CashFlowRE
Sign in Sign up
22439 Curie Ave
C+ Composite 64.22
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 +26.3/30.0
  • ARV discount +10.8/15.0
  • DSCR +8.9/10.0
  • 1% rule +7.6/10.0
  • Livability +3.7/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$90,000

22439 Curie Ave · Warren, MI 48091
2 bd · 1.0 ba · 625 sqft · SingleFamily public records · 23 Days on market
Built 1938 0.30 ac lot $144/sqft · 7% below area Est $97k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Country feel with city convenience! Enjoy a large, private lot surrounded by green space, featuring a fully fenced, spacious backyard, generous side yard, and a detached two-car garage. Charming details like wood shingle siding add character to the home's exterior. Inside, this cozy one-story, two-bedroom home makes the most of its layout, offering comfortable living despite its smaller footprint. Both bedrooms are conveniently located just off the main living area, while abundant windows & open sightlines bring in natural light and peaceful views of the outdoors. The kitchen, with its white and almond palette, offers a great opportunity for a new owner to add their personal touch--whether your style leans modern, boho, or cottage-inspired. A fresh coat of paint could easily transform the space into your own unique retreat. All kitchen and laundry appliances are included. Ideally located just minutes (approximately 4 minutes) from schools, shopping, and dining. Immediate occupancy

Key facts

  • Private lot
  • Wood shingle siding
  • Abundant windows

Tags

PRIVATE LOTFULLY FENCED BACKYARDDETACHED TWO-CAR GARAGEWOOD SHINGLE SIDINGABUNDANT WINDOWSOPEN SIGHTLINES

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 2-bed/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $167 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $89k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 5.3% in Warren — 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 74/100 on livability (#171 in MI, #4,491 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D, amenities D, employment D.
  • Fitzgerald Public Schools (urban): math 8% / reading 23% proficiency, ranked #503 of 540 in MI (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.4%/yr); 168 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Macomb County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($89k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 27y 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 $45k; list at $90k implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1938 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $88,650 (1.5% below list)

Questions for the listing agent

  1. Built in 1938 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is D 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?
  6. 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.
  7. 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.
  8. 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
1.26%
Cap rate
9.41%
Cash-on-cash
11.12%
DSCR
1.49
GRM
6.6

CMA / ARV

ARV (median comp)
$97,180
List price
$90,000
Delta
-7.39%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
22439 Curie Ave 0.00mi 1/1.0 (-1) 625 (0%) 1mo $85,000 $136 94
21771 Cunningham Ave 0.46mi 2/1.0 696 (+11%) 4mo $125,000 $180 56
21589 Curie Ave 0.33mi 2/1.0 718 (+15%) 8mo $111,500 $155 53
21576 Sunset Ave 0.62mi 2/1.0 573 (-8%) 6mo $50,000 $87 52
21106 Audrey St 0.57mi 2/1.0 696 (+11%) 6mo $53,000 $76 49
21116 Cyman Ave 0.56mi 2/1.0 710 (+14%) 3mo $85,000 $120 49
20846 Atlantic Ave 0.67mi 2/1.0 696 (+11%) 10mo $85,000 $122 41
20761 Atlantic Ave 0.74mi 2/1.0 696 (+11%) 20mo $45,000 $65 30

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 · 2.35% rent growth · sell at horizon

5-year hold
IRR
-4.9%
Equity multiple
0.82×
Total profit
$-4,600
Equity at exit
$13,419
10-year hold
IRR
4.0%
Equity multiple
1.28×
Total profit
$7,045
Equity at exit
$7,782

Cash invested: $25,200 (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 48091

Rents YoY
2.4%
Active inventory
168
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,130 high interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$150 /mo · $1,801/yr
Insurance
$38
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$237
Net cashflow
$167

