CashFlowRE
Sign in Sign up
30791 Alger St
C+ Composite 63.71
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 +13.0/15.0
  • DSCR +7.5/10.0
  • 1% rule +6.9/10.0
  • Livability +4.0/5.0
  • Schools +3.3/10.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$143,900

30791 Alger St · Madison Heights, MI 48071
3 bd · 1.0 ba · 748 sqft · SingleFamily public records · 25 Days on market
Built 1926 5,227 sqft lot $192/sqft · 12% below area Est $164k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This move-in-ready Madison Heights ranch at 30791 Alger St offers 748 square feet of beautifully refreshed living space. The interior shines with fresh paint and brand-new carpeting throughout both bedrooms and the main living area. Featuring an updated kitchen and a clean, modern layout, this home is as functional as it is charming. Outside, the property includes a rare detached two-car garage, providing ample storage or workspace. Perfectly updated and low-maintenance, this home is an ideal find for those seeking a turn-key starter or a solid investment.

Key facts

  • Updated kitchen
  • 5,227 sq ft lot
  • 2 garage spots

Tags

UPDATED KITCHENDETACHED TWO-CAR GARAGE

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 $144k.

Deal economics

  • At list price, monthly cash flow is $264 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $144k).
  • Recommended offer: $142k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 5.7% in Madison Heights — 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 81/100 on livability (#62 in MI, #1,347 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, health & safety D.
  • Lamphere Public Schools (suburban): math 28% / reading 49% proficiency, ranked #235 of 540 in MI (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.8%/yr); 135 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $995 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Oakland County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($142k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 5y 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 $85k; list at $144k implies a 69% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $141,741 (1.5% below list)

Questions for the listing agent

  1. Built in 1926 — 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.19%
Cap rate
8.49%
Cash-on-cash
7.86%
DSCR
1.35
GRM
7.0

CMA / ARV

ARV (median comp)
$164,001
List price
$143,900
Delta
-12.26%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
30752 Brush St 0.09mi 2/1.0 (-1) 800 (+7%) 1mo $143,000 $179 78
30769 Brush St 0.07mi 3/1.0 806 (+8%) 7mo $153,000 $190 78
30152 Brush St 0.37mi 2/1.0 (-1) 754 (+1%) 15mo $180,000 $239 64
30240 Alger Blvd 0.28mi 2/1.0 (-1) 754 (+1%) 22mo $204,000 $271 62

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 · 2.81% rent growth · sell at horizon

5-year hold
IRR
-4.5%
Equity multiple
0.83×
Total profit
$-6,752
Equity at exit
$21,456
10-year hold
IRR
5.0%
Equity multiple
1.37×
Total profit
$14,763
Equity at exit
$12,442

Cash invested: $40,292 (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 48071

Rents YoY
2.8%
Active inventory
135
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,706 high interval (Pro) →
Mortgage (P&I)
$755
Tax from tax record
$269 /mo · $3,230/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$358
Net cashflow
$264

Break-even live

Break-even rent $1,372
Max offer price $143,900
Occupancy floor 80%

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
$35,975
Closing costs
$4,317
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
324 E Thirteen Mile Rd Madison Heights, MI 1.0–2.0 1.0–1.5 950 $1,775 $1.87 2d 1 0.28mi
31430 John R Rd Madison Heights, MI 1.0–2.0 1.0 870 $1,335 $1.53 43d 1 0.39mi
32000 Concord Dr Madison Heights, MI 1.0–2.0 1.0 737 $1,315 $1.78 2d 14 0.63mi
1545 E Thirteen Mile Rd Madison Heights, MI 2.0 1.0–2.0 870 $1,910 $2.20 3d 14 0.90mi
32650 Stephenson Hwy Madison Heights, MI 2.0 1.0–2.0 617 $1,695 $2.74 2d 18 0.94mi
14895 Twelve Mile Rd Warren, MI 1.0–2.0 1.0–1.5 1025 $1,560 $1.52 1d 4 1.50mi

