CashFlowRE
Sign in Sign up
2324 Minnie St
C Composite 59.38
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 +19.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.3/10.0
  • 1% rule +6.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$134,900

2324 Minnie St · Lincoln Park, MI 48146
3 bd · 1.0 ba · 1,080 sqft · SingleFamily public records · 4 Days on market
Built 1950 4,356 sqft lot Est $184k · 27% under

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

Listing remarks MLS

Comfortable and updated single-family home in the heart of Lincoln Park featuring modern touches, spacious living areas, move-in ready appeal, a secluded setting, and ample garage space. Property showings to occur with a Licensed Michigan Realtor Property is subject to probate Approval Buyer to assume city-required repairs

Key facts

  • Single-family home
  • Modern touches
  • Secluded setting

Tags

SINGLE-FAMILY HOMEMODERN TOUCHESSPACIOUS LIVING AREASSECLUDED SETTING

Property features AI

Exterior

  • Parking: Detached garage; Driveway; Basement access to parking; One garage space
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two stories; Ground-level entry; Vinyl siding
  • Construction: Brick/mortar foundation; Vinyl siding exterior
  • Exterior features: Front porch; Paved road access

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Unfinished basement; Five 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 3-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $164 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).
  • Cap rate 7.8% vs local median 6.4% in Lincoln Park — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 80/100 on livability (#82 in MI, #1,720 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D-, crime F, employment D-.
  • Lincoln Park School District (suburban): math 15% / reading 32% proficiency, ranked #440 of 540 in MI (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.7%/yr); 151 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($59k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k 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 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 25y 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.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $134,900

Questions for the listing agent

  1. Built in 1950 — 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. 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
1.10%
Cap rate
7.75%
Cash-on-cash
5.21%
DSCR
1.23
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$183,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2359 Detroit Ave 0.05mi 3/1.0 1,080 (0%) 1mo $196,000 $181 97
2366 Progress Ave 0.12mi 3/1.0 1,120 (+4%) 3mo $145,000 $129 86
14576 Oceana Ave 0.32mi 3/1.0 1,042 (-4%) 2mo $175,000 $168 78
15044 Oceana Ave 0.48mi 3/1.0 1,000 (-7%) 2mo $195,000 $195 64
2071 Meyer Ct 0.48mi 3/1.5 999 (-8%) 2mo $190,000 $190 61
9616 Colwell Ave 0.57mi 3/1.0 1,031 (-4%) 6mo $175,000 $170 61
9949 Sterling Ave 0.70mi 3/1.5 1,050 (-3%) 3mo $234,000 $223 58
2121 Buckingham Ave 0.61mi 3/1.0 1,012 (-6%) 4mo $159,900 $158 58
2119 White Ave 0.71mi 3/1.0 1,000 (-7%) 1mo $166,500 $167 54
1860 Pagel Ave 0.65mi 3/1.0 1,162 (+8%) 6mo $160,000 $138 52
1836 Garfield Ave 0.72mi 2/1.0 (-1) 1,190 (+10%) 2mo $135,000 $113 43
7208 Rosedale Blvd 0.58mi 3/2.0 1,214 (+12%) 7mo $220,000 $181 42

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 · 4.65% rent growth · sell at horizon

5-year hold
IRR
-6.2%
Equity multiple
0.77×
Total profit
$-8,850
Equity at exit
$20,114
10-year hold
IRR
5.5%
Equity multiple
1.44×
Total profit
$16,602
Equity at exit
$11,664

Cash invested: $37,772 (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 48146

Home prices YoY
-32.7%
Rents YoY
4.7%
Active inventory
151
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,478 high interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$240 /mo · $2,877/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$164

Break-even live

Break-even rent $1,270
Max offer price $134,900
Occupancy floor 84%

Sensitivity live

Price -10% $240 -5% $202 +0% $164 +5% $126 +10% $88
Rent -10% $47 -5% $106 +0% $164 +5% $222 +10% $281
Rate -1.0pp $232 -0.5pp $198 base $164 +0.5pp $129 +1.0pp $94

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
$33,725
Closing costs
$4,047
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2235 Moore Rd Unit 1 Lincoln Park, MI 2.0 1.0 800 $1,000 $1.25 25d 1 0.34mi
9725 Fox Ave Allen Park, MI 3.0 1.5 940 $1,850 $1.97 44d 1 0.49mi
9814 Quandt Ave Allen Park, MI 3.0 2.0 1050 $1,800 $1.71 44d 1 0.85mi
9725 Ruth Allen Park, MI 3.0 1.5 1110 $1,800 $1.62 3d 1 0.85mi
1343 Pagel Ave Unit 2-Upper Lincoln Park, MI 2.0 1.0 1000 $1,250 $1.25 18d 1 1.15mi
1552 Hanover St Lincoln Park, MI 2.0 1.0 800 $1,250 $1.56 25d 1 1.17mi
15806 Meyer Ave Allen Park, MI 3.0 2.0 1100 $1,650 $1.50 2d 1 1.28mi
11400 Fordline St Allen Park, MI 1.0–2.0 1.0 880 $1,400 $1.59 0d 1 1.33mi
1760 Saint Johns Blvd Apt 14 Lincoln Park, MI 2.0 1.0 750 $995 $1.33 25d 1 1.40mi
1750 Saint Johns Blvd Unit 17 Lincoln Park, MI 2.0 1.0 750 $1,025 $1.37 25d 1 1.41mi
1532 Euclid St #1 Lincoln Park, MI 2.0 1.0 850 $1,450 $1.71 25d 1 1.42mi

Listing history 24 events

  1. 2026-05-15
    status Pending 324-char remark
    Show marketing remark (324 chars)