Break-even live

Break-even rent $919
Max offer price $90,000
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
$22,500
Closing costs
$2,700
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
7033 Westminster Ave Warren, MI 2.0 1.0 561 $1,050 $1.87 43d 1 1.17mi
7275 Chalmers Ave Warren, MI 2.0 1.0 703 $1,200 $1.71 24d 1 1.19mi
8036 Hupp Ave Warren, MI 2.0 1.0 680 $1,150 $1.69 43d 1 1.35mi
21155 Warner Ave Warren, MI 2.0 1.0 756 $1,029 $1.36 24d 1 1.41mi
8103 Lozier Ave Unit 2 Warren, MI 1.0 1.0 600 $650 $1.08 43d 1 1.47mi
7605 Jackson Ave Warren, MI 2.0 1.0 600 $1,165 $1.94 24d 1 1.47mi

Listing history 32 events

  1. 2026-05-15
    status Pending 1001-char remark
    Show marketing remark (1001 chars)

    Country feel with city convenience! Enjoy a large, private lot surrounded by green space, featuring a fully fenced, spacious backyard, generous side yard, and a detached two-car garage. Charming details like wood shingle siding add character to the home's exterior. Inside, this cozy one-story, two-bedroom home makes the most of its layout, offering comfortable living despite its smaller footprint. Both bedrooms are conveniently located just off the main living area, while abundant windows & open sightlines bring in natural light and peaceful views of the outdoors. The kitchen, with its white and almond palette, offers a great opportunity for a new owner to add their personal touch--whether your style leans modern, boho, or cottage-inspired. A fresh coat of paint could easily transform the space into your own unique retreat. All kitchen and laundry appliances are included. Ideally located just minutes (approximately 4 minutes) from schools, shopping, and dining. Immediate occupancy

  2. 2026-05-15
    status Pending 1001-char remark
    Show marketing remark (1001 chars)

    Country feel with city convenience! Enjoy a large, private lot surrounded by green space, featuring a fully fenced, spacious backyard, generous side yard, and a detached two-car garage. Charming details like wood shingle siding add character to the home's exterior. Inside, this cozy one-story, two-bedroom home makes the most of its layout, offering comfortable living despite its smaller footprint. Both bedrooms are conveniently located just off the main living area, while abundant windows & open sightlines bring in natural light and peaceful views of the outdoors. The kitchen, with its white and almond palette, offers a great opportunity for a new owner to add their personal touch--whether your style leans modern, boho, or cottage-inspired. A fresh coat of paint could easily transform the space into your own unique retreat. All kitchen and laundry appliances are included. Ideally located just minutes (approximately 4 minutes) from schools, shopping, and dining. Immediate occupancy

  3. 2026-05-15
    status Pending
    Show marketing remark (1001 chars)

    Country feel with city convenience! Enjoy a large, private lot surrounded by green space, featuring a fully fenced, spacious backyard, generous side yard, and a detached two-car garage. Charming details like wood shingle siding add character to the home's exterior. Inside, this cozy one-story, two-bedroom home makes the most of its layout, offering comfortable living despite its smaller footprint. Both bedrooms are conveniently located just off the main living area, while abundant windows & open sightlines bring in natural light and peaceful views of the outdoors. The kitchen, with its white and almond palette, offers a great opportunity for a new owner to add their personal touch--whether your style leans modern, boho, or cottage-inspired. A fresh coat of paint could easily transform the space into your own unique retreat. All kitchen and laundry appliances are included. Ideally located just minutes (approximately 4 minutes) from schools, shopping, and dining. Immediate occupancy

  4. 2026-04-21
    listed $90,000 Active 1001-char remark
    Show marketing remark (1001 chars)

    Country feel with city convenience! Enjoy a large, private lot surrounded by green space, featuring a fully fenced, spacious backyard, generous side yard, and a detached two-car garage. Charming details like wood shingle siding add character to the home's exterior. Inside, this cozy one-story, two-bedroom home makes the most of its layout, offering comfortable living despite its smaller footprint. Both bedrooms are conveniently located just off the main living area, while abundant windows & open sightlines bring in natural light and peaceful views of the outdoors. The kitchen, with its white and almond palette, offers a great opportunity for a new owner to add their personal touch--whether your style leans modern, boho, or cottage-inspired. A fresh coat of paint could easily transform the space into your own unique retreat. All kitchen and laundry appliances are included. Ideally located just minutes (approximately 4 minutes) from schools, shopping, and dining. Immediate occupancy