Listing history 37 events

  1. 2026-05-04
    status Pending 562-char remark
    Show marketing remark (562 chars)

    This move-in-ready Madison Heights ranch at 30791 Alger St offers 748 square feet of beautifully refreshed living space. The interior shines with fresh paint and brand-new carpeting throughout both bedrooms and the main living area. Featuring an updated kitchen and a clean, modern layout, this home is as functional as it is charming. Outside, the property includes a rare detached two-car garage, providing ample storage or workspace. Perfectly updated and low-maintenance, this home is an ideal find for those seeking a turn-key starter or a solid investment.

  2. 2026-05-04
    status Pending 562-char remark
    Show marketing remark (562 chars)

    This move-in-ready Madison Heights ranch at 30791 Alger St offers 748 square feet of beautifully refreshed living space. The interior shines with fresh paint and brand-new carpeting throughout both bedrooms and the main living area. Featuring an updated kitchen and a clean, modern layout, this home is as functional as it is charming. Outside, the property includes a rare detached two-car garage, providing ample storage or workspace. Perfectly updated and low-maintenance, this home is an ideal find for those seeking a turn-key starter or a solid investment.

  3. 2026-04-25
    price $143,900 562-char remark
    Show marketing remark (562 chars)

    This move-in-ready Madison Heights ranch at 30791 Alger St offers 748 square feet of beautifully refreshed living space. The interior shines with fresh paint and brand-new carpeting throughout both bedrooms and the main living area. Featuring an updated kitchen and a clean, modern layout, this home is as functional as it is charming. Outside, the property includes a rare detached two-car garage, providing ample storage or workspace. Perfectly updated and low-maintenance, this home is an ideal find for those seeking a turn-key starter or a solid investment.

  4. 2026-04-24
    price $143,900 562-char remark
    Show marketing remark (562 chars)

    This move-in-ready Madison Heights ranch at 30791 Alger St offers 748 square feet of beautifully refreshed living space. The interior shines with fresh paint and brand-new carpeting throughout both bedrooms and the main living area. Featuring an updated kitchen and a clean, modern layout, this home is as functional as it is charming. Outside, the property includes a rare detached two-car garage, providing ample storage or workspace. Perfectly updated and low-maintenance, this home is an ideal find for those seeking a turn-key starter or a solid investment.

  5. 2026-04-15
    status Active 562-char remark
    Show marketing remark (562 chars)

    This move-in-ready Madison Heights ranch at 30791 Alger St offers 748 square feet of beautifully refreshed living space. The interior shines with fresh paint and brand-new carpeting throughout both bedrooms and the main living area. Featuring an updated kitchen and a clean, modern layout, this home is as functional as it is charming. Outside, the property includes a rare detached two-car garage, providing ample storage or workspace. Perfectly updated and low-maintenance, this home is an ideal find for those seeking a turn-key starter or a solid investment.

  6. 2026-04-15
    status Active 562-char remark
    Show marketing remark (562 chars)

    This move-in-ready Madison Heights ranch at 30791 Alger St offers 748 square feet of beautifully refreshed living space. The interior shines with fresh paint and brand-new carpeting throughout both bedrooms and the main living area. Featuring an updated kitchen and a clean, modern layout, this home is as functional as it is charming. Outside, the property includes a rare detached two-car garage, providing ample storage or workspace. Perfectly updated and low-maintenance, this home is an ideal find for those seeking a turn-key starter or a solid investment.

  7. 2026-04-06
    status Pending 562-char remark
    Show marketing remark (562 chars)

    This move-in-ready Madison Heights ranch at 30791 Alger St offers 748 square feet of beautifully refreshed living space. The interior shines with fresh paint and brand-new carpeting throughout both bedrooms and the main living area. Featuring an updated kitchen and a clean, modern layout, this home is as functional as it is charming. Outside, the property includes a rare detached two-car garage, providing ample storage or workspace. Perfectly updated and low-maintenance, this home is an ideal find for those seeking a turn-key starter or a solid investment.

