CashFlowRE
Sign in Sign up
619 Highland Ave
C- Composite 50.16
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 +15.2/30.0
  • ARV discount +14.2/15.0
  • DSCR +4.6/10.0
  • 1% rule +4.0/10.0
  • 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

$154,900

619 Highland Ave · Lincoln Park, MI 48146
3 bd · 1.0 ba · 1,152 sqft · SingleFamily public records · 19 Days on market
Built 1941 4,356 sqft lot Est $182k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

CHARMING BUNGALOW WITH GREAT BONES! Step inside to a bright, inviting interior filled with natural light through vinyl windows. The open kitchen offers a functional layout with great flow for everyday living and entertaining. Downstairs, the large finished basement provides exceptional additional living space and includes a convenient half bath, poured foundation, and glass block windows. Major mechanical updates include a NEW furnace (2021) and NEW hot water tank, offering added peace of mind. Outside, enjoy the fully fenced backyard - perfect for pets, play, or entertaining - plus a massive attached two-car garage with plenty of room for parking, storage, or workspace!

Key facts

  • Finished basement
  • Open kitchen
  • 4,356 sq ft lot

Tags

BRIGHT INVITING INTERIOROPEN KITCHENFINISHED BASEMENTFULLY FENCED BACKYARDATTACHED TWO CAR GARAGE

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story; Ground-level entry with steps
  • Construction: Aluminum siding; Other exterior materials; Block foundation
  • Exterior features: Covered porch; Patio/porch; Fenced backyard

Interior

  • Kitchen: Free-standing gas range; Free-standing refrigerator
  • Bedrooms: 3 total rooms (includes bedrooms and living areas)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Finished basement; Gas water heater; Free-standing gas range; Free-standing refrigerator
  • Laundry & utility: Gas water heater

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 $155k.

Deal economics

  • At list price, monthly cash flow is $53 ($632/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $139k (10.1% below list).
  • Recommended offer: $139k (10.1% below list) — sets the bar for 1% rule.

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; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 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 19 days — a 2% lower offer ($153k) is reasonable based on typical stale-listing flexibility.
  • 4 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 1941 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $139,306 (10.1% below list)

Questions for the listing agent

  1. Built in 1941 — 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
0.90%
Cap rate
6.70%
Cash-on-cash
1.46%
DSCR
1.06
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$182,016
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
663 Highland Ave 0.04mi 3/1.5 1,200 (+4%) 3mo $195,000 $163 86
547 Moran Ave 0.14mi 3/1.5 1,178 (+2%) 4mo $159,000 $135 84
673 Leblanc St 0.24mi 3/1.0 1,092 (-5%) 0mo $177,900 $163 80
862 Moran Ave 0.24mi 3/1.5 1,201 (+4%) 4mo $176,500 $147 76
844 Harrison Blvd 0.51mi 3/1.0 1,210 (+5%) 3mo $170,000 $140 66
1311 Gregory St 0.67mi 3/1.0 1,128 (-2%) 0mo $145,900 $129 65
866 Clinton St 0.33mi 3/1.0 1,000 (-13%) 2mo $177,500 $178 61
658 6th St 0.58mi 3/1.5 1,206 (+5%) 3mo $190,000 $158 61
2458 River Dr 0.63mi 3/1.0 1,078 (-6%) 1mo $144,000 $134 59
1072 11th St 0.60mi 3/1.5 1,062 (-8%) 1mo $218,000 $205 57
645 Riverbank St 0.48mi 3/1.5 1,036 (-10%) 4mo $165,000 $159 55
552 Bondie St 0.61mi 3/1.0 1,041 (-10%) 4mo $120,000 $115 52

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
-12.2%
Equity multiple
0.55×
Total profit
$-19,391
Equity at exit
$23,096
10-year hold
IRR
-0.8%
Equity multiple
0.94×
Total profit
$-2,564
Equity at exit
$13,393

Cash invested: $43,372 (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
9.3×

Monthly cashflow live

Estimated rent
$1,393 high interval (Pro) →
Mortgage (P&I)
$812
Tax from tax record
$171 /mo · $2,052/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$293
Net cashflow
$53

