CashFlowRE
Sign in Sign up
466 W Maxlow Ave
D Composite 43.74
Why this score? — see what drove the D 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 +16.4/30.0
  • ARV discount +7.4/15.0
  • DSCR +5.1/10.0
  • Livability +4.0/5.0
  • 1% rule +3.7/10.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$170,000

466 W Maxlow Ave · Hazel Park, MI 48030
2 bd · 1.0 ba · 771 sqft · SingleFamily public records · 47 Days on market
Built 1929 3,746 sqft lot Est $170k · at est.

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

Listing remarks MLS

Renovated 3-bed, 1-bath bungalow on the Ferndale/Hazel Park border with quick access to I-696/I-75. Corner lot with new sidewalks and a rare fenced private land strip behind the garage. 2026 updates include new flooring, lighting, ceilings, kitchen appliances, bathroom glaze/vanity, washer/dryer, sump pump, and vapor barrier. Roof approx. 2 years old. Turnkey home with great attic storage. Ideal for first-time buyers or investors.

Key facts

  • New sidewalks
  • Great attic storage
  • Corner lot

Tags

CORNER LOTFENCED PRIVATE LAND STRIPNEW SIDEWALKSGREAT ATTIC STORAGE

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water
  • Home design: Single family residence; Residential property; Built in 1929
  • Construction: Aluminum siding; Asphalt roof; Built in 1929
  • Exterior features: Lot of about 0.09 acres

Interior

  • Kitchen: Oven; Microwave; Refrigerator; Dishwasher; Disposal
  • Bedrooms: Primary bedroom (15 x 8); Bedroom 2 (10 x 10); Bedroom 3 (10 x 9)
  • Bathrooms: 1 full bathroom (6 x 5)
  • Heating & cooling: Forced air heating; Has cooling
  • Interior features: Total of 6 rooms; Crawl space basement
  • Laundry & utility: Washer; Dryer; Dedicated laundry room (9 x 7)

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 $170k.

Deal economics

  • At list price, monthly cash flow is $96 ($1k/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 $148k (13.1% below list).
  • Recommended offer: $148k (13.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 81/100 on livability (#65 in MI, #1,385 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+.
  • Hazel Park School District (suburban): math 10% / reading 24% proficiency, ranked #490 of 540 in MI (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Hazel Park Junior High School (math 11% / reading 30%, grade F, #418 of 493 statewide, top 85%, 430 students, 78% FRL); Hazel Park High School (math 12% / reading 27%, grade F, #622 of 713 statewide, top 88%, 587 students, 73% FRL).
  • Market conditions: Rents rising (+2.9%/yr); 141 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 2,614 units permitted in Oakland County in 2024 (721 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.
  • Oakland County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($165k) is reasonable based on typical stale-listing flexibility.
  • 3 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 1929 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $147,796 (13.1% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Built in 1929 — 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. 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?
  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
0.87%
Cap rate
6.97%
Cash-on-cash
2.42%
DSCR
1.11
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$169,620
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1811 E Marshall St 0.16mi 2/1.0 776 (+1%) 5mo $162,500 $209 87
1449 Jewell St 0.12mi 2/1.0 731 (-5%) 1mo $168,000 $230 85
1669 Jarvis St 0.33mi 2/1.0 750 (-3%) 4mo $210,000 $280 77
1900 College St 0.34mi 2/1.0 830 (+8%) 1mo $215,000 $259 70
1939 Almont St 0.71mi 2/1.0 765 (-1%) 3mo $180,500 $236 63
872 Channing St 0.51mi 2/1.0 707 (-8%) 2mo $128,000 $181 60
533 E Milton Ave 0.55mi 2/1.0 810 (+5%) 7mo $85,000 $105 60
23067 Stauber Ave 0.68mi 2/1.0 835 (+8%) 3mo $139,000 $166 52
28 W Jarvis Ave 0.43mi 2/1.0 884 (+15%) 6mo $180,000 $204 50
334 E Milton Ave 0.47mi 3/1.0 (+1) 861 (+12%) 5mo $75,000 $87 50
441 Jewell St 0.61mi 2/1.0 667 (-14%) 3mo $198,000 $297 47
23108 Pilgrim Ave 0.72mi 2/1.0 682 (-12%) 3mo $150,000 $220 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 · 2.9% rent growth · sell at horizon

5-year hold
IRR
-12.6%
Equity multiple
0.55×
Total profit
$-21,621
Equity at exit
$25,348
10-year hold
IRR
-3.7%
Equity multiple
0.75×
Total profit
$-11,728
Equity at exit
$14,698

Cash invested: $47,600 (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 48030

Rents YoY
2.9%
Active inventory
141
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,478 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$109 /mo · $1,311/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$96

Break-even live

Break-even rent $1,356
Max offer price $170,000
Occupancy floor 88%

Sensitivity live

Price -10% $192 -5% $144 +0% $96 +5% $48 +10% $0
Rent -10% $-21 -5% $38 +0% $96 +5% $154 +10% $213
Rate -1.0pp $182 -0.5pp $139 base $96 +0.5pp $52 +1.0pp $7