  5. 2026-04-21
    listed $90,000 Active 1001-char remark
    Show marketing remark (1001 chars)

    Country feel with city convenience! Enjoy a large, private lot surrounded by green space, featuring a fully fenced, spacious backyard, generous side yard, and a detached two-car garage. Charming details like wood shingle siding add character to the home's exterior. Inside, this cozy one-story, two-bedroom home makes the most of its layout, offering comfortable living despite its smaller footprint. Both bedrooms are conveniently located just off the main living area, while abundant windows & open sightlines bring in natural light and peaceful views of the outdoors. The kitchen, with its white and almond palette, offers a great opportunity for a new owner to add their personal touch--whether your style leans modern, boho, or cottage-inspired. A fresh coat of paint could easily transform the space into your own unique retreat. All kitchen and laundry appliances are included. Ideally located just minutes (approximately 4 minutes) from schools, shopping, and dining. Immediate occupancy

  6. 2026-04-21
    listed $90,000 Active
    Show marketing remark (1001 chars)

    Country feel with city convenience! Enjoy a large, private lot surrounded by green space, featuring a fully fenced, spacious backyard, generous side yard, and a detached two-car garage. Charming details like wood shingle siding add character to the home's exterior. Inside, this cozy one-story, two-bedroom home makes the most of its layout, offering comfortable living despite its smaller footprint. Both bedrooms are conveniently located just off the main living area, while abundant windows & open sightlines bring in natural light and peaceful views of the outdoors. The kitchen, with its white and almond palette, offers a great opportunity for a new owner to add their personal touch--whether your style leans modern, boho, or cottage-inspired. A fresh coat of paint could easily transform the space into your own unique retreat. All kitchen and laundry appliances are included. Ideally located just minutes (approximately 4 minutes) from schools, shopping, and dining. Immediate occupancy

  7. 2020-12-22
    soldstatus $45,000
  8. 2020-12-10
    soldstatus $45,000 Sold
  9. 2020-12-10
    soldstatus $45,000 Closed
  10. 2020-10-24
    status Pending
  11. 2020-10-23
    price $52,000
  12. 2020-10-23
    listed $45,000 Active
  13. 2020-10-23
    listed $52,000
  14. 2020-10-23
    historical
  15. 2020-10-23
    price $52,000
  16. 2016-03-29
    soldstatus $26,000
  17. 2016-03-18
    soldstatus $26,000 Sold
  18. 2016-03-18
    soldstatus $26,000
  19. 2016-01-19
    status Pending
  20. 2016-01-15
    historical
  21. 2015-12-07
    listed $28,500 Active
  22. 2015-12-07
    listed $28,500
  23. 2010-12-06
    soldstatus $13,000
  24. 2010-12-06
    soldstatus $13,000
  25. 2010-12-03
    historical
  26. 2010-06-27
    listed $10,000
  27. 2010-06-27
    listed $10,000
  28. 2000-06-14
    soldstatus $63,000
  29. 2000-05-16
    soldstatus $63,000
  30. 2000-03-10
    historical
  31. 1999-12-27
    listed $64,900
  32. 1992-10-13
    soldstatus $34,500

ⓘ 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
$1,801 · $150/mo
Projected year-2 tax
$1,801 · $150/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 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$13,565
− Mortgage interest
−$5,041
− Property taxes
−$1,801
− Insurance
−$1,248
− Repairs & maintenance
−$1,085
− Management
−$1,085
− Depreciation
−$2,618
Taxable income
$686
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$165
After-tax cash flow
$1,839/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
Fitzgerald Public Schools
NCES district ID
2614460
Math proficiency
8% ▼ -8.00%
Reading proficiency
23% ▼ -11.00%
Median HH income
$34,828
Composite
12.67/100
National rank
#9608
State rank
#503 of 540 in MI

