CashFlowRE
Sign in Sign up
9137 Rucker Rd
D Composite 42.72
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).

  • ARV discount +15.0/15.0
  • Cash flow +8.9/30.0
  • Schools +5.2/10.0
  • Livability +4.4/5.0
  • DSCR +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.7/10.0
  • Appreciation +0.0/10.0

$300,000

9137 Rucker Rd · Trenton, MI 48138
4 bd · 1.5 ba · 1,807 sqft · SingleFamily public records · 12 Days on market
Built 1975 0.53 ac lot $166/sqft · 22% below area Est $386k · 22% under

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

Listing remarks MLS

Instant equity in this spacious Colonial on over 1/2 acre of land with large wooded fenced yard. Updated Eat-In kitchen opens to family room with fireplace and door-wall to deck. Formal dining room opens to large living room. Four big bedrooms upstairs including a primary bedroom with its own full bath. Partially finished basement with laundry and work area. All appliances stay including washer and dryer. Electrical wiring for hot tub next to deck. Large attached 2 car garage and shed for storage.

Key facts

  • 0.53 acre lot
  • 2 garage spots
  • Built 1975

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/1.5-bath single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $-241 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $257k (14.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $202k (32.8% below list).
  • Recommended offer: $202k (32.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.3% vs local median 3.9% in Trenton — 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 (#15 in MI, #250 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+.
  • Grosse Ile Township Schools (suburban): math 50% / reading 64% proficiency, ranked #38 of 540 in MI (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 8% free/reduced lunch — higher-income household profile.
  • Zoned schools: Grosse Ile Middle School (math 41% / reading 62%, grade C, #102 of 493 statewide, top 21%, 407 students, 11% FRL); Grosse Ile High School (math 52% / reading 77%, grade B-, #46 of 713 statewide, top 7%, 524 students, 10% FRL) — zoned schools at 11% FRL track the district average.
  • Market conditions: 74 active listings in the ZIP; 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 $2k of loan paydown is wiped out by about $9k 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 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts since 22y 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 $240k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $201,625 (32.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1975 — 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 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?
  5. 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?
  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
0.67%
Cap rate
5.33%
Cash-on-cash
-3.45%
DSCR
0.85
GRM
12.4

CMA / ARV

ARV (median comp)
$386,485
List price
$300,000
Delta
-22.38%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9137 Rucker Rd 0.00mi 4/2.5 1,807 (0%) 1mo $304,000 $168 95
27853 Johnson Rd 0.67mi 3/2.0 (-1) 1,750 (-3%) 6mo $450,000 $257 52
8589 Lake Rd 0.29mi 4/2.0 1,633 (-10%) 22mo $239,000 $146 51
27627 Elba Dr 0.69mi 3/2.5 (-1) 1,718 (-5%) 4mo $640,000 $373 48
27908 Elba Dr 0.71mi 4/2.0 1,628 (-10%) 14mo $400,000 $246 37
27780 Johnson Rd 0.70mi 4/3.0 1,611 (-11%) 13mo $335,000 $208 32

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-22.1%
Equity multiple
0.24×
Total profit
$-64,089
Equity at exit
$44,731
10-year hold
IRR
-16.2%
Equity multiple
0.09×
Total profit
$-76,059
Equity at exit
$25,939

Cash invested: $84,000 (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 48138

Home prices YoY
-34.8%
Active inventory
74
Price-to-rent
12.4×

Monthly cashflow live

Estimated rent
$2,016 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$136 /mo · $1,629/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$423
Net cashflow
$-241

Break-even live

Break-even rent $2,322
Max offer price $257,398
Occupancy floor

Sensitivity live

Price -10% $-71 -5% $-156 +0% $-241 +5% $-326 +10% $-411
Rent -10% $-400 -5% $-321 +0% $-241 +5% $-162 +10% $-82
Rate -1.0pp $-90 -0.5pp $-165 base $-241 +0.5pp $-319 +1.0pp $-398

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
$75,000
Closing costs
$9,000
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 28 events

  1. 2026-05-08
    status Pending 502-char remark
    Show marketing remark (502 chars)

    Instant equity in this spacious Colonial on over 1/2 acre of land with large wooded fenced yard. Updated Eat-In kitchen opens to family room with fireplace and door-wall to deck. Formal dining room opens to large living room. Four big bedrooms upstairs including a primary bedroom with its own full bath. Partially finished basement with laundry and work area. All appliances stay including washer and dryer. Electrical wiring for hot tub next to deck. Large attached 2 car garage and shed for storage.