  8. 2026-04-06
    status Pending 562-char remark
    Show marketing remark (562 chars)

    This move-in-ready Madison Heights ranch at 30791 Alger St offers 748 square feet of beautifully refreshed living space. The interior shines with fresh paint and brand-new carpeting throughout both bedrooms and the main living area. Featuring an updated kitchen and a clean, modern layout, this home is as functional as it is charming. Outside, the property includes a rare detached two-car garage, providing ample storage or workspace. Perfectly updated and low-maintenance, this home is an ideal find for those seeking a turn-key starter or a solid investment.

  9. 2026-03-31
    listed $145,000 Active 562-char remark
    Show marketing remark (562 chars)

    This move-in-ready Madison Heights ranch at 30791 Alger St offers 748 square feet of beautifully refreshed living space. The interior shines with fresh paint and brand-new carpeting throughout both bedrooms and the main living area. Featuring an updated kitchen and a clean, modern layout, this home is as functional as it is charming. Outside, the property includes a rare detached two-car garage, providing ample storage or workspace. Perfectly updated and low-maintenance, this home is an ideal find for those seeking a turn-key starter or a solid investment.

  10. 2026-03-31
    listed $145,000 Active 562-char remark
    Show marketing remark (562 chars)

    This move-in-ready Madison Heights ranch at 30791 Alger St offers 748 square feet of beautifully refreshed living space. The interior shines with fresh paint and brand-new carpeting throughout both bedrooms and the main living area. Featuring an updated kitchen and a clean, modern layout, this home is as functional as it is charming. Outside, the property includes a rare detached two-car garage, providing ample storage or workspace. Perfectly updated and low-maintenance, this home is an ideal find for those seeking a turn-key starter or a solid investment.

  11. 2024-03-29
    historical $1,275
  12. 2024-03-23
    historical $1,275
  13. 2024-03-13
    price $1,275
  14. 2024-03-12
    price $1,275
  15. 2024-03-01
    price $1,350
  16. 2024-02-29
    price $1,350
  17. 2024-02-13
    price $1,395
  18. 2024-02-01
    listed $1,495
  19. 2024-01-25
    listed $1,495
  20. 2022-02-08
    price $1,495
  21. 2021-08-31
    status Pending
  22. 2021-08-31
    status Pending
  23. 2021-08-30
    soldstatus $85,000 Sold
  24. 2021-08-30
    soldstatus $85,000 Closed
  25. 2021-08-03
    historical Accepting Backup Offers
  26. 2021-08-03
    historical Accepting Backup Offers
  27. 2021-07-21
    price $99,900
  28. 2021-07-21
    price $99,900
  29. 2021-06-07
    status Active
  30. 2021-06-07
    status Active
  31. 2021-06-03
    historical Accepting Backup Offers
  32. 2021-06-03
    historical Accepting Backup Offers
  33. 2021-05-29
    listed $129,900 Active
  34. 2021-05-29
    listed $129,900 Active
  35. 2021-05-28
    historical $129,900
  36. 2021-05-28
    historical $129,900
  37. 1989-07-27
    soldstatus $35,000

ⓘ 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
$3,230 · $269/mo
Projected year-2 tax
$3,230 · $269/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 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 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
$20,471
− Mortgage interest
−$8,061
− Property taxes
−$3,230
− Insurance
−$720
− Repairs & maintenance
−$1,638
− Management
−$1,638
− Depreciation
−$4,186
Taxable income
$1,000
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$240
After-tax cash flow
$2,927/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
Lamphere Public Schools
NCES district ID
2621120
Math proficiency
28% ▼ -8.00%
Reading proficiency
49% ▲ 1.00%
Median HH income
$44,993
Composite
32.69/100
National rank
#5649
State rank
#235 of 540 in MI

