CashFlowRE
Sign in Sign up
19304 Connecticut St
C+ Composite 60.2
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.6/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$145,000

19304 Connecticut St · Roseville, MI 48066
2 bd · 1.5 ba · 688 sqft · SingleFamily public records · 10 Days on market
Built 1950 4,356 sqft lot Est $114k · 27% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to 19304 Connecticut and move-in-ready ranch in the heart of Roseville! This charming home offers 2 spacious bedrooms, 2 full bathrooms, and a finished basement that provides additional living and entertaining space. Recent updates include a newer furnace (approximately 2-3 years old) and central air conditioning installed in 2021, giving buyers added peace of mind. The finished basement features a full bathroom and plenty of room for a family room, home office, gym, or recreation area. Outside, you'll find a detached 2-car garage and a manageable yard perfect for relaxing or entertaining. Conveniently located near shopping, dining, parks, and major freeways, this home is a fantastic opportunity for first-time buyers, downsizers, or anyone looking for a well-cared-for property. Schedule your showing today! Seller is selling the property as-is.

Key facts

  • 4,356 sq ft lot
  • 2 garage spots
  • Built 1950

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One level; Ground-level entry with steps; Vinyl siding
  • Construction: Built with vinyl siding; Brick/mortar foundation
  • Exterior features: Paved road access; Lot approximately 0.1 acre (40 x 104); No pool

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating; Natural gas heating
  • Interior features: Finished basement; Total of 4 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 2-bed/1.5-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $2k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $145k).
  • Cap rate 18.7% vs local median 6.0% in Roseville — 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 72/100 on livability (#258 in MI) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety D+, employment D, schools F.
  • Roseville Community Schools (suburban): math 11% / reading 24% proficiency, ranked #483 of 540 in MI (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents flat; 265 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).
  • At $3,094/mo this rent would consume 60% of the median local household income ($62k/yr) (locally 1712% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 0.4% rent growth), your $41k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 22y 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 $23k; list at $145k implies a 528% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $145,000

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 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
2.13%
Cap rate
18.72%
Cash-on-cash
44.37%
DSCR
2.97
GRM
3.9

CMA / ARV

ARV (on-the-fly)
$114,208
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19590 Georgia St 0.25mi 2/1.0 700 (+2%) 12mo $145,000 $207 73
20069 E 12 Mile Rd 0.46mi 2/1.0 688 (0%) 16mo $155,000 $225 63
19530 Waldron St 0.33mi 2/1.0 725 (+5%) 16mo $120,000 $166 60
17964 Delaware St 0.61mi 2/1.0 700 (+2%) 12mo $112,500 $161 57
27734 Lasslett Street St 0.73mi 2/1.0 700 (+2%) 6mo $116,000 $166 56
19136 Florian St 0.59mi 2/1.0 748 (+9%) 1mo $139,000 $186 55
28790 Melvin St 0.56mi 2/1.0 707 (+3%) 17mo $103,000 $146 54
27851 O'neil St 0.66mi 2/1.0 720 (+5%) 8mo $119,900 $167 53
27825 Van Howe St 0.69mi 2/1.0 700 (+2%) 14mo $46,500 $66 52
27871 Oneil St 0.64mi 2/1.0 720 (+5%) 17mo $115,000 $160 46
27750 Van Howe St 0.72mi 3/1.0 (+1) 786 (+14%) 22mo $107,500 $137 17

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 · 0.39% rent growth · sell at horizon

5-year hold
IRR
38.4%
Equity multiple
2.58×
Total profit
$64,208
Equity at exit
$21,620
10-year hold
IRR
43.6%
Equity multiple
4.65×
Total profit
$148,230
Equity at exit
$12,537

Cash invested: $40,600 (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 48066

Rents YoY
0.4%
Active inventory
265
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$3,094 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$122 /mo · $1,467/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$650
Net cashflow
$1,501

