CashFlowRE
Sign in Sign up
8501 Allen Rd
D Composite 44.99
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).

  • Cash flow +12.5/30.0
  • ARV discount +12.1/15.0
  • Livability +4.5/5.0
  • 1% rule +4.0/10.0
  • DSCR +3.7/10.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

8501 Allen Rd · Allen Park, MI 48101
3 bd · 1.0 ba · 999 sqft · SingleFamily public records · 26 Days on market
Built 1956 7,841 sqft lot Est $195k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 8501 Allen Rd in the heart of Allen Park! This charming home is the perfect opportunity for first-time home buyers looking to build equity or investors seeking a solid addition to their portfolio. Featuring a functional layout, spacious living areas, and great potential, this property offers endless possibilities to make it your own. Conveniently located near shopping, restaurants, schools, parks, and major freeways for an easy commute. Whether you're looking for a place to call home or your next investment opportunity, this property is full of value and potential. Don't miss your chance to schedule your private showing today!

Key facts

  • 7,841 sq ft lot
  • Built 1956
  • Listed 26 days

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One level; Ground-level entry with steps
  • Construction: Brick construction
  • Exterior features: Paved road access; Lot dimensions approximately 86.46 x 141.53 feet; Lot around 0.18 acres

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating (natural gas)
  • Interior features: 6 total rooms; Unfinished basement

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 $175k.

Deal economics

  • At list price, monthly cash flow is $-24 ($-292/yr) — negative.
  • To cash-flow at today's rent, offer at most $171k (2.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $158k (9.7% below list).
  • Recommended offer: $158k (9.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 4.5% in Allen Park — 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 89/100 on livability (#9 in MI, #128 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools C-.
  • Allen Park Public Schools (suburban): math 24% / reading 46% proficiency, ranked #254 of 540 in MI (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 79 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 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 $5k 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

  • It's been on market 26 days — a 2% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $158,109 (9.7% 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 1956 — 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. 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?
  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
0.90%
Cap rate
6.13%
Cash-on-cash
-0.60%
DSCR
0.97
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$194,805
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15792 Oceana Ave 0.46mi 3/1.0 1,000 (+0%) 5mo $193,000 $193 75
15591 Aster Ave 0.22mi 3/1.0 1,071 (+7%) 9mo $239,000 $223 70
15044 Oceana Ave 0.69mi 3/1.0 1,000 (+0%) 2mo $195,000 $195 66
9290 Allen Rd 0.44mi 3/1.5 1,073 (+7%) 3mo $242,000 $226 62
8054 Robinson Ave 0.63mi 3/1.0 1,053 (+5%) 4mo $215,000 $204 58
9616 Colwell Ave 0.67mi 3/1.0 1,031 (+3%) 6mo $175,000 $170 58
9840 Carter Ave 0.71mi 3/1.0 1,020 (+2%) 10mo $146,000 $143 55
9250 Rosedale Blvd 0.75mi 3/1.0 1,031 (+3%) 8mo $200,000 $194 53
18765 Dale Ave 0.63mi 3/2.0 1,104 (+10%) 1mo $275,000 $249 48
15022 Jonas Ave 0.64mi 2/1.0 (-1) 910 (-9%) 5mo $176,000 $193 46
20150 Wick Rd 0.74mi 3/1.0 921 (-8%) 9mo $145,000 $157 45
9687 Seavitt Dr 0.74mi 3/1.5 1,120 (+12%) 4mo $232,500 $208 40

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
-17.2%
Equity multiple
0.39×
Total profit
$-29,846
Equity at exit
$26,093
10-year hold
IRR
-9.1%
Equity multiple
0.43×
Total profit
$-27,732
Equity at exit
$15,131

Cash invested: $49,000 (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 48101

Active inventory
79
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,581 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$283 /mo · $3,394/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$332
Net cashflow
$-24

Break-even live

Break-even rent $1,612
Max offer price $170,695
Occupancy floor 97%

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
$43,750
Closing costs
$5,250
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9725 Ruth Allen Park, MI 3.0 1.5 1110 $1,800 $1.62 3d 1 0.30mi
9814 Quandt Ave Allen Park, MI 3.0 2.0 1050 $1,800 $1.71 44d 1 0.71mi
9725 Fox Ave Allen Park, MI 3.0 1.5 940 $1,850 $1.97 44d 1 0.89mi
9918 Allen Pointe Dr Allen Park, MI 1.0–2.0 1.0–2.0 678 $1,125 $1.66 12d 1 0.91mi
10019 Allen Pointe Dr Allen Park, MI 2.0 1.5 796 $1,055 $1.33 12d 1 0.96mi
2235 Moore Rd Unit 1 Lincoln Park, MI 2.0 1.0 800 $1,000 $1.25 24d 1 1.04mi
15806 Meyer Ave Allen Park, MI 3.0 2.0 1100 $1,650 $1.50 2d 1 1.17mi

