CashFlowRE
Sign in Sign up
4312 W Jefferson Ave
B+ Composite 76.3
Why this score? — see what drove the B+ 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.3/10.0

$60,000

4312 W Jefferson Ave · Ecorse, MI 48229
5 bd · 1.5 ba · 2,103 sqft · SingleFamily public records · 16 Days on market
Built 1920 4,792 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this 2100 sq. ft. two family home offering classic charm and endless potential. This spacious home features a generous layout with 3 bedrooms, 1 bath, large living and dining area with original character throughout on the main floor. The second floor offers 2 bedrooms, 1 bath, spacious living/home office space, or future expansion to convert to a single family home. While the home does need some work, it presents a fantastic opportunity for investors, renovators, or anyone looking to add their personal touch. Situated on a corner lot with a covered front porch and an attached garage. With its size and layout this home is ready for the right vision to restore its full potential. A great find for those looking to invest or create a home with lasting value.

Key facts

  • Covered front porch
  • Attached garage
  • Corner lot

Tags

CORNER LOTCOVERED FRONT PORCHATTACHED GARAGE

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Ground-level entry with steps
  • Construction: Vinyl siding; Block foundation; Built with traditional residential construction
  • Exterior features: Paved road access; Lot approximately 0.11 acres (52.33 x 93.11)

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; No central cooling
  • Interior features: Unfinished basement; Seven total rooms

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 5-bed/1.5-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $901 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $60k).
  • Recommended offer: $59k (1.5% below list) — sets the bar for market timing.
  • Cap rate 24.3% vs local median 9.6% in Ecorse — 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 69/100 on livability (#348 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.
  • Ecorse Public Schools (suburban): math 3% / reading 7% proficiency, ranked #536 of 540 in MI (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 56 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($415 loan paydown + $6k appreciation (10.0% local appreciation)).
  • Wayne County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~1 year — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($59k) is reasonable based on typical stale-listing flexibility.
  • 27 sale attempts since 12y ago; this cycle's ask has dropped $30k (33%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $5k; list at $60k implies a 1100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $59,100 (1.5% below list)

Questions for the listing agent

  1. Built in 1920 — 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 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.77%
Cap rate
24.31%
Cash-on-cash
64.34%
DSCR
3.86
GRM
3.0

CMA / ARV

ARV (on-the-fly)
$147,210
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4266 Pitt St 0.11mi 5/1.5 2,400 (+14%) 23mo $168,000 $70 53
4416 9th St 0.66mi 4/2.0 (-1) 2,150 (+2%) 10mo $141,000 $66 50

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
76.0%
Equity multiple
6.36×
Total profit
$90,069
Equity at exit
$54,053
10-year hold
IRR
70.0%
Equity multiple
14.11×
Total profit
$220,176
Equity at exit
$116,567

Cash invested: $16,800 (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 48229

Home prices YoY
33.9%
Active inventory
56
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$1,665 medium interval (Pro) →
Mortgage (P&I)
$315
Tax est. 1.5%
$75 /mo · $900/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$350
Net cashflow
$901

Break-even live

Break-even rent $525
Max offer price $60,000
Occupancy floor 41%

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
$15,000
Closing costs
$1,800
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3804 18th St Unit F2 Ecorse, MI 5.0 1.0 2160 $1,665 $0.77 3d 1 1.29mi

Listing history 50 events

  1. 2026-06-18
    days on market $60,000 Active 16 DOM
  2. 2026-06-17
    days on market $60,000 Active 15 DOM
  3. 2026-06-16
    days on market $60,000 Active 14 DOM
  4. 2026-06-15
    days on market $60,000 Active 13 DOM
  5. 2026-06-13
    days on market $60,000 Active 11 DOM
  6. 2026-06-09
    days on market $60,000 Active 7 DOM
  7. 2026-06-08
    days on market $60,000 Active 6 DOM
  8. 2026-06-07
    days on market $60,000 Active 5 DOM
  9. 2026-06-04
    days on market $60,000 Active 2 DOM
  10. 2026-06-02
    pricedays on marketlisting id $60,000 Active 1 DOM
  11. 2026-06-01
    days on market $90,000 Active 47 DOM
  12. 2026-05-31
    days on market $90,000 Active 46 DOM
  13. 2026-04-15
    listed $90,000 Active
    Show marketing remark (775 chars)

    Welcome to this 2100 sq. ft. two family home offering classic charm and endless potential. This spacious home features a generous layout with 3 bedrooms, 1 bath, large living and dining area with original character throughout on the main floor. The second floor offers 2 bedrooms, 1 bath, spacious living/home office space, or future expansion to convert to a single family home. While the home does need some work, it presents a fantastic opportunity for investors, renovators, or anyone looking to add their personal touch. Situated on a corner lot with a covered front porch and an attached garage. With its size and layout this home is ready for the right vision to restore its full potential. A great find for those looking to invest or create a home with lasting value.