  2. 2026-05-08
    status Pending 502-char remark
    Show marketing remark (502 chars)

    Instant equity in this spacious Colonial on over 1/2 acre of land with large wooded fenced yard. Updated Eat-In kitchen opens to family room with fireplace and door-wall to deck. Formal dining room opens to large living room. Four big bedrooms upstairs including a primary bedroom with its own full bath. Partially finished basement with laundry and work area. All appliances stay including washer and dryer. Electrical wiring for hot tub next to deck. Large attached 2 car garage and shed for storage.

  3. 2026-05-08
    status Pending
    Show marketing remark (502 chars)

    Instant equity in this spacious Colonial on over 1/2 acre of land with large wooded fenced yard. Updated Eat-In kitchen opens to family room with fireplace and door-wall to deck. Formal dining room opens to large living room. Four big bedrooms upstairs including a primary bedroom with its own full bath. Partially finished basement with laundry and work area. All appliances stay including washer and dryer. Electrical wiring for hot tub next to deck. Large attached 2 car garage and shed for storage.

  4. 2026-05-01
    price $300,000 502-char remark
    Show marketing remark (502 chars)

    Instant equity in this spacious Colonial on over 1/2 acre of land with large wooded fenced yard. Updated Eat-In kitchen opens to family room with fireplace and door-wall to deck. Formal dining room opens to large living room. Four big bedrooms upstairs including a primary bedroom with its own full bath. Partially finished basement with laundry and work area. All appliances stay including washer and dryer. Electrical wiring for hot tub next to deck. Large attached 2 car garage and shed for storage.

  5. 2026-04-30
    status Active 502-char remark
    Show marketing remark (502 chars)

    Instant equity in this spacious Colonial on over 1/2 acre of land with large wooded fenced yard. Updated Eat-In kitchen opens to family room with fireplace and door-wall to deck. Formal dining room opens to large living room. Four big bedrooms upstairs including a primary bedroom with its own full bath. Partially finished basement with laundry and work area. All appliances stay including washer and dryer. Electrical wiring for hot tub next to deck. Large attached 2 car garage and shed for storage.

  6. 2026-04-30
    price $300,000 502-char remark
    Show marketing remark (502 chars)

    Instant equity in this spacious Colonial on over 1/2 acre of land with large wooded fenced yard. Updated Eat-In kitchen opens to family room with fireplace and door-wall to deck. Formal dining room opens to large living room. Four big bedrooms upstairs including a primary bedroom with its own full bath. Partially finished basement with laundry and work area. All appliances stay including washer and dryer. Electrical wiring for hot tub next to deck. Large attached 2 car garage and shed for storage.

  7. 2026-04-30
    status Active 502-char remark
    Show marketing remark (502 chars)

    Instant equity in this spacious Colonial on over 1/2 acre of land with large wooded fenced yard. Updated Eat-In kitchen opens to family room with fireplace and door-wall to deck. Formal dining room opens to large living room. Four big bedrooms upstairs including a primary bedroom with its own full bath. Partially finished basement with laundry and work area. All appliances stay including washer and dryer. Electrical wiring for hot tub next to deck. Large attached 2 car garage and shed for storage.

  8. 2026-04-30
    status Active
    Show marketing remark (502 chars)

    Instant equity in this spacious Colonial on over 1/2 acre of land with large wooded fenced yard. Updated Eat-In kitchen opens to family room with fireplace and door-wall to deck. Formal dining room opens to large living room. Four big bedrooms upstairs including a primary bedroom with its own full bath. Partially finished basement with laundry and work area. All appliances stay including washer and dryer. Electrical wiring for hot tub next to deck. Large attached 2 car garage and shed for storage.

