CashFlowRE
Sign in Sign up
30030 Glenwood St
D+ Composite 49.02
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 +23.2/30.0
  • DSCR +7.5/10.0
  • 1% rule +5.3/10.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.3/15.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$140,000

30030 Glenwood St · Inkster, MI 48141
3 bd · 1.0 ba · 937 sqft · SingleFamily public records · 135 Days on market
Built 1955 5,227 sqft lot Est $126k · 12% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

You have to check out this beautifully remodeled home in inkster, bordering westland. This home features new flooring, updated bathroom, fresh paint and so much more. Turn key ready, just move in! Comes with a huge, clean basement that can be be finished for extra living space or storage. Large fenced backyard and new landscaping out front. Whether you're looking for a great rental investment opportunity or looking for a wonderful home to live in, this home is priced to sell! Make sure to schedule your showing today! Note: Buyer financing fell apart and it is now back on market. Many changes have been done. The entire front porch has been replaced and so has the red brick in the back of the home. As well as many more updates done from the inspection report.

Key facts

  • New landscaping
  • Huge clean basement
  • New flooring

Tags

REMODELED HOMENEW FLOORINGUPDATED BATHROOMHUGE CLEAN BASEMENTLARGE FENCED BACKYARDNEW LANDSCAPING

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Sewer available
  • Home design: Single-family residence; One story; Ground-level entry with steps
  • Construction: Brick construction; Brick/mortar foundation
  • Exterior features: Paved road access; Lot approximately 40 x 134 (0.12 acres)

Interior

  • Bedrooms: Total of 4 rooms (bedrooms included)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Finished full basement

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 $140k.

Deal economics

  • At list price, monthly cash flow is $255 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $140k).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 67/100 on livability (#406 in MI) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety D, schools F, crime F.
  • Wayne-Westland Community School District (suburban): math 11% / reading 27% proficiency, ranked #474 of 540 in MI (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+3.0%/yr); 142 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($39k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k 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 135 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 20 sale attempts since 30y 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 $90k; list at $140k implies a 56% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $123,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 135 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.03%
Cap rate
8.47%
Cash-on-cash
7.79%
DSCR
1.35
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$125,558
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
29522 Grandview St 0.29mi 3/1.0 972 (+4%) 1mo $130,000 $134 79
29707 Birchwood St 0.26mi 3/1.0 1,000 (+7%) 1mo $96,000 $96 76
29982 Hazelwood St 0.07mi 3/1.0 1,053 (+12%) 1mo $135,000 $128 75
29631 Steinhauer St 0.33mi 3/1.0 1,008 (+8%) 2mo $75,000 $74 70
1936 Meadow Ln 0.53mi 3/1.0 974 (+4%) 1mo $135,000 $139 68
29497 Oakwood St 0.25mi 2/1.0 (-1) 1,025 (+9%) 1mo $110,000 $107 67
1728 Westchester St 0.53mi 3/1.5 998 (+6%) 3mo $225,000 $225 60
28930 Birchwood St 0.60mi 3/1.0 1,008 (+8%) 0mo $150,000 $149 59
28999 Beechnut St 0.72mi 3/1.0 1,008 (+8%) 0mo $180,000 $179 54
28993 Glenwood Street St 0.52mi 3/1.0 816 (-13%) 3mo $63,438 $78 52
28999 Beechnut St 0.72mi 3/1.0 1,008 (+8%) 3mo $86,500 $86 51
28521 Oakwood St 0.75mi 3/1.0 1,025 (+9%) 0mo $145,000 $141 49

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 · 2.95% rent growth · sell at horizon

5-year hold
IRR
-4.5%
Equity multiple
0.83×
Total profit
$-6,580
Equity at exit
$20,874
10-year hold
IRR
5.1%
Equity multiple
1.38×
Total profit
$14,720
Equity at exit
$12,105

Cash invested: $39,200 (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 48141

Home prices YoY
-2.9%
Rents YoY
3.0%
Active inventory
142
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,438 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$89 /mo · $1,064/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$302
Net cashflow
$255