  14. 2026-04-15
    listed $90,000 Active 775-char remark
    Show marketing remark (775 chars)

    Welcome to this 2100 sq. ft. two family home offering classic charm and endless potential. This spacious home features a generous layout with 3 bedrooms, 1 bath, large living and dining area with original character throughout on the main floor. The second floor offers 2 bedrooms, 1 bath, spacious living/home office space, or future expansion to convert to a single family home. While the home does need some work, it presents a fantastic opportunity for investors, renovators, or anyone looking to add their personal touch. Situated on a corner lot with a covered front porch and an attached garage. With its size and layout this home is ready for the right vision to restore its full potential. A great find for those looking to invest or create a home with lasting value.

  15. 2026-04-15
    historical
    Show marketing remark (775 chars)

    Welcome to this 2100 sq. ft. two family home offering classic charm and endless potential. This spacious home features a generous layout with 3 bedrooms, 1 bath, large living and dining area with original character throughout on the main floor. The second floor offers 2 bedrooms, 1 bath, spacious living/home office space, or future expansion to convert to a single family home. While the home does need some work, it presents a fantastic opportunity for investors, renovators, or anyone looking to add their personal touch. Situated on a corner lot with a covered front porch and an attached garage. With its size and layout this home is ready for the right vision to restore its full potential. A great find for those looking to invest or create a home with lasting value.

  16. 2026-04-15
    historical
    Show marketing remark (775 chars)

    Welcome to this 2100 sq. ft. two family home offering classic charm and endless potential. This spacious home features a generous layout with 3 bedrooms, 1 bath, large living and dining area with original character throughout on the main floor. The second floor offers 2 bedrooms, 1 bath, spacious living/home office space, or future expansion to convert to a single family home. While the home does need some work, it presents a fantastic opportunity for investors, renovators, or anyone looking to add their personal touch. Situated on a corner lot with a covered front porch and an attached garage. With its size and layout this home is ready for the right vision to restore its full potential. A great find for those looking to invest or create a home with lasting value.

  17. 2026-01-27
    status Active
  18. 2026-01-27
    historical
  19. 2026-01-23
    listed $99,999 Active
  20. 2026-01-23
    listed $99,999 Active
  21. 2018-04-16
    soldstatus $5,000 Sold
  22. 2018-04-16
    soldstatus $5,000 Closed
  23. 2018-03-30
    status Pending
  24. 2018-03-30
    status Pending
  25. 2018-03-20
    price $7,900
  26. 2018-03-20
    price $7,900
  27. 2018-03-15
    listed $8,900 Active
  28. 2018-03-15
    listed $8,900 Active
  29. 2018-03-08
    historical
  30. 2018-03-08
    historical
  31. 2018-01-29
    listed $8,900 Active
  32. 2018-01-29
    listed $8,900 Active
  33. 2018-01-28
    historical
  34. 2018-01-28
    historical
  35. 2017-12-29
    price $8,900
  36. 2017-12-28
    price $8,900
  37. 2017-12-27
    listed $9,900 Active
  38. 2017-12-27
    listed $9,900 Active
  39. 2017-12-27
    historical
  40. 2017-12-27
    historical
  41. 2017-11-30
    price $9,900
  42. 2017-11-30
    price $9,900
  43. 2017-11-22
    status Active
  44. 2017-11-22
    status Active
  45. 2017-11-15
    status Pending
  46. 2017-11-15
    status Pending
  47. 2017-10-28
    listed $11,900 Active
  48. 2017-10-28
    listed $11,900 Active
  49. 2017-09-12
    historical
  50. 2017-09-11
    historical

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 6 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
$19,980
− Mortgage interest
−$3,361
− Property taxes
−$900
− Insurance
−$300
− Repairs & maintenance
−$1,598
− Management
−$1,598
− Depreciation
−$1,745
Taxable income
$10,477
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,514
After-tax cash flow
$8,294/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
Ecorse Public Schools
NCES district ID
2612930
Math proficiency
3% ▼ -4.00%
Reading proficiency
7% ▼ -6.00%
Median HH income
$28,957
Composite
3.46/100
National rank
#10075
State rank
#536 of 540 in MI

Livability — Ecorse

Score
69/100
State rank
#348
US rank
#8880

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
Ecorse, MI
City population
9,166
Population (ZIP)
9,166

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
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
Black 45% White 26% Hispanic / Latino 21% Two or more races 15% Native American 4%
Hispanic origin (detail)
Mexican 18% Puerto Rican 1%
Common ancestry
Lithuanian 3% Romanian 2% Slovak 1%
Foreign-born
4% · Canada, Guatemala, Jamaica
Languages at home
86% English-only · Spanish 13%

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
▲ 102.51%
Current HPI
404.5927
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