Listing history 15 events

  1. 2026-06-16
    statusdays on market $175,000 Pending 26 DOM
  2. 2026-06-15
    days on market $175,000 Active 25 DOM
  3. 2026-06-13
    days on market $175,000 Active 23 DOM
  4. 2026-06-13
    days on market $175,000 Active 22 DOM
  5. 2026-06-09
    days on market $175,000 Active 19 DOM
  6. 2026-06-08
    days on market $175,000 Active 18 DOM
  7. 2026-06-07
    days on market $175,000 Active 17 DOM
  8. 2026-06-04
    days on market $175,000 Active 14 DOM
  9. 2026-06-03
    days on market $175,000 Active 13 DOM
  10. 2026-06-02
    days on market $175,000 Active 12 DOM
  11. 2026-06-01
    days on market $175,000 Active 11 DOM
  12. 2026-05-31
    days on market $175,000 Active 10 DOM
  13. 2026-05-22
    listed $175,000 Active 645-char remark
    Show marketing remark (645 chars)

    Welcome to 8501 Allen Rd in the heart of Allen Park! This charming home is the perfect opportunity for first-time home buyers looking to build equity or investors seeking a solid addition to their portfolio. Featuring a functional layout, spacious living areas, and great potential, this property offers endless possibilities to make it your own. Conveniently located near shopping, restaurants, schools, parks, and major freeways for an easy commute. Whether you're looking for a place to call home or your next investment opportunity, this property is full of value and potential. Don't miss your chance to schedule your private showing today!

  14. 2026-05-22
    listed $175,000 Active
    Show marketing remark (645 chars)

    Welcome to 8501 Allen Rd in the heart of Allen Park! This charming home is the perfect opportunity for first-time home buyers looking to build equity or investors seeking a solid addition to their portfolio. Featuring a functional layout, spacious living areas, and great potential, this property offers endless possibilities to make it your own. Conveniently located near shopping, restaurants, schools, parks, and major freeways for an easy commute. Whether you're looking for a place to call home or your next investment opportunity, this property is full of value and potential. Don't miss your chance to schedule your private showing today!

  15. 2026-05-19
    historical $175,000 645-char remark
    Show marketing remark (645 chars)

    Welcome to 8501 Allen Rd in the heart of Allen Park! This charming home is the perfect opportunity for first-time home buyers looking to build equity or investors seeking a solid addition to their portfolio. Featuring a functional layout, spacious living areas, and great potential, this property offers endless possibilities to make it your own. Conveniently located near shopping, restaurants, schools, parks, and major freeways for an easy commute. Whether you're looking for a place to call home or your next investment opportunity, this property is full of value and potential. Don't miss your chance to schedule your private showing today!

ⓘ 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
$3,394 · $283/mo
Projected year-2 tax
$3,394 · $283/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 ≥96°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
$18,973
− Mortgage interest
−$9,803
− Property taxes
−$3,394
− Insurance
−$875
− Repairs & maintenance
−$1,518
− Management
−$1,518
− Depreciation
−$5,091
Taxable loss
−$3,225
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$774
After-tax cash flow
$482/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
Allen Park Public Schools
NCES district ID
2602520
Math proficiency
24% ▼ -14.00%
Reading proficiency
46% ▼ -4.00%
Median HH income
$64,196
Composite
31.62/100
National rank
#5941
State rank
#254 of 540 in MI

Livability — Allen Park

Score
89/100
State rank
#9
US rank
#128

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Allen Park, MI
County
Wayne County · 1,562,939 people
City population
27,925
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
27,925
Household income
$81,655
Rent vs Own
12.7% rent · 87.3% own
Severe rent burden
142.0

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 White (77%)
Race & ethnicity
White 77% Hispanic / Latino 13% Two or more races 8% Black 5% Asian 1%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Romanian 14% Lithuanian 3% Slovak 3%
Foreign-born
5% · Canada
Languages at home
89% English-only · Spanish 7% Other Indo-European 2% Russian/Polish/Slavic 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
▼ -170.93%
Current HPI
215.3923
Rent YoY
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

+0.0% since first listed
3 events — show timeline
  • 2026-05-22 Listed $175,000 MiRealSource-MiMLS
  • 2026-05-22 Listed $175,000 REALCOMP
  • 2026-05-19 Coming Soon $175,000 MiRealSource-MiMLS

Property tax history

+1.2%/yr

Latest (2025): $3,394 · -13.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…