CashFlowRE
Sign in Sign up
1426 Leblanc St
F Composite 32.71
Why this score? — see what drove the F 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 +8.2/30.0
  • ARV discount +7.8/15.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • DSCR +2.2/10.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$190,000

1426 Leblanc St · Lincoln Park, MI 48146
3 bd · 1.0 ba · 1,196 sqft · SingleFamily public records · 4 Days on market
Built 1941 4,182 sqft lot Est $191k · at est.

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

Listing remarks MLS

This well-maintained 3-bedroom, 2-full-bath bungalow has been lovingly cared for and features several recent updates that make it truly move-in ready. Inside, you'll enjoy an updated main floor bathroom and a spacious main-floor bedroom with its own door leading directly to the deck. This bedroom is flooded with natural light and offers beautiful views of the backyard oasis, perfect for guests, a home office, or easy one-level living. The home offers a comfortable, functional layout with plenty of natural light throughout. The partially finished basement provides flexible extra space for a family room, play area, workout space, or future finishing. Recent upgrades include a new roof (2021) and a new hot water tank (2022), giving you peace of mind for years to come. Outside is where this home really shines. Step out onto the large deck with gazebo, ideal for entertaining, BBQs, and relaxing evenings. Prepped area already set up for a pool (just add the pool!). Items in the shed stay

Key facts

  • Large deck
  • Natural light
  • Backyard oasis

Tags

UPDATED MAIN FLOOR BATHROOMSPACIOUS MAIN-FLOOR BEDROOMNATURAL LIGHTBACKYARD OASISPARTIALLY FINISHED BASEMENTLARGE DECK

Property features AI

Exterior

  • Utilities: Public water
  • Home design: Single family residence; Residential property
  • Construction: Brick construction; Built in 1941; Asphalt roof
  • Exterior features: Paved road access

Interior

  • Kitchen: Kitchen (two listed)
  • Bedrooms: Primary bedroom (approx. 10.5 x 10.1); Bedroom 2 (approx. 9.7 x 10.2); Bedroom 3 (approx. 22.1 x 15.4)
  • Bathrooms: 2 full bathrooms; Primary bathroom (approx. 8.4 x 6.4); Bathroom 2 (approx. 7.4 x 6.9)
  • Heating & cooling: Forced air heating; Has cooling
  • Interior features: 7 total rooms; Full basement
  • Laundry & utility: Washer; Dryer

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 $190k.

Deal economics

  • At list price, monthly cash flow is $-180 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $158k (16.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $140k (26.3% below list).
  • Recommended offer: $140k (26.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.2% vs local median 6.5% in Lincoln Park — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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: 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.
  • Zoned schools: Hoover School (math 42% / reading 42%, grade F, #547 of 1,397 statewide, top 41%, 278 students, 90% FRL); Lincoln Park Middle School (math 12% / reading 35%, grade F, #399 of 493 statewide, top 81%, 1,105 students, 86% FRL); Lincoln Park High School (math 5% / reading 33%, grade F, #630 of 713 statewide, top 88%, 1,367 students, 79% FRL).
  • Market conditions: Rents rising fast (+4.7%/yr); 154 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 20d 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 $6k 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.
  • 5 sale attempts since 8y 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 $94k; list at $190k implies a 102% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1941 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $139,936 (26.3% 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 1941 — 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. 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 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.74%
Cap rate
5.16%
Cash-on-cash
-4.05%
DSCR
0.82
GRM
11.3

CMA / ARV

ARV (on-the-fly)
$191,360
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4137 Duplex Ave 0.29mi 3/1.0 1,200 (+0%) 1mo $206,000 $172 85
1660 Goddard Rd 0.33mi 3/1.0 1,174 (-2%) 1mo $188,000 $160 81
1119 Harrison Blvd 0.33mi 3/1.0 1,145 (-4%) 1mo $179,900 $157 77
4166 Porter Ave 0.57mi 3/1.0 1,188 (-1%) 2mo $128,000 $108 70
844 Harrison Blvd 0.58mi 3/1.0 1,210 (+1%) 3mo $170,000 $140 69
1311 Gregory St 0.54mi 3/1.0 1,128 (-6%) 1mo $145,900 $129 65
663 Highland Ave 0.71mi 3/1.5 1,200 (+0%) 3mo $195,000 $163 62
1063 19th St 0.64mi 2/1.0 (-1) 1,179 (-1%) 2mo $182,000 $154 62
673 Leblanc St 0.66mi 3/1.0 1,092 (-9%) 1mo $177,900 $163 54
1829 Alard Ave 0.61mi 3/1.0 1,026 (-14%) 1mo $206,000 $201 47
1683 Pagel Ave 0.70mi 3/1.0 1,338 (+12%) 3mo $207,000 $155 45
12813 Birrell St 0.73mi 3/1.0 1,050 (-12%) 2mo $212,000 $202 44

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
-21.3%
Equity multiple
0.25×
Total profit
$-39,861
Equity at exit
$28,330
10-year hold
IRR
-11.6%
Equity multiple
0.26×
Total profit
$-39,401
Equity at exit
$16,428

Cash invested: $53,200 (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 48146

Home prices YoY
-32.7%
Rents YoY
4.7%
Active inventory
154
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$1,399 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$210 /mo · $2,514/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$-180

Break-even live

Break-even rent $1,627
Max offer price $158,275
Occupancy floor

Sensitivity live

Price -10% $-72 -5% $-126 +0% $-180 +5% $-233 +10% $-287
Rent -10% $-290 -5% $-235 +0% $-180 +5% $-124 +10% $-69
Rate -1.0pp $-84 -0.5pp $-131 base $-180 +0.5pp $-229 +1.0pp $-279