    Comfortable and updated single-family home in the heart of Lincoln Park featuring modern touches, spacious living areas, move-in ready appeal, a secluded setting, and ample garage space. Property showings to occur with a Licensed Michigan Realtor Property is subject to probate Approval Buyer to assume city-required repairs

  2. 2026-05-15
    status Pending
    Show marketing remark (324 chars)

    Comfortable and updated single-family home in the heart of Lincoln Park featuring modern touches, spacious living areas, move-in ready appeal, a secluded setting, and ample garage space. Property showings to occur with a Licensed Michigan Realtor Property is subject to probate Approval Buyer to assume city-required repairs

  3. 2026-05-11
    listed $134,900 Active
    Show marketing remark (324 chars)

    Comfortable and updated single-family home in the heart of Lincoln Park featuring modern touches, spacious living areas, move-in ready appeal, a secluded setting, and ample garage space. Property showings to occur with a Licensed Michigan Realtor Property is subject to probate Approval Buyer to assume city-required repairs

  4. 2026-05-11
    listed $134,900 Active 324-char remark
    Show marketing remark (324 chars)

    Comfortable and updated single-family home in the heart of Lincoln Park featuring modern touches, spacious living areas, move-in ready appeal, a secluded setting, and ample garage space. Property showings to occur with a Licensed Michigan Realtor Property is subject to probate Approval Buyer to assume city-required repairs

  5. 2022-02-04
    soldstatus $155,000
  6. 2012-07-05
    historical
  7. 2012-07-05
    historical
  8. 2012-06-06
    soldstatus $47,000
  9. 2012-05-13
    soldstatus $47,000
  10. 2012-01-07
    listed $49,000
  11. 2012-01-07
    listed $49,000
  12. 2012-01-07
    listed $49,000
  13. 2009-11-25
    soldstatus $18,700
  14. 2009-11-25
    soldstatus $18,700
  15. 2009-11-04
    historical
  16. 2009-08-11
    listed $18,700
  17. 2009-08-11
    listed $18,700
  18. 2002-01-25
    soldstatus $92,900
  19. 2001-11-21
    soldstatus $92,900
  20. 2001-11-21
    soldstatus $92,900
  21. 2001-10-21
    historical
  22. 2001-10-14
    listed $89,900
  23. 2001-10-13
    listed $89,900
  24. 1998-09-29
    soldstatus $42,500

ⓘ 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
$2,877 · $240/mo
Projected year-2 tax
$2,877 · $240/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
$17,734
− Mortgage interest
−$7,556
− Property taxes
−$2,877
− Insurance
−$674
− Repairs & maintenance
−$1,419
− Management
−$1,419
− Depreciation
−$3,924
Taxable loss
−$136
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$33
After-tax cash flow
$2,002/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
Lincoln Park School District
NCES district ID
2621600
Math proficiency
15% ▼ -5.00%
Reading proficiency
32% ▬ 0.00%
Median HH income
$41,486
Composite
19.93/100
National rank
#8678
State rank
#440 of 540 in MI

Livability — Lincoln Park

Score
80/100
State rank
#82
US rank
#1720

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lincoln Park, MI
County
Wayne County · 1,562,939 people
City population
39,257
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
39,257
Household income
$58,616
Rent vs Own
31.2% rent · 68.8% own
Severe rent burden
1142.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Hispanic / Latino 25% Two or more races 12% Black 9% Native American 1%
Hispanic origin (detail)
Mexican 19% Puerto Rican 3%
Common ancestry
Romanian 6% Lithuanian 4% Slovak 1%
Foreign-born
9% · Canada
Languages at home
80% English-only · Spanish 17% Arabic 2%

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
▼ -108.25%
Current HPI
222.8545
Rent YoY
▲ 4.65%
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

+217.4% since first listed
24 events — show timeline
  • 2026-05-15 Pending MiRealSource-MiMLS
  • 2026-05-15 Pending REALCOMP
  • 2026-05-11 Listed $134,900 REALCOMP
  • 2026-05-11 Listed $134,900 MiRealSource-MiMLS
  • 2022-02-04 Sold (Public Records) $155,000 Public Records
  • 2012-07-05 Listing Removed REALCOMP
  • 2012-07-05 Listing Removed MiRealSource-MiMLS
  • 2012-06-06 Sold (Public Records) $47,000 Public Records
  • 2012-05-13 Sold (MLS) $47,000 REALCOMP
  • 2012-01-07 Listed $49,000 REALCOMP
  • 2012-01-07 Listed $49,000 REALCOMP
  • 2012-01-07 Listed $49,000 MiRealSource-MiMLS
  • 2009-11-25 Sold (MLS) $18,700 MiRealSource-MiMLS
  • 2009-11-25 Sold (MLS) $18,700 REALCOMP
  • 2009-11-04 Listing Removed MiRealSource-MiMLS
  • 2009-08-11 Listed $18,700 MiRealSource-MiMLS
  • 2009-08-11 Listed $18,700 REALCOMP
  • 2002-01-25 Sold (Public Records) $92,900 Public Records
  • 2001-11-21 Sold (MLS) $92,900 MiRealSource-MiMLS
  • 2001-11-21 Sold (MLS) $92,900 REALCOMP
  • 2001-10-21 Listing Removed MiRealSource-MiMLS
  • 2001-10-14 Listed $89,900 REALCOMP
  • 2001-10-13 Listed $89,900 MiRealSource-MiMLS
  • 1998-09-29 Sold (Public Records) $42,500 Public Records

Property tax history

+6.8%/yr

Latest (2025): $2,877 · -12.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…