Break-even live

Break-even rent $1,115
Max offer price $140,000
Occupancy floor 77%

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
$35,000
Closing costs
$4,200
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
30010 Hazelwood St Inkster, MI 3.0 1.0 1044 $1,300 $1.25 44d 1 0.04mi
29800 Oakwood St Inkster, MI 3.0 1.0 1040 $1,400 $1.35 13d 1 0.14mi
30043 Grandview St Unit 1 Inkster, MI 3.0 1.5 1004 $1,275 $1.27 44d 1 0.19mi
29203 Oakwood St Inkster, MI 3.0 1.5 912 $1,600 $1.75 2d 1 0.37mi
29971 Brooklane St Inkster, MI 3.0 1.0 974 $1,450 $1.49 44d 1 0.46mi
30520 Hiveley St Westland, MI 3.0 1.0 1105 $1,700 $1.54 22d 1 0.48mi
130 E Tami Cir Westland, MI 1.0–2.0 1.0–1.5 800 $1,209 $1.51 44d 3 0.63mi
31217 Cherry Hill Rd Westland, MI 3.0 1.0 1100 $1,800 $1.64 4d 1 0.84mi
31820 Bay Ct Westland, MI 2.0 1.0 834 $1,125 $1.35 17d 1 0.85mi
536 N Leona Ave Garden City, MI 3.0 1.0 1000 $1,440 $1.44 13d 1 0.86mi
1150 Magnolia Dr Inkster, MI 3.0 1.0 900 $1,300 $1.44 24d 1 0.86mi
32448 Birchwood St Westland, MI 3.0 1.0 963 $1,675 $1.74 17d 1 1.26mi
110 Waterbury Ct Westland, MI 2.0 1.0–2.0 581 $1,350 $2.32 2d 7 1.35mi
3236 Walnut St Inkster, MI 3.0 1.0 1096 $1,495 $1.36 3d 1 1.38mi
27184 Lucerne Dr Inkster, MI 3.0 1.0 1100 $1,250 $1.14 44d 1 1.40mi

Listing history 48 events

  1. 2026-04-30
    status Pending 767-char remark
    Show marketing remark (767 chars)

    You have to check out this beautifully remodeled home in inkster, bordering westland. This home features new flooring, updated bathroom, fresh paint and so much more. Turn key ready, just move in! Comes with a huge, clean basement that can be be finished for extra living space or storage. Large fenced backyard and new landscaping out front. Whether you're looking for a great rental investment opportunity or looking for a wonderful home to live in, this home is priced to sell! Make sure to schedule your showing today! Note: Buyer financing fell apart and it is now back on market. Many changes have been done. The entire front porch has been replaced and so has the red brick in the back of the home. As well as many more updates done from the inspection report.

  2. 2026-04-30
    status Pending
    Show marketing remark (767 chars)

    You have to check out this beautifully remodeled home in inkster, bordering westland. This home features new flooring, updated bathroom, fresh paint and so much more. Turn key ready, just move in! Comes with a huge, clean basement that can be be finished for extra living space or storage. Large fenced backyard and new landscaping out front. Whether you're looking for a great rental investment opportunity or looking for a wonderful home to live in, this home is priced to sell! Make sure to schedule your showing today! Note: Buyer financing fell apart and it is now back on market. Many changes have been done. The entire front porch has been replaced and so has the red brick in the back of the home. As well as many more updates done from the inspection report.

  3. 2026-02-19
    price $140,000 767-char remark
    Show marketing remark (767 chars)

    You have to check out this beautifully remodeled home in inkster, bordering westland. This home features new flooring, updated bathroom, fresh paint and so much more. Turn key ready, just move in! Comes with a huge, clean basement that can be be finished for extra living space or storage. Large fenced backyard and new landscaping out front. Whether you're looking for a great rental investment opportunity or looking for a wonderful home to live in, this home is priced to sell! Make sure to schedule your showing today! Note: Buyer financing fell apart and it is now back on market. Many changes have been done. The entire front porch has been replaced and so has the red brick in the back of the home. As well as many more updates done from the inspection report.

