CashFlowRE
Sign in Sign up
9610 Norborne
F Composite 33.06
Why this score? — see what drove the F 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 +15.2/30.0
  • DSCR +4.7/10.0
  • Rent growth +3.3/5.0
  • 1% rule +3.1/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$215,000

9610 Norborne · Redford, MI 48239
3 bd · 1.0 ba · 1,026 sqft · SingleFamily public records · 14 Days on market
Built 1955 0.31 ac lot Est $164k · 31% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this well-maintained 3-bedroom, 2-bath ranch offering comfortable single-level living on a spacious double lot. Inside, you'll find hardwood flooring throughout much of the home, with carpeting in two bedrooms. The inviting living area features a gas fireplace, creating a warm focal point for everyday living and entertaining. Recent improvements include a new deck installed in Fall 2023 and a new 50-year roof on both the home and detached 2-car garage completed in Fall 2024, providing added peace of mind for years to come. The fenced backyard offers ample outdoor space for relaxation, recreation, gardening, or gatherings, while the double lot provides additional flexibility and r

Key facts

  • 0.31 acre lot
  • 2 garage spots
  • Built 1955

Property features AI

Finance

  • Other: Property sits on a paved street in Redford Township, subdivision: Frischkorns Grand Dale Gardens

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water
  • Home design: Single-story residential home; Built in 1955; Basement present (partially finished)
  • Construction: Brick construction; Basement foundation
  • Exterior features: Brick exterior; Fenced yard

Interior

  • Kitchen: Basement kitchen (approx. 9 x 11)
  • Bedrooms: Three bedrooms on the entry level (approx. 12 x 13; 9 x 11; 9); Total of 9 rooms
  • Bathrooms: Two full bathrooms (one on entry level, one in the basement)
  • Heating & cooling: Forced air heating; Natural gas fuel
  • Interior features: Fireplace in the family room (gas); Partially finished basement
  • Laundry & utility: Basement utilities/space

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 $215k.

Deal economics

  • At list price, monthly cash flow is $75 ($898/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $173k (19.3% below list).
  • Recommended offer: $173k (19.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
  • South Redford School District (suburban): math 11% / reading 29% proficiency, ranked #455 of 540 in MI (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+3.2%/yr); 188 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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 $1k of loan paydown is wiped out by about $6k 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

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $173,498 (19.3% below list)

Questions for the listing agent

  1. Built in 1955 — 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. 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?
  4. 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.
  5. 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.
  6. 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
0.81%
Cap rate
6.71%
Cash-on-cash
1.49%
DSCR
1.07
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$164,160
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9636 Centralia 0.06mi 3/1.0 1,043 (+2%) 4mo $135,000 $129 91
9624 Nathaline 0.48mi 3/1.0 1,019 (-1%) 3mo $209,000 $205 74
9983 Hemingway 0.42mi 3/1.0 1,059 (+3%) 3mo $149,000 $141 73
9010 Leverne 0.57mi 3/1.0 1,020 (-1%) 2mo $220,000 $216 71
9960 Rockland 0.21mi 3/2.0 937 (-9%) 2mo $150,000 $160 70
11757 Eileen 0.65mi 3/1.0 1,040 (+1%) 0mo $220,000 $212 67
9130 Kinloch 0.37mi 3/1.5 1,144 (+12%) 3mo $123,000 $108 59
11748 Leverne 0.61mi 3/1.5 1,075 (+5%) 4mo $142,000 $132 58
9560 Nathaline 0.49mi 4/1.5 (+1) 1,125 (+10%) 1mo $142,500 $127 53
9648 Nathaline Ave 0.48mi 3/1.0 894 (-13%) 4mo $145,000 $162 53
9656 Sioux 0.60mi 4/1.0 (+1) 1,116 (+9%) 2mo $147,500 $132 51
11756 Berwyn 0.55mi 2/1.5 (-1) 930 (-9%) 2mo $167,500 $180 50