Break-even live

Break-even rent $1,326
Max offer price $154,900
Occupancy floor 91%

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
$38,725
Closing costs
$4,647
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
357 Emmons Blvd Lincoln Park, MI 3.0 1.0 1268 $1,695 $1.34 1d 1 0.24mi
708 Highland St Unit 1 Wyandotte, MI 2.0 1.0 800 $950 $1.19 17d 1 0.40mi
610 Harrison Blvd Apt 43 Lincoln Park, MI 2.0 1.0 800 $1,050 $1.31 24d 1 0.50mi
610 Harrison Blvd Unit 46 Lincoln Park, MI 2.0 1.0 800 $995 $1.24 2d 1 0.50mi
750 Harrison Blvd Unit 5 Lincoln Park, MI 2.0 1.0 800 $995 $1.24 4d 1 0.50mi
720 Harrison Blvd Unit 20 Lincoln Park, MI 2.0 1.0 800 $1,025 $1.28 2d 1 0.51mi
854 Harrison Blvd Lincoln Park, MI 3.0 1.0 1410 $1,750 $1.24 43d 1 0.54mi
424 4th St Wyandotte, MI 2.0 1.0 925 $1,350 $1.46 24d 1 0.66mi
1343 Pagel Ave Unit 2-Upper Lincoln Park, MI 2.0 1.0 1000 $1,250 $1.25 17d 1 0.77mi
1163 17th St Wyandotte, MI 3.0 1.0 1010 $1,695 $1.68 43d 1 0.81mi
1130 21st St Wyandotte, MI 3.0 1.0 864 $1,420 $1.64 1d 1 0.89mi
170 Bondie St Wyandotte, MI 3.0 1.0 1080 $1,399 $1.30 2d 1 0.91mi
168 Bondie St Wyandotte, MI 3.0 1.0 1080 $1,295 $1.20 5d 1 0.92mi
146 Bondie St Wyandotte, MI 2.0 1.0 820 $1,650 $2.01 1d 1 0.94mi
1159 McKinley St Wyandotte, MI 3.0 1.0 1050 $1,350 $1.29 1d 1 1.00mi
850 Biddle Ave Unit 2 Wyandotte, MI 2.0 1.0 800 $1,300 $1.62 5d 1 1.02mi
4573 3rd St Ecorse, MI 2.0 1.0 1000 $1,300 $1.30 14d 1 1.04mi
1650 19th St Wyandotte, MI 3.0 2.0 1100 $1,899 $1.73 17d 1 1.05mi
1750 Saint Johns Blvd Unit 17 Lincoln Park, MI 2.0 1.0 750 $1,025 $1.37 24d 1 1.19mi
4581 High St Unit 13 Ecorse, MI 2.0 1.0 700 $1,050 $1.50 24d 1 1.20mi
1581 Empire Ave Lincoln Park, MI 2.0 1.0 900 $1,350 $1.50 24d 1 1.20mi
1760 Saint Johns Blvd Apt 14 Lincoln Park, MI 2.0 1.0 750 $995 $1.33 24d 1 1.21mi
4163 Burns Ave Lincoln Park, MI 3.0 1.0 900 $1,500 $1.67 1d 1 1.25mi
1473 Empire Ave Lincoln Park, MI 3.0 2.0 1342 $1,700 $1.27 1d 1 1.31mi
4471 High St Unit 71-7 Ecorse, MI 2.0 1.0 700 $1,150 $1.64 24d 1 1.35mi
4471 High St Unit 81-13 Ecorse, MI 2.0 1.0 700 $1,050 $1.50 24d 1 1.35mi
4435 High St Ecorse, MI 2.0 1.0 792 $1,095 $1.38 5d 1 1.41mi
1537 Chandler Ave Lincoln Park, MI 2.0 1.0 725 $1,100 $1.52 17d 1 1.46mi
4282 7th St Ecorse, MI 3.0 1.0 1144 $1,250 $1.09 24d 1 1.47mi

Listing history 9 events

  1. 2026-06-02
    status $154,900 Pending 19 DOM
  2. 2026-06-01
    days on market $154,900 Active 19 DOM
  3. 2026-05-31
    days on market $154,900 Active 18 DOM
  4. 2026-05-16
    status Active 679-char remark
    Show marketing remark (679 chars)

    CHARMING BUNGALOW WITH GREAT BONES! Step inside to a bright, inviting interior filled with natural light through vinyl windows. The open kitchen offers a functional layout with great flow for everyday living and entertaining. Downstairs, the large finished basement provides exceptional additional living space and includes a convenient half bath, poured foundation, and glass block windows. Major mechanical updates include a NEW furnace (2021) and NEW hot water tank, offering added peace of mind. Outside, enjoy the fully fenced backyard - perfect for pets, play, or entertaining - plus a massive attached two-car garage with plenty of room for parking, storage, or workspace!