Livability — Warren

Score
74/100
State rank
#171
US rank
#4491

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Warren, MI
County
Macomb County · 638,552 people
City population
114,937
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
30,696
Household income
$54,230
Rent vs Own
35.1% rent · 64.9% own
Severe rent burden
1296.0

Population outlook (Macomb County) Hauer SSP2

Today (2025)
925,296 people
By 2030
948,226 · +2.5%
By 2040
983,961 · +6.3%
By 2050
1,010,200 · +9.2%
By 2075
1,076,222 · +16.3%
By 2100
1,077,065 · +16.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 47% Black 25% Asian 19% Two or more races 5% Hispanic / Latino 3% Native American 2%
Common ancestry
Romanian 7% Lithuanian 2% Slovak 1%
Foreign-born
16% · Canada
Languages at home
77% English-only · Other Indo-European 14% Other Asian/Pacific 3% Russian/Polish/Slavic 2%

Political lean MEDSL · Macomb

2024 margin
R (+13.7) · D 42.2% · R 55.9% · Other 1.9%
2008→2024 swing
-22.3pp toward R · 2008: 8.6pp · 2024: -13.7pp
All cycles
2024: R+13.7 2020: R+8.1 2016: R+11.6 2012: D+4.0 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -199.66%
Current HPI
177.9273
Rent YoY
▲ 2.35%
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

+160.9% since first listed
32 events — show timeline
  • 2026-05-15 Pending REALCOMP
  • 2026-05-15 Pending MiRealSource-MiMLS
  • 2026-05-15 Pending SW Michigan MLS
  • 2026-04-21 Listed $90,000 SW Michigan MLS
  • 2026-04-21 Listed $90,000 MiRealSource-MiMLS
  • 2026-04-21 Listed $90,000 REALCOMP
  • 2020-12-22 Sold (Public Records) $45,000 Public Records
  • 2020-12-10 Sold (MLS) $45,000 MiRealSource-MiMLS
  • 2020-12-10 Sold (MLS) $45,000 REALCOMP
  • 2020-10-24 Pending REALCOMP
  • 2020-10-23 Price Changed $52,000 MiRealSource-MiMLS
  • 2020-10-23 Listing Removed MiRealSource-MiMLS
  • 2020-10-23 Listed $52,000 MiRealSource-MiMLS
  • 2020-10-23 Listed $45,000 REALCOMP
  • 2020-10-23 Price Changed $52,000 REALCOMP
  • 2016-03-29 Sold (Public Records) $26,000 Public Records
  • 2016-03-18 Sold (MLS) $26,000 MiRealSource-MiMLS
  • 2016-03-18 Sold (MLS) $26,000 REALCOMP
  • 2016-01-19 Pending REALCOMP
  • 2016-01-15 Listing Removed MiRealSource-MiMLS
  • 2015-12-07 Listed $28,500 REALCOMP
  • 2015-12-07 Listed $28,500 MiRealSource-MiMLS
  • 2010-12-06 Sold (MLS) $13,000 MiRealSource-MiMLS
  • 2010-12-06 Sold (MLS) $13,000 REALCOMP
  • 2010-12-03 Listing Removed MiRealSource-MiMLS
  • 2010-06-27 Listed $10,000 MiRealSource-MiMLS
  • 2010-06-27 Listed $10,000 REALCOMP
  • 2000-06-14 Sold (Public Records) $63,000 Public Records
  • 2000-05-16 Sold (MLS) $63,000 MiRealSource-MiMLS
  • 2000-03-10 Listing Removed MiRealSource-MiMLS
  • 1999-12-27 Listed $64,900 MiRealSource-MiMLS
  • 1992-10-13 Sold (Public Records) $34,500 Public Records

Property tax history

+8.7%/yr

Latest (2025): $1,801 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…