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
-13.7%
Equity multiple
0.51×
Total profit
$-29,724
Equity at exit
$32,057
10-year hold
IRR
-4.6%
Equity multiple
0.70×
Total profit
$-18,307
Equity at exit
$18,589

Cash invested: $60,200 (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
10.3×

Monthly cashflow live

Estimated rent
$1,735 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$79 /mo · $944/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$364
Net cashflow
$75

Break-even live

Break-even rent $1,640
Max offer price $215,000
Occupancy floor 91%

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
$53,750
Closing costs
$6,450
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12107 Centralia Redford, MI 3.0 1.0 912 $1,800 $1.97 43d 1 0.67mi
8455 Robindale Ave Dearborn Heights, MI 3.0 1.0 1100 $1,750 $1.59 4d 1 0.98mi
8402 Robindale Ave Dearborn Heights, MI 3.0 1.0 1190 $1,600 $1.34 14d 1 1.03mi
27201 Canfield St W Dearborn Heights, MI 1.0–2.0 1.0–2.0 852 $1,499 $1.76 1d 22 1.14mi
12097 Cavell St Livonia, MI 3.0 1.0 985 $1,200 $1.22 1d 1 1.15mi
11726 Deering St Livonia, MI 4.0 1.5 1248 $2,125 $1.70 1d 1 1.16mi
13231 Hemingway Redford, MI 3.0 1.5 1074 $1,700 $1.58 16d 1 1.35mi
8187 Lenore St Dearborn Heights, MI 2.0 1.0 768 $1,550 $2.02 43d 1 1.37mi
23851 Fullerton Ave Detroit, MI 1.0–2.0 1.0 700 $999 $1.43 43d 1 1.50mi

Listing history 12 events

  1. 2026-06-17
    status $215,000 Pending 14 DOM
  2. 2026-06-17
    days on market $215,000 Active Under Contract 14 DOM
  3. 2026-06-16
    days on market $215,000 Active Under Contract 13 DOM
  4. 2026-06-15
    days on market $215,000 Active Under Contract 12 DOM
  5. 2026-06-13
    days on market $215,000 Active Under Contract 10 DOM
  6. 2026-06-09
    days on market $215,000 Active Under Contract 6 DOM
  7. 2026-06-08
    days on market $215,000 Active Under Contract 5 DOM
  8. 2026-06-07
    statusdays on market $215,000 Active Under Contract 4 DOM
  9. 2026-06-04
    statusdays on marketlisting id $215,000 Active 1 DOM
  10. 2026-06-03
    days on market $215,000 Coming Soon 2 DOM
  11. 2026-06-02
    remarks 699-char remark
  12. 2026-06-02
    listed $215,000 Coming Soon 1 DOM

ⓘ 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
$944 · $79/mo
Projected year-2 tax
$2,128 · $177/mo
Expected delta
+$1,183/yr (+$99/mo · 125.3%)

ⓘ 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 (unshaded) · 20% 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 3/10 Moderate 2 unhealthy d/yr today · 3 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
$20,820
− Mortgage interest
−$12,043
− Property taxes
−$944
− Insurance
−$1,075
− Repairs & maintenance
−$1,666
− Management
−$1,666
− Depreciation
−$6,255
Taxable loss
−$2,829
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$679
After-tax cash flow
$1,577/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 Redford School District
NCES district ID
2632280
Math proficiency
11% ▼ -9.00%
Reading proficiency
29% ▼ -7.00%
Median HH income
$52,775
Composite
18.1/100
National rank
#8972
State rank
#455 of 540 in MI

Livability — Redford

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

Census & demographics

County
Wayne County · 1,562,939 people
City population
36,976
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

1 event — show timeline
  • 2026-06-01 Coming Soon $215,000 MiRealSource-MiMLS

Property tax history

-6.4%/yr

Latest (2025): $944 · -64.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…