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
$42,500
Closing costs
$5,100
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1561 E Webster St Ferndale, MI 2.0 1.0 939 $1,600 $1.70 26d 1 0.14mi
90 W Meyers Ave Hazel Park, MI 2.0 1.0 831 $1,800 $2.17 26d 1 0.31mi
155 W George Ave Hazel Park, MI 2.0 1.0 725 $1,000 $1.38 26d 1 0.33mi
27 E Milton Ave Hazel Park, MI 1.0 1.0 568 $1,050 $1.85 16d 1 0.40mi
790 Jewell St Ferndale, MI 2.0 1.0 800 $1,445 $1.81 26d 1 0.45mi
2023 Ardmore Dr Ferndale, MI 2.0 1.0 771 $1,250 $1.62 26d 1 0.49mi
407 E Hayes Ave Hazel Park, MI 3.0 1.0 1000 $1,750 $1.75 26d 1 0.50mi
429 E Milton Ave Hazel Park, MI 3.0 2.0 1075 $1,595 $1.48 1d 1 0.50mi
266 W Goulson Ave Hazel Park, MI 3.0 1.0 942 $1,600 $1.70 23d 1 0.57mi
690 E Marshall St Unit Lower Ferndale, MI 1.0 1.0 700 $1,295 $1.85 12d 1 0.61mi
2033 Wrenson St Ferndale, MI 3.0 1.0 816 $1,675 $2.05 0d 1 0.84mi
1019 E Hayes Ave Unit 1032331P Hazel Park, MI 3.0 1.0 1033 $5,281 $5.11 0d 1 0.84mi
1211 E Bernhard Ave Hazel Park, MI 2.0 1.0 721 $1,500 $2.08 26d 1 0.92mi
224 Fielding St Ferndale, MI 2.0 1.0 1000 $1,800 $1.80 26d 1 0.96mi
226 Fielding St Ferndale, MI 2.0 1.0 1000 $1,500 $1.50 26d 1 0.97mi
1326 E Evelyn Ave Unit 1032332P Hazel Park, MI 3.0 2.0 1097 $6,448 $5.88 0d 1 0.98mi
23115 Tawas Ave Hazel Park, MI 2.0 1.0 706 $1,375 $1.95 26d 1 0.99mi
552 E Saratoga St Unit Upper Unit Ferndale, MI 2.0 1.0 700 $1,300 $1.86 26d 1 0.99mi
1291 W State Fair Ave Detroit, MI 1.0–2.0 1.0 700 $950 $1.36 14d 2 1.01mi
19703 Keating St Highland Park, MI 3.0 1.0 1000 $1,200 $1.20 18d 1 1.03mi
23345 Tawas Ave Hazel Park, MI 3.0 1.0 1000 $1,550 $1.55 12d 1 1.06mi
353 W Webster St Ferndale, MI 2.0 1.0 900 $1,525 $1.69 18d 1 1.09mi
550 Rosewood St Unit 202 Ferndale, MI 1.0 1.0 655 $1,200 $1.83 1d 1 1.11mi
425 Vester St Unit A Ferndale, MI 2.0 1.0 525 $1,349 $2.57 7d 1 1.12mi
1621 E Evelyn Ave Hazel Park, MI 2.0 1.0 749 $1,295 $1.73 20d 1 1.17mi
22111 Woodward Ave Ferndale, MI 2.0 1.0 816 $3,355 $4.11 18d 1 1.18mi
501 E Breckenridge St Ferndale, MI 3.0 1.0 946 $1,800 $1.90 26d 1 1.20mi
23773 Hazelwood Ave Hazel Park, MI 2.0 1.0 671 $1,400 $2.09 14d 1 1.20mi
901 Saint Louis St Ferndale, MI 2.0 1.0 800 $1,395 $1.74 45d 1 1.24mi
901 Saint Louis St Unit 901-02 Ferndale, MI 2.0 1.0 800 $1,395 $1.74 26d 1 1.24mi
453 E Cambourne St Unit 1 Ferndale, MI 2.0 1.0 1000 $2,500 $2.50 5d 1 1.28mi
455 E Cambourne St Unit 2 Ferndale, MI 2.0 1.0 900 $2,400 $2.67 5d 1 1.29mi
1731 E Pearl Ave Hazel Park, MI 3.0 1.0 844 $1,500 $1.78 22d 1 1.30mi
900 Laprairie St Ferndale, MI 1.0 1.0 700 $1,015 $1.45 45d 1 1.30mi
400 E Cambourne St Unit 1 Ferndale, MI 2.0 1.0 1000 $1,400 $1.40 12d 1 1.32mi
2215 Browning St Ferndale, MI 2.0 1.0 739 $1,350 $1.83 6d 1 1.33mi
1800 Browning St Ferndale, MI 2.0 1.0 809 $1,600 $1.98 7d 1 1.37mi
1045 E Woodward Heights Blvd Hazel Park, MI 1.0–2.0 1.0 715 $1,209 $1.69 26d 3 1.42mi
21516 Dequindre Rd Warren, MI 1.0–2.0 1.0 837 $1,375 $1.64 23d 1 1.42mi
23077 Davey Ave Hazel Park, MI 3.0 1.0 933 $1,895 $2.03 26d 1 1.42mi