  5. 2026-05-16
    status Active
    Show marketing remark (679 chars)

    CHARMING BUNGALOW WITH GREAT BONES! Step inside to a bright, inviting interior filled with natural light through vinyl windows. The open kitchen offers a functional layout with great flow for everyday living and entertaining. Downstairs, the large finished basement provides exceptional additional living space and includes a convenient half bath, poured foundation, and glass block windows. Major mechanical updates include a NEW furnace (2021) and NEW hot water tank, offering added peace of mind. Outside, enjoy the fully fenced backyard - perfect for pets, play, or entertaining - plus a massive attached two-car garage with plenty of room for parking, storage, or workspace!

  6. 2026-05-12
    status Pending 679-char remark
    Show marketing remark (679 chars)

    CHARMING BUNGALOW WITH GREAT BONES! Step inside to a bright, inviting interior filled with natural light through vinyl windows. The open kitchen offers a functional layout with great flow for everyday living and entertaining. Downstairs, the large finished basement provides exceptional additional living space and includes a convenient half bath, poured foundation, and glass block windows. Major mechanical updates include a NEW furnace (2021) and NEW hot water tank, offering added peace of mind. Outside, enjoy the fully fenced backyard - perfect for pets, play, or entertaining - plus a massive attached two-car garage with plenty of room for parking, storage, or workspace!

  7. 2026-05-12
    status Pending
    Show marketing remark (679 chars)

    CHARMING BUNGALOW WITH GREAT BONES! Step inside to a bright, inviting interior filled with natural light through vinyl windows. The open kitchen offers a functional layout with great flow for everyday living and entertaining. Downstairs, the large finished basement provides exceptional additional living space and includes a convenient half bath, poured foundation, and glass block windows. Major mechanical updates include a NEW furnace (2021) and NEW hot water tank, offering added peace of mind. Outside, enjoy the fully fenced backyard - perfect for pets, play, or entertaining - plus a massive attached two-car garage with plenty of room for parking, storage, or workspace!

  8. 2026-05-08
    listed $154,900 Active 679-char remark
    Show marketing remark (679 chars)

    CHARMING BUNGALOW WITH GREAT BONES! Step inside to a bright, inviting interior filled with natural light through vinyl windows. The open kitchen offers a functional layout with great flow for everyday living and entertaining. Downstairs, the large finished basement provides exceptional additional living space and includes a convenient half bath, poured foundation, and glass block windows. Major mechanical updates include a NEW furnace (2021) and NEW hot water tank, offering added peace of mind. Outside, enjoy the fully fenced backyard - perfect for pets, play, or entertaining - plus a massive attached two-car garage with plenty of room for parking, storage, or workspace!

  9. 2026-05-08
    listed $154,900 Active
    Show marketing remark (679 chars)

    CHARMING BUNGALOW WITH GREAT BONES! Step inside to a bright, inviting interior filled with natural light through vinyl windows. The open kitchen offers a functional layout with great flow for everyday living and entertaining. Downstairs, the large finished basement provides exceptional additional living space and includes a convenient half bath, poured foundation, and glass block windows. Major mechanical updates include a NEW furnace (2021) and NEW hot water tank, offering added peace of mind. Outside, enjoy the fully fenced backyard - perfect for pets, play, or entertaining - plus a massive attached two-car garage with plenty of room for parking, storage, or workspace!

ⓘ 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
$2,052 · $171/mo
Projected year-2 tax
$2,219 · $185/mo
Expected delta
+$167/yr (+$14/mo · 8.1%)

ⓘ 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
$16,717
− Mortgage interest
−$8,677
− Property taxes
−$2,052
− Insurance
−$774
− Repairs & maintenance
−$1,337
− Management
−$1,337
− Depreciation
−$4,506
Taxable loss
−$1,968
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$472
After-tax cash flow
$1,104/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

+0.0% since first listed
6 events — show timeline
  • 2026-05-16 Relisted MiRealSource-MiMLS
  • 2026-05-16 Relisted REALCOMP
  • 2026-05-12 Pending MiRealSource-MiMLS
  • 2026-05-12 Pending REALCOMP
  • 2026-05-08 Listed $154,900 REALCOMP
  • 2026-05-08 Listed $154,900 MiRealSource-MiMLS

Property tax history

+0.8%/yr

Latest (2025): $2,052 · -13.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…