  9. 2026-04-30
    price $300,000
    Show marketing remark (502 chars)

    Instant equity in this spacious Colonial on over 1/2 acre of land with large wooded fenced yard. Updated Eat-In kitchen opens to family room with fireplace and door-wall to deck. Formal dining room opens to large living room. Four big bedrooms upstairs including a primary bedroom with its own full bath. Partially finished basement with laundry and work area. All appliances stay including washer and dryer. Electrical wiring for hot tub next to deck. Large attached 2 car garage and shed for storage.

  10. 2026-04-14
    status Pending 502-char remark
    Show marketing remark (502 chars)

    Instant equity in this spacious Colonial on over 1/2 acre of land with large wooded fenced yard. Updated Eat-In kitchen opens to family room with fireplace and door-wall to deck. Formal dining room opens to large living room. Four big bedrooms upstairs including a primary bedroom with its own full bath. Partially finished basement with laundry and work area. All appliances stay including washer and dryer. Electrical wiring for hot tub next to deck. Large attached 2 car garage and shed for storage.

  11. 2026-04-14
    status Pending 502-char remark
    Show marketing remark (502 chars)

    Instant equity in this spacious Colonial on over 1/2 acre of land with large wooded fenced yard. Updated Eat-In kitchen opens to family room with fireplace and door-wall to deck. Formal dining room opens to large living room. Four big bedrooms upstairs including a primary bedroom with its own full bath. Partially finished basement with laundry and work area. All appliances stay including washer and dryer. Electrical wiring for hot tub next to deck. Large attached 2 car garage and shed for storage.

  12. 2026-04-14
    status Pending
    Show marketing remark (502 chars)

    Instant equity in this spacious Colonial on over 1/2 acre of land with large wooded fenced yard. Updated Eat-In kitchen opens to family room with fireplace and door-wall to deck. Formal dining room opens to large living room. Four big bedrooms upstairs including a primary bedroom with its own full bath. Partially finished basement with laundry and work area. All appliances stay including washer and dryer. Electrical wiring for hot tub next to deck. Large attached 2 car garage and shed for storage.

  13. 2026-04-10
    listed $299,900 Active 502-char remark
    Show marketing remark (502 chars)

    Instant equity in this spacious Colonial on over 1/2 acre of land with large wooded fenced yard. Updated Eat-In kitchen opens to family room with fireplace and door-wall to deck. Formal dining room opens to large living room. Four big bedrooms upstairs including a primary bedroom with its own full bath. Partially finished basement with laundry and work area. All appliances stay including washer and dryer. Electrical wiring for hot tub next to deck. Large attached 2 car garage and shed for storage.

  14. 2026-04-10
    listed $299,900 Active
    Show marketing remark (502 chars)

    Instant equity in this spacious Colonial on over 1/2 acre of land with large wooded fenced yard. Updated Eat-In kitchen opens to family room with fireplace and door-wall to deck. Formal dining room opens to large living room. Four big bedrooms upstairs including a primary bedroom with its own full bath. Partially finished basement with laundry and work area. All appliances stay including washer and dryer. Electrical wiring for hot tub next to deck. Large attached 2 car garage and shed for storage.

  15. 2026-04-10
    listed $299,900 Active 502-char remark
    Show marketing remark (502 chars)

    Instant equity in this spacious Colonial on over 1/2 acre of land with large wooded fenced yard. Updated Eat-In kitchen opens to family room with fireplace and door-wall to deck. Formal dining room opens to large living room. Four big bedrooms upstairs including a primary bedroom with its own full bath. Partially finished basement with laundry and work area. All appliances stay including washer and dryer. Electrical wiring for hot tub next to deck. Large attached 2 car garage and shed for storage.

  16. 2026-04-08
    historical $299,900 502-char remark
    Show marketing remark (502 chars)

    Instant equity in this spacious Colonial on over 1/2 acre of land with large wooded fenced yard. Updated Eat-In kitchen opens to family room with fireplace and door-wall to deck. Formal dining room opens to large living room. Four big bedrooms upstairs including a primary bedroom with its own full bath. Partially finished basement with laundry and work area. All appliances stay including washer and dryer. Electrical wiring for hot tub next to deck. Large attached 2 car garage and shed for storage.