Listing history 18 events

  1. 2026-06-21
    days on market $170,000 Active 47 DOM
  2. 2026-06-18
    days on market $170,000 Active 44 DOM
  3. 2026-06-17
    days on market $170,000 Active 43 DOM
  4. 2026-06-16
    days on market $170,000 Active 42 DOM
  5. 2026-06-15
    days on market $170,000 Active 41 DOM
  6. 2026-06-13
    days on market $170,000 Active 39 DOM
  7. 2026-06-13
    days on market $170,000 Active 38 DOM
  8. 2026-06-09
    days on market $170,000 Active 35 DOM
  9. 2026-06-08
    days on market $170,000 Active 34 DOM
  10. 2026-06-07
    days on market $170,000 Active 33 DOM
  11. 2026-06-04
    days on market $170,000 Active 30 DOM
  12. 2026-06-03
    days on market $170,000 Active 29 DOM
  13. 2026-06-02
    days on market $170,000 Active 28 DOM
  14. 2026-06-01
    days on market $170,000 Active 27 DOM
  15. 2026-05-31
    days on market $170,000 Active 26 DOM
  16. 2026-05-05
    listed $170,000 Active
    Show marketing remark (434 chars)

    Renovated 3-bed, 1-bath bungalow on the Ferndale/Hazel Park border with quick access to I-696/I-75. Corner lot with new sidewalks and a rare fenced private land strip behind the garage. 2026 updates include new flooring, lighting, ceilings, kitchen appliances, bathroom glaze/vanity, washer/dryer, sump pump, and vapor barrier. Roof approx. 2 years old. Turnkey home with great attic storage. Ideal for first-time buyers or investors.

  17. 2026-05-05
    listed $170,000 Active 434-char remark
    Show marketing remark (434 chars)

    Renovated 3-bed, 1-bath bungalow on the Ferndale/Hazel Park border with quick access to I-696/I-75. Corner lot with new sidewalks and a rare fenced private land strip behind the garage. 2026 updates include new flooring, lighting, ceilings, kitchen appliances, bathroom glaze/vanity, washer/dryer, sump pump, and vapor barrier. Roof approx. 2 years old. Turnkey home with great attic storage. Ideal for first-time buyers or investors.

  18. 2026-05-05
    listed $170,000 Active 434-char remark
    Show marketing remark (434 chars)

    Renovated 3-bed, 1-bath bungalow on the Ferndale/Hazel Park border with quick access to I-696/I-75. Corner lot with new sidewalks and a rare fenced private land strip behind the garage. 2026 updates include new flooring, lighting, ceilings, kitchen appliances, bathroom glaze/vanity, washer/dryer, sump pump, and vapor barrier. Roof approx. 2 years old. Turnkey home with great attic storage. Ideal for first-time buyers or investors.

ⓘ 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
$1,311 · $109/mo
Projected year-2 tax
$1,964 · $164/mo
Expected delta
+$654/yr (+$54/mo · 49.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 70% 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 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
$17,736
− Mortgage interest
−$9,523
− Property taxes
−$1,311
− Insurance
−$850
− Repairs & maintenance
−$1,419
− Management
−$1,419
− Depreciation
−$4,945
Taxable loss
−$1,731
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$415
After-tax cash flow
$1,568/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
Hazel Park School District
NCES district ID
2618030
Math proficiency
10% ▼ -2.00%
Reading proficiency
24% ▲ 1.00%
Median HH income
$36,181
Composite
14.05/100
National rank
#9466
State rank
#490 of 540 in MI

Livability — Hazel Park

Score
81/100
State rank
#65
US rank
#1385

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hazel Park, MI
County
Oakland County · 1,009,092 people
City population
14,963
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
14,963
Household income
$67,073
Rent vs Own
33.9% rent · 66.1% own
Severe rent burden
432.0

Population outlook (Oakland County) Hauer SSP2

Today (2025)
1,335,747 people
By 2030
1,375,100 · +2.9%
By 2040
1,435,385 · +7.5%
By 2050
1,469,250 · +10.0%
By 2075
1,531,946 · +14.7%
By 2100
1,450,485 · +8.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Two or more races 10% Black 10% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Romanian 11% Slovak 3% Lithuanian 2%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 5% Arabic 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Oakland

2024 margin
D (+10.6) · D 54.4% · R 43.8% · Other 1.9%
2008→2024 swing
-3.9pp toward R · 2008: 14.5pp · 2024: 10.6pp
All cycles
2024: D+10.6 2020: D+14.1 2016: D+8.1 2012: D+8.1 2008: D+14.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -184.32%
Current HPI
285.5923
Rent YoY
▲ 2.90%
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
3 events — show timeline
  • 2026-05-05 Listed $170,000 MiRealSource-MiMLS
  • 2026-05-05 Listed $170,000 REALCOMP
  • 2026-05-05 Listed $170,000 SW Michigan MLS

Property tax history

+2.9%/yr

Latest (2025): $1,311 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…