Break-even live

Break-even rent $1,194
Max offer price $145,000
Occupancy floor 46%

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
$36,250
Closing costs
$4,350
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
20411 Twelve Mile Rd Unit 7 Roseville, MI 1.0 1.0 600 $975 $1.62 18d 1 0.60mi
18451 Sharon Ln Unit 1032334P Roseville, MI 1.0 1.0 742 $3,932 $5.30 14d 1 0.77mi
18459 Sharon Ln Unit 1032344P Roseville, MI 1.0 1.0 742 $3,035 $4.09 12d 1 0.77mi
18447 Sharon Ln Unit 1032337P Roseville, MI 1.0 1.0 742 $3,468 $4.67 16d 1 0.78mi
18443 Sharon Ln Unit 1032345P Roseville, MI 1.0 1.0 742 $3,286 $4.43 1d 1 0.78mi
18431 Sharon Ln Unit 1032346P Roseville, MI 1.0 1.0 742 $3,695 $4.98 14d 1 0.78mi
18423 Sharon Ln Unit 1032353P Roseville, MI 1.0 1.0 742 $3,458 $4.66 14d 1 0.78mi
18423 Sharon Ln Unit 1032349P Roseville, MI 1.0 1.0 742 $3,210 $4.33 1d 1 0.79mi
18389 Sharon Ln Unit 1032350P Roseville, MI 1.0 1.0 742 $3,470 $4.68 16d 1 0.80mi
18377 Sharon Ln Unit 1032361P Roseville, MI 1.0 1.0 742 $4,242 $5.72 43d 1 0.81mi
18377 Sharon Ln Unit 1032363P Roseville, MI 1.0 1.0 742 $4,015 $5.41 14d 1 0.81mi
18355 Mesle St Unit 1032347P Roseville, MI 1.0 1.0 742 $3,878 $5.23 12d 1 0.83mi
27850 Gratiot Ave Unit 1032354P Roseville, MI 1.0 1.0 742 $3,590 $4.84 1d 1 0.85mi
18340 Mesle St Unit 1032351P Roseville, MI 1.0 1.0 742 $3,167 $4.27 10d 1 0.86mi
18308 Mesle St Unit 1032362P Roseville, MI 1.0 1.0 742 $3,072 $4.14 5d 1 0.87mi
28368 Rosemont St Roseville, MI 2.0 1.0 696 $1,500 $2.16 21d 1 1.13mi
17134 E Thirteen Mile Rd Roseville, MI 1.0–2.0 1.0 825 $1,269 $1.54 1d 16 1.32mi
19700 Masonic Roseville, MI 1.0–2.0 1.0 874 $1,400 $1.60 1d 12 1.43mi

Listing history 7 events

  1. 2026-06-15
    status $145,000 Pending 10 DOM
  2. 2026-06-15
    days on market $145,000 Active 10 DOM
  3. 2026-06-13
    days on market $145,000 Active 8 DOM
  4. 2026-06-09
    days on market $145,000 Active 4 DOM
  5. 2026-06-08
    days on market $145,000 Active 3 DOM
  6. 2026-06-07
    remarks 693-char remark
  7. 2026-06-07
    listed $145,000 Active 2 DOM

ⓘ 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
$1,467 · $122/mo
Projected year-2 tax
$1,850 · $154/mo
Expected delta
+$383/yr (+$32/mo · 26.1%)

ⓘ 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 1/10 Low
  • 🫁 Air quality 4/10 Moderate 4 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
$37,128
− Mortgage interest
−$8,122
− Property taxes
−$1,467
− Insurance
−$725
− Repairs & maintenance
−$2,970
− Management
−$2,970
− Depreciation
−$4,218
Taxable income
$16,655
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,997
After-tax cash flow
$14,017/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
Roseville Community Schools
NCES district ID
2630210
Math proficiency
11% ▼ -8.00%
Reading proficiency
24% ▼ -7.00%
Median HH income
$41,590
Composite
14.98/100
National rank
#9363
State rank
#483 of 540 in MI

Livability — Roseville

Score
72/100
State rank
#258
US rank
#6400

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Roseville, MI
County
Macomb County · 638,552 people
City population
47,123
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
47,123
Household income
$62,182
Rent vs Own
34.4% rent · 65.6% own
Severe rent burden
1712.0

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
Predominantly White (65%)
Race & ethnicity
White 65% Black 23% Two or more races 7% Hispanic / Latino 4% Asian 2%
Common ancestry
Romanian 12% Lithuanian 4% Slovak 2%
Foreign-born
5% · Canada
Languages at home
93% English-only · Spanish 2% Russian/Polish/Slavic 1% Other Indo-European 1%

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
▼ -232.95%
Current HPI
217.4171
Rent YoY
▲ 0.39%
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

+249.4% since first listed
16 events — show timeline
  • 2026-06-06 Listed $145,000 REALCOMP
  • 2026-06-06 Listed $145,000 MiRealSource-MiMLS
  • 2026-06-05 Coming Soon $145,000 MiRealSource-MiMLS
  • 2010-10-07 Sold (MLS) $23,100 REALCOMP
  • 2010-10-07 Sold (MLS) $23,100 MiRealSource-MiMLS
  • 2010-09-22 Listing Removed MiRealSource-MiMLS
  • 2010-09-16 Listed $23,100 REALCOMP
  • 2010-09-16 Listed $23,100 MiRealSource-MiMLS
  • 2009-10-29 Listing Removed MiRealSource-MiMLS
  • 2009-05-27 Listed $104,000 MiRealSource-MiMLS
  • 2004-07-08 Sold (Public Records) $109,875 Public Records
  • 2004-05-24 Sold (MLS) $109,875 MiRealSource-MiMLS
  • 2004-05-07 Listing Removed MiRealSource-MiMLS
  • 2004-03-26 Listed $114,875 MiRealSource-MiMLS
  • 1992-07-30 Sold (Public Records) $52,000 Public Records
  • 1987-03-17 Sold (Public Records) $41,500 Public Records

Property tax history

+3.9%/yr

Latest (2025): $1,467 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…