  17. 2026-04-08
    historical $299,900
    Show marketing remark (502 chars)

    Instant equity in this spacious Colonial on over 1/2 acre of land with large wooded fenced yard. Updated Eat-In kitchen opens to family room with fireplace and door-wall to deck. Formal dining room opens to large living room. Four big bedrooms upstairs including a primary bedroom with its own full bath. Partially finished basement with laundry and work area. All appliances stay including washer and dryer. Electrical wiring for hot tub next to deck. Large attached 2 car garage and shed for storage.

  18. 2005-06-24
    soldstatus $240,000
  19. 2005-05-18
    soldstatus $240,000
  20. 2005-05-18
    soldstatus $240,000
  21. 2005-05-12
    historical
  22. 2005-04-05
    historical
  23. 2005-02-02
    listed $249,000
  24. 2005-02-02
    listed $249,000
  25. 2004-11-12
    listed $269,000
  26. 2004-11-12
    listed $269,000
  27. 1996-01-12
    soldstatus $171,000
  28. 1992-11-09
    soldstatus $153,000

ⓘ 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
$1,629 · $136/mo
Projected year-2 tax
$3,125 · $260/mo
Expected delta
+$1,495/yr (+$125/mo · 91.8%)

ⓘ 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 ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 2 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
$24,195
− Mortgage interest
−$16,805
− Property taxes
−$1,629
− Insurance
−$1,500
− Repairs & maintenance
−$1,936
− Management
−$1,936
− Depreciation
−$8,727
Taxable loss
−$8,337
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,001
After-tax cash flow
$-893/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
Grosse Ile Township Schools
NCES district ID
2617220
Math proficiency
50% ▼ -11.00%
Reading proficiency
64% ▼ -5.00%
Median HH income
$89,099
Composite
52.27/100
National rank
#1597
State rank
#38 of 540 in MI

Livability — Trenton

Score
88/100
State rank
#15
US rank
#250

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
10,603

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 (89%)
Race & ethnicity
White 89% Two or more races 5% Hispanic / Latino 4% Asian 2% Black 1%
Common ancestry
Romanian 15% Lithuanian 4% Slovak 4%
Foreign-born
5% · Canada
Languages at home
92% English-only · Other Indo-European 3% Russian/Polish/Slavic 1% Other Asian/Pacific 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
▼ -108.87%
Current HPI
204.4348
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+96.1% since first listed
28 events — show timeline
  • 2026-05-08 Pending REALCOMP
  • 2026-05-08 Pending MiRealSource-MiMLS
  • 2026-05-08 Pending SW Michigan MLS
  • 2026-05-01 Price Changed $300,000 MiRealSource-MiMLS
  • 2026-04-30 Relisted REALCOMP
  • 2026-04-30 Price Changed $300,000 REALCOMP
  • 2026-04-30 Relisted MiRealSource-MiMLS
  • 2026-04-30 Relisted SW Michigan MLS
  • 2026-04-30 Price Changed $300,000 SW Michigan MLS
  • 2026-04-14 Pending REALCOMP
  • 2026-04-14 Pending MiRealSource-MiMLS
  • 2026-04-14 Pending SW Michigan MLS
  • 2026-04-10 Listed $299,900 REALCOMP
  • 2026-04-10 Listed $299,900 SW Michigan MLS
  • 2026-04-10 Listed $299,900 MiRealSource-MiMLS
  • 2026-04-08 Coming Soon $299,900 MiRealSource-MiMLS
  • 2026-04-08 Coming Soon $299,900 SW Michigan MLS
  • 2005-06-24 Sold (Public Records) $240,000 Public Records
  • 2005-05-18 Sold (MLS) $240,000 MiRealSource-MiMLS
  • 2005-05-18 Sold (MLS) $240,000 REALCOMP
  • 2005-05-12 Listing Removed MiRealSource-MiMLS
  • 2005-04-05 Listing Removed MiRealSource-MiMLS
  • 2005-02-02 Listed $249,000 MiRealSource-MiMLS
  • 2005-02-02 Listed $249,000 REALCOMP
  • 2004-11-12 Listed $269,000 REALCOMP
  • 2004-11-12 Listed $269,000 MiRealSource-MiMLS
  • 1996-01-12 Sold (Public Records) $171,000 Public Records
  • 1992-11-09 Sold (Public Records) $153,000 Public Records

Property tax history

-7.2%/yr

Latest (2025): $1,629 · -63.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…