  4. 2026-02-18
    price $140,000
  5. 2026-01-28
    status Active
  6. 2026-01-28
    historical
  7. 2025-12-16
    listed $139,000 Active 767-char remark
    Show marketing remark (767 chars)

    You have to check out this beautifully remodeled home in inkster, bordering westland. This home features new flooring, updated bathroom, fresh paint and so much more. Turn key ready, just move in! Comes with a huge, clean basement that can be be finished for extra living space or storage. Large fenced backyard and new landscaping out front. Whether you're looking for a great rental investment opportunity or looking for a wonderful home to live in, this home is priced to sell! Make sure to schedule your showing today! Note: Buyer financing fell apart and it is now back on market. Many changes have been done. The entire front porch has been replaced and so has the red brick in the back of the home. As well as many more updates done from the inspection report.

  8. 2025-12-16
    listed $139,000 Active
    Show marketing remark (767 chars)

    You have to check out this beautifully remodeled home in inkster, bordering westland. This home features new flooring, updated bathroom, fresh paint and so much more. Turn key ready, just move in! Comes with a huge, clean basement that can be be finished for extra living space or storage. Large fenced backyard and new landscaping out front. Whether you're looking for a great rental investment opportunity or looking for a wonderful home to live in, this home is priced to sell! Make sure to schedule your showing today! Note: Buyer financing fell apart and it is now back on market. Many changes have been done. The entire front porch has been replaced and so has the red brick in the back of the home. As well as many more updates done from the inspection report.

  9. 2025-12-11
    historical
  10. 2025-10-15
    status Active
  11. 2025-10-15
    status Active
  12. 2025-10-08
    historical Accepting Backup Offers
  13. 2025-10-08
    historical Active Under Contract
  14. 2025-10-08
    status Active
  15. 2025-10-08
    status Active
  16. 2025-10-03
    historical Accepting Backup Offers
  17. 2025-10-03
    status Active
  18. 2025-10-02
    historical Accepting Backup Offers
  19. 2025-10-02
    historical Active Under Contract
  20. 2025-10-01
    status Active
  21. 2025-09-30
    status Active
  22. 2025-09-27
    status Pending
  23. 2025-09-27
    status Pending
  24. 2025-09-27
    historical
  25. 2025-09-10
    listed $145,000 Active
  26. 2025-09-10
    listed $145,000 Active
  27. 2025-08-12
    historical
  28. 2025-07-22
    price $145,000
  29. 2025-07-21
    price $145,000
  30. 2025-06-27
    listed $150,000 Active
  31. 2025-06-27
    listed $150,000 Active
  32. 2025-05-05
    soldstatus $90,000
  33. 2025-03-25
    soldstatus $55,000
  34. 2014-09-15
    soldstatus $48,700
  35. 2014-07-31
    historical
  36. 2014-06-01
    listed $750
  37. 2014-05-31
    historical
  38. 2014-02-27
    listed $800
  39. 2011-03-10
    historical
  40. 2011-01-24
    listed $850
  41. 2011-01-13
    soldstatus $15,000
  42. 2011-01-13
    soldstatus $15,000
  43. 2010-11-05
    historical
  44. 2010-09-08
    listed $18,000
  45. 2010-09-08
    listed $18,000
  46. 1996-10-17
    soldstatus $31,500
  47. 1996-09-20
    soldstatus $31,500
  48. 1996-07-02
    listed $32,900

ⓘ 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
$1,064 · $89/mo
Projected year-2 tax
$1,610 · $134/mo
Expected delta
+$546/yr (+$46/mo · 51.3%)

ⓘ 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 ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$17,251
− Mortgage interest
−$7,842
− Property taxes
−$1,064
− Insurance
−$700
− Repairs & maintenance
−$1,380
− Management
−$1,380
− Depreciation
−$4,073
Taxable income
$812
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$195
After-tax cash flow
$2,859/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
Wayne-Westland Community School District
NCES district ID
2600015
Math proficiency
11% ▼ -6.00%
Reading proficiency
27% ▼ -2.00%
Median HH income
$43,524
Composite
16.4/100
National rank
#9195
State rank
#474 of 540 in MI