Livability — Madison Heights

Score
81/100
State rank
#62
US rank
#1347

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Madison Heights, MI
County
Oakland County · 1,009,092 people
City population
28,419
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
28,419
Household income
$69,503
Rent vs Own
35.2% rent · 64.8% own
Severe rent burden
786.0

Population outlook (Oakland County) Hauer SSP2

Today (2025)
1,335,747 people
By 2030
1,375,100 · +2.9%
By 2040
1,435,385 · +7.5%
By 2050
1,469,250 · +10.0%
By 2075
1,531,946 · +14.7%
By 2100
1,450,485 · +8.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Black 7% Asian 7% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Romanian 11% Lithuanian 3% Slovak 2%
Foreign-born
14% · China, Canada, South Korea
Languages at home
84% English-only · Chinese 3% Other Indo-European 3% Arabic 2%

Political lean MEDSL · Oakland

2024 margin
D (+10.6) · D 54.4% · R 43.8% · Other 1.9%
2008→2024 swing
-3.9pp toward R · 2008: 14.5pp · 2024: 10.6pp
All cycles
2024: D+10.6 2020: D+14.1 2016: D+8.1 2012: D+8.1 2008: D+14.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -275.69%
Current HPI
243.4861
Rent YoY
▲ 2.81%
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

+311.1% since first listed
37 events — show timeline
  • 2026-05-04 Pending REALCOMP
  • 2026-05-04 Pending MiRealSource-MiMLS
  • 2026-04-25 Price Changed $143,900 MiRealSource-MiMLS
  • 2026-04-24 Price Changed $143,900 REALCOMP
  • 2026-04-15 Relisted REALCOMP
  • 2026-04-15 Relisted MiRealSource-MiMLS
  • 2026-04-06 Pending REALCOMP
  • 2026-04-06 Pending MiRealSource-MiMLS
  • 2026-03-31 Listed $145,000 MiRealSource-MiMLS
  • 2026-03-31 Listed $145,000 REALCOMP
  • 2024-03-29 Rental Removed $1,275 RENT.
  • 2024-03-23 Rental Removed $1,275 REALCOMP
  • 2024-03-13 Price Changed $1,275 REALCOMP
  • 2024-03-12 Price Changed $1,275 RENT.
  • 2024-03-01 Price Changed $1,350 REALCOMP
  • 2024-02-29 Price Changed $1,350 RENT.
  • 2024-02-13 Price Changed $1,395 REALCOMP
  • 2024-02-01 Listed for Rent $1,495 RENT.
  • 2024-01-25 Listed for Rent $1,495 REALCOMP
  • 2022-02-08 Price Changed $1,495 RENT.
  • 2021-08-31 Pending MiRealSource-MiMLS
  • 2021-08-31 Pending REALCOMP
  • 2021-08-30 Sold (MLS) $85,000 MiRealSource-MiMLS
  • 2021-08-30 Sold (MLS) $85,000 REALCOMP
  • 2021-08-03 Contingent MiRealSource-MiMLS
  • 2021-08-03 Contingent REALCOMP
  • 2021-07-21 Price Changed $99,900 MiRealSource-MiMLS
  • 2021-07-21 Price Changed $99,900 REALCOMP
  • 2021-06-07 Relisted MiRealSource-MiMLS
  • 2021-06-07 Relisted REALCOMP
  • 2021-06-03 Contingent MiRealSource-MiMLS
  • 2021-06-03 Contingent REALCOMP
  • 2021-05-29 Listed $129,900 MiRealSource-MiMLS
  • 2021-05-29 Listed $129,900 REALCOMP
  • 2021-05-28 Coming Soon $129,900 MiRealSource-MiMLS
  • 2021-05-28 Coming Soon $129,900 REALCOMP
  • 1989-07-27 Sold (Public Records) $35,000 Public Records

Property tax history

+8.9%/yr

Latest (2025): $3,230 · -17.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…