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
$47,500
Closing costs
$5,700
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1750 Saint Johns Blvd Unit 17 Lincoln Park, MI 2.0 1.0 750 $1,025 $1.37 26d 1 0.42mi
1760 Saint Johns Blvd Apt 14 Lincoln Park, MI 2.0 1.0 750 $995 $1.33 26d 1 0.44mi
4163 Burns Ave Lincoln Park, MI 3.0 1.0 900 $1,500 $1.67 3d 1 0.49mi
1130 21st St Wyandotte, MI 3.0 1.0 864 $1,420 $1.64 0d 1 0.55mi
854 Harrison Blvd Lincoln Park, MI 3.0 1.0 1410 $1,750 $1.24 45d 1 0.56mi
750 Harrison Blvd Unit 5 Lincoln Park, MI 2.0 1.0 800 $995 $1.24 6d 1 0.65mi
1343 Pagel Ave Unit 2-Upper Lincoln Park, MI 2.0 1.0 1000 $1,250 $1.25 20d 1 0.66mi
720 Harrison Blvd Unit 20 Lincoln Park, MI 2.0 1.0 800 $1,025 $1.28 4d 1 0.68mi
610 Harrison Blvd Unit 46 Lincoln Park, MI 2.0 1.0 800 $995 $1.24 4d 1 0.70mi
610 Harrison Blvd Apt 43 Lincoln Park, MI 2.0 1.0 800 $1,050 $1.31 26d 1 0.70mi
1163 17th St Wyandotte, MI 3.0 1.0 1010 $1,695 $1.68 45d 1 0.72mi
1650 19th St Wyandotte, MI 3.0 2.0 1100 $1,899 $1.73 20d 1 0.81mi
11400 Fordline St Allen Park, MI 1.0–2.0 1.0 880 $1,400 $1.59 0d 1 1.00mi
357 Emmons Blvd Lincoln Park, MI 3.0 1.0 1268 $1,695 $1.34 0d 1 1.00mi
13020 Pullman St Southgate, MI 4.0 1.0 1050 $1,550 $1.48 4d 1 1.01mi
708 Highland St Unit 1 Wyandotte, MI 2.0 1.0 800 $950 $1.19 20d 1 1.16mi
2235 Moore Rd Unit 1 Lincoln Park, MI 2.0 1.0 800 $1,000 $1.25 26d 1 1.27mi
424 4th St Wyandotte, MI 2.0 1.0 925 $1,350 $1.46 26d 1 1.38mi
9725 Fox Ave Allen Park, MI 3.0 1.5 940 $1,850 $1.97 45d 1 1.43mi

Listing history 4 events

  1. 2026-06-08
    statusdays on market $190,000 Pending 4 DOM
  2. 2026-06-07
    days on market $190,000 Active 3 DOM
  3. 2026-06-04
    remarks 699-char remark
    Show marketing remark (996 chars)

    This well-maintained 3-bedroom, 2-full-bath bungalow has been lovingly cared for and features several recent updates that make it truly move-in ready. Inside, you'll enjoy an updated main floor bathroom and a spacious main-floor bedroom with its own door leading directly to the deck. This bedroom is flooded with natural light and offers beautiful views of the backyard oasis, perfect for guests, a home office, or easy one-level living. The home offers a comfortable, functional layout with plenty of natural light throughout. The partially finished basement provides flexible extra space for a family room, play area, workout space, or future finishing. Recent upgrades include a new roof (2021) and a new hot water tank (2022), giving you peace of mind for years to come. Outside is where this home really shines. Step out onto the large deck with gazebo, ideal for entertaining, BBQs, and relaxing evenings. Prepped area already set up for a pool (just add the pool!). Items in the shed stay

  4. 2026-06-04
    listed $190,000 Active 1 DOM
    Show marketing remark (996 chars)

    This well-maintained 3-bedroom, 2-full-bath bungalow has been lovingly cared for and features several recent updates that make it truly move-in ready. Inside, you'll enjoy an updated main floor bathroom and a spacious main-floor bedroom with its own door leading directly to the deck. This bedroom is flooded with natural light and offers beautiful views of the backyard oasis, perfect for guests, a home office, or easy one-level living. The home offers a comfortable, functional layout with plenty of natural light throughout. The partially finished basement provides flexible extra space for a family room, play area, workout space, or future finishing. Recent upgrades include a new roof (2021) and a new hot water tank (2022), giving you peace of mind for years to come. Outside is where this home really shines. Step out onto the large deck with gazebo, ideal for entertaining, BBQs, and relaxing evenings. Prepped area already set up for a pool (just add the pool!). Items in the shed stay

ⓘ 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
$2,514 · $210/mo
Projected year-2 tax
$2,720 · $227/mo
Expected delta
+$206/yr (+$17/mo · 8.2%)

ⓘ 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
$16,792
− Mortgage interest
−$10,643
− Property taxes
−$2,514
− Insurance
−$950
− Repairs & maintenance
−$1,343
− Management
−$1,343
− Depreciation
−$5,527
Taxable loss
−$5,529
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,327
After-tax cash flow
$-828/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

+92.9% since first listed
9 events — show timeline
  • 2026-06-04 Listed $190,000 SW Michigan MLS
  • 2026-06-04 Listed $190,000 REALCOMP
  • 2026-06-04 Listed $190,000 MiRealSource-MiMLS
  • 2019-02-14 Sold (MLS) $94,000 MiRealSource-MiMLS
  • 2019-02-14 Sold (MLS) $94,000 REALCOMP
  • 2019-01-04 Pending MiRealSource-MiMLS
  • 2019-01-04 Pending REALCOMP
  • 2018-12-06 Listed $98,500 MiRealSource-MiMLS
  • 2018-12-06 Listed $98,500 REALCOMP

Property tax history

+4.8%/yr

Latest (2025): $2,514 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…