Livability — Inkster

Score
67/100
State rank
#406
US rank
#11087

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Inkster, MI
County
Wayne County · 1,562,939 people
City population
25,428
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
25,428
Household income
$39,252
Rent vs Own
53.2% rent · 46.8% own
Severe rent burden
1558.0

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
Predominantly Black (72%)
Race & ethnicity
Black 72% White 17% Two or more races 7% Hispanic / Latino 2% Asian 1%
Common ancestry
Romanian 3% Slovak 1% Italian 1%
Foreign-born
5% · Canada, China
Languages at home
92% English-only · Arabic 3% Other Asian/Pacific 1% Spanish 1%

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
▼ -11.74%
Current HPI
390.2139
Rent YoY
▲ 2.95%
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

+325.5% since first listed
48 events — show timeline
  • 2026-04-30 Pending MiRealSource-MiMLS
  • 2026-04-30 Pending REALCOMP
  • 2026-02-19 Price Changed $140,000 MiRealSource-MiMLS
  • 2026-02-18 Price Changed $140,000 REALCOMP
  • 2026-01-28 Relisted REALCOMP
  • 2026-01-28 Listing Removed REALCOMP
  • 2025-12-16 Listed $139,000 REALCOMP
  • 2025-12-16 Listed $139,000 MiRealSource-MiMLS
  • 2025-12-11 Listing Removed MiRealSource-MiMLS
  • 2025-10-15 Relisted MiRealSource-MiMLS
  • 2025-10-15 Relisted REALCOMP
  • 2025-10-08 Contingent MiRealSource-MiMLS
  • 2025-10-08 Contingent REALCOMP
  • 2025-10-08 Relisted REALCOMP
  • 2025-10-08 Relisted MiRealSource-MiMLS
  • 2025-10-03 Contingent MiRealSource-MiMLS
  • 2025-10-03 Relisted MiRealSource-MiMLS
  • 2025-10-02 Contingent MiRealSource-MiMLS
  • 2025-10-02 Contingent REALCOMP
  • 2025-10-01 Relisted REALCOMP
  • 2025-09-30 Relisted MiRealSource-MiMLS
  • 2025-09-27 Pending MiRealSource-MiMLS
  • 2025-09-27 Pending REALCOMP
  • 2025-09-27 Listing Removed REALCOMP
  • 2025-09-10 Listed $145,000 REALCOMP
  • 2025-09-10 Listed $145,000 MiRealSource-MiMLS
  • 2025-08-12 Listing Removed MiRealSource-MiMLS
  • 2025-07-22 Price Changed $145,000 MiRealSource-MiMLS
  • 2025-07-21 Price Changed $145,000 REALCOMP
  • 2025-06-27 Listed $150,000 REALCOMP
  • 2025-06-27 Listed $150,000 MiRealSource-MiMLS
  • 2025-05-05 Sold (Public Records) $90,000 Public Records
  • 2025-03-25 Sold (Public Records) $55,000 Public Records
  • 2014-09-15 Sold (Public Records) $48,700 Public Records
  • 2014-07-31 Listing Removed MiRealSource-MiMLS
  • 2014-06-01 Listed $750 MiRealSource-MiMLS
  • 2014-05-31 Listing Removed MiRealSource-MiMLS
  • 2014-02-27 Listed $800 MiRealSource-MiMLS
  • 2011-03-10 Listing Removed MiRealSource-MiMLS
  • 2011-01-24 Listed $850 MiRealSource-MiMLS
  • 2011-01-13 Sold (MLS) $15,000 MiRealSource-MiMLS
  • 2011-01-13 Sold (MLS) $15,000 REALCOMP
  • 2010-11-05 Listing Removed MiRealSource-MiMLS
  • 2010-09-08 Listed $18,000 MiRealSource-MiMLS
  • 2010-09-08 Listed $18,000 REALCOMP
  • 1996-10-17 Sold (Public Records) $31,500 Public Records
  • 1996-09-20 Sold (MLS) $31,500 REALCOMP
  • 1996-07-02 Listed $32,900 REALCOMP

Property tax history

-9.9%/yr

Latest (2025): $1,064 · -32.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…