+350.0% since first listed
78 events — show timeline
  • 2026-04-15 Listed $90,000 REALCOMP
  • 2026-04-15 Listing Removed REALCOMP
  • 2026-04-15 Listing Removed MiRealSource-MiMLS
  • 2026-04-15 Listed $90,000 MiRealSource-MiMLS
  • 2026-01-27 Relisted REALCOMP
  • 2026-01-27 Listing Removed REALCOMP
  • 2026-01-23 Listed $99,999 REALCOMP
  • 2026-01-23 Listed $99,999 MiRealSource-MiMLS
  • 2018-04-16 Sold (MLS) $5,000 MiRealSource-MiMLS
  • 2018-04-16 Sold (MLS) $5,000 REALCOMP
  • 2018-03-30 Pending MiRealSource-MiMLS
  • 2018-03-30 Pending REALCOMP
  • 2018-03-20 Price Changed $7,900 MiRealSource-MiMLS
  • 2018-03-20 Price Changed $7,900 REALCOMP
  • 2018-03-15 Listed $8,900 MiRealSource-MiMLS
  • 2018-03-15 Listed $8,900 REALCOMP
  • 2018-03-08 Listing Removed MiRealSource-MiMLS
  • 2018-03-08 Listing Removed REALCOMP
  • 2018-01-29 Listed $8,900 REALCOMP
  • 2018-01-29 Listed $8,900 MiRealSource-MiMLS
  • 2018-01-28 Listing Removed MiRealSource-MiMLS
  • 2018-01-28 Listing Removed REALCOMP
  • 2017-12-29 Price Changed $8,900 MiRealSource-MiMLS
  • 2017-12-28 Price Changed $8,900 REALCOMP
  • 2017-12-27 Listing Removed MiRealSource-MiMLS
  • 2017-12-27 Listed $9,900 REALCOMP
  • 2017-12-27 Listed $9,900 MiRealSource-MiMLS
  • 2017-12-27 Listing Removed REALCOMP
  • 2017-11-30 Price Changed $9,900 MiRealSource-MiMLS
  • 2017-11-30 Price Changed $9,900 REALCOMP
  • 2017-11-22 Relisted MiRealSource-MiMLS
  • 2017-11-22 Relisted REALCOMP
  • 2017-11-15 Pending MiRealSource-MiMLS
  • 2017-11-15 Pending REALCOMP
  • 2017-10-28 Listed $11,900 MiRealSource-MiMLS
  • 2017-10-28 Listed $11,900 REALCOMP
  • 2017-09-12 Listing Removed REALCOMP
  • 2017-09-11 Listing Removed MiRealSource-MiMLS
  • 2017-07-11 Listed $18,500 MiRealSource-MiMLS
  • 2017-07-11 Listed $18,500 REALCOMP
  • 2017-06-26 Listing Removed REALCOMP
  • 2017-06-25 Listing Removed MiRealSource-MiMLS
  • 2017-04-25 Listed $19,900 MiRealSource-MiMLS
  • 2017-04-25 Listed $19,900 REALCOMP
  • 2017-03-31 Listing Removed REALCOMP
  • 2017-03-30 Listing Removed MiRealSource-MiMLS
  • 2017-03-16 Price Changed $20,900 MiRealSource-MiMLS
  • 2017-03-15 Price Changed $20,900 REALCOMP
  • 2017-03-03 Price Changed $22,000 MiRealSource-MiMLS
  • 2017-03-02 Price Changed $22,000 REALCOMP
  • 2017-01-31 Listed $23,000 MiRealSource-MiMLS
  • 2017-01-31 Listed $23,000 REALCOMP
  • 2016-06-27 Listing Removed REALCOMP
  • 2016-06-27 Listing Removed MiRealSource-MiMLS
  • 2016-05-23 Listed $28,900 MiRealSource-MiMLS
  • 2016-05-23 Listing Removed MiRealSource-MiMLS
  • 2016-05-23 Listed $28,900 REALCOMP
  • 2016-05-19 Listing Removed REALCOMP
  • 2016-04-16 Listed $28,900 MiRealSource-MiMLS
  • 2015-12-23 Price Changed $28,900 REALCOMP
  • 2015-12-12 Price Changed $30,000 REALCOMP
  • 2015-10-13 Price Changed $32,500 REALCOMP
  • 2015-09-18 Relisted REALCOMP
  • 2015-09-15 Listing Removed REALCOMP
  • 2015-09-09 Price Changed $33,500 REALCOMP
  • 2015-08-14 Price Changed $34,500 REALCOMP
  • 2015-07-23 Price Changed $35,500 REALCOMP
  • 2015-06-08 Price Changed $37,900 REALCOMP
  • 2015-05-06 Price Changed $38,900 REALCOMP
  • 2015-04-12 Price Changed $39,900 REALCOMP
  • 2015-03-20 Price Changed $41,500 REALCOMP
  • 2015-02-27 Price Changed $42,900 REALCOMP
  • 2015-01-07 Listed $43,900 REALCOMP
  • 2014-12-19 Listing Removed MiRealSource-MiMLS
  • 2014-11-25 Price Changed $46,500 REALCOMP
  • 2014-10-23 Listed $46,500 MiRealSource-MiMLS
  • 2001-04-04 Sold (Public Records) $47,000 Public Records
  • 1997-12-01 Sold (Public Records) $20,000 Public Records

Property tax history

+1.7%/yr

Latest (2025): $3,123 · +17.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…