. 2019-06-27
    historical
  31. 2019-01-03
    historical
  32. 2019-01-03
    listed $45,000 Active
  33. 2019-01-03
    listed $45,000 Active
  34. 2019-01-03
    historical
  35. 2018-11-22
    price $45,000
  36. 2018-11-21
    price $45,000
  37. 2018-07-13
    listed $50,000 Active
  38. 2018-07-13
    listed $50,000 Active
  39. 2013-11-20
    historical
  40. 2013-11-20
    historical
  41. 2013-05-28
    listed $4,900
  42. 2013-05-28
    listed $4,900
  43. 1994-01-04
    soldstatus $12,000

ⓘ 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
$1,532 · $128/mo
Projected year-2 tax
$1,689 · $141/mo
Expected delta
+$157/yr (+$13/mo · 10.3%)

ⓘ 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
$18,489
− Mortgage interest
−$6,716
− Property taxes
−$1,532
− Insurance
−$600
− Repairs & maintenance
−$1,479
− Management
−$1,479
− Depreciation
−$3,488
Taxable income
$3,195
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$767
After-tax cash flow
$4,163/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
Westwood Community School District
NCES district ID
2611640
Math proficiency
6% ▼ -6.00%
Reading proficiency
11% ▼ -6.00%
Median HH income
$36,350
Composite
7.06/100
National rank
#9967
State rank
#529 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

+899.2% since first listed
29 events — show timeline
  • 2026-03-12 Price Changed $119,900 MiRealSource-MiMLS
  • 2026-03-11 Price Changed $119,900 REALCOMP
  • 2025-10-18 Listed $135,000 REALCOMP
  • 2025-10-18 Listed $135,000 MiRealSource-MiMLS
  • 2020-03-06 Listing Removed REALCOMP
  • 2020-03-06 Listing Removed MiRealSource-MiMLS
  • 2019-12-18 Listed $31,000 MiRealSource-MiMLS
  • 2019-12-18 Listed $31,000 REALCOMP
  • 2019-12-01 Listing Removed MiRealSource-MiMLS
  • 2019-12-01 Listing Removed REALCOMP
  • 2019-07-31 Price Changed $35,000 MiRealSource-MiMLS
  • 2019-07-31 Price Changed $35,000 REALCOMP
  • 2019-07-01 Listed $40,000 MiRealSource-MiMLS
  • 2019-07-01 Listed $40,000 REALCOMP
  • 2019-06-28 Listing Removed REALCOMP
  • 2019-06-27 Listing Removed MiRealSource-MiMLS
  • 2019-01-03 Listing Removed REALCOMP
  • 2019-01-03 Listing Removed MiRealSource-MiMLS
  • 2019-01-03 Listed $45,000 MiRealSource-MiMLS
  • 2019-01-03 Listed $45,000 REALCOMP
  • 2018-11-22 Price Changed $45,000 MiRealSource-MiMLS
  • 2018-11-21 Price Changed $45,000 REALCOMP
  • 2018-07-13 Listed $50,000 MiRealSource-MiMLS
  • 2018-07-13 Listed $50,000 REALCOMP
  • 2013-11-20 Listing Removed REALCOMP
  • 2013-11-20 Listing Removed MiRealSource-MiMLS
  • 2013-05-28 Listed $4,900 REALCOMP
  • 2013-05-28 Listed $4,900 MiRealSource-MiMLS
  • 1994-01-04 Sold (Public Records) $12,000 Public Records

Property tax history

-2.7%/yr

Latest (2025): $1,532 · -28.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…