CashFlowRE
Sign in Sign up
16641 Ryland
D+ Composite 49.21
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 +16.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.2/10.0
  • 1% rule +3.5/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$180,000

16641 Ryland · Redford, MI 48240
3 bd · 1.5 ba · 1,478 sqft · SingleFamily public records · 19 Days on market
Built 1951 0.51 ac lot Est $248k · 28% under

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

Listing remarks MLS

A great opportunity for easy one-level living w/ outdoor space you don't find every day! Welcome home to this 3-bedroom ranch in Redford, perfectly set on a spacious half-acre lot w/ a fenced backyard, mature trees, & room to spread out. The front covered porch leads you into the dining area open to the bright living room featuring large windows, hardwood floors, & a wood burning brick fireplace - an inviting centerpiece for cozy nights at home. The kitchen offers plenty of cabinet space and comes fully equipped with a gas range/oven & all appliances included! 3 bedrooms & a full bath with ceramic tile flooring complete the main level, while the 1-car attached garage adds everyday convenience. Outside, enjoy the privacy and potential of the expansive yard - ideal for entertaining, pets, gardening, or play - plus a shed for extra storage. The yard also grows hazelnuts, blackberries, pears, apples, walnuts, and grapes! Don't miss the chance to make this one yours! BATVAI

Key facts

  • Covered porch
  • One-level living
  • Gas range oven

Tags

ONE-LEVEL LIVINGFENCED BACKYARDMATURE TREESCOVERED PORCHWOOD BURNING BRICK FIREPLACEGAS RANGE OVEN

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story; Ground-level entry with steps; Aluminum and vinyl siding exterior
  • Construction: Shallow crawl space basement
  • Exterior features: Covered porch; Patio; Back yard fencing; Shed(s)

Interior

  • Kitchen: Free-standing gas range/oven; Dishwasher; Microwave
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating; Natural gas heating
  • Interior features: Ceiling fan(s); Living room wood-burning fireplace; Lighting
  • Laundry & utility: Washer; Dryer; Gas water heater

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/1.5-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $110 ($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 $153k (14.8% below list).
  • Recommended offer: $153k (14.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Redford Union Schools District No. 1 (suburban): math 8% / reading 23% proficiency, ranked #489 of 540 in MI (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 86 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $5k 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 19 days — a 2% lower offer ($177k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 22y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $138k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $153,295 (14.8% below list)

Questions for the listing agent

  1. Built in 1951 — 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. 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?
  4. 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.
  5. 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.
  6. 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
0.85%
Cap rate
7.02%
Cash-on-cash
2.61%
DSCR
1.12
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$248,304
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
27030 W 6 Mile Rd 0.26mi 3/2.0 1,462 (-1%) 7mo $245,000 $168 78
16706 N Stanmoor Dr 0.30mi 3/1.5 1,441 (-2%) 9mo $290,000 $201 75
15827 Denby 0.48mi 3/1.0 1,472 (-0%) 4mo $225,000 $153 72
16441 Kinloch 0.59mi 3/1.5 1,521 (+3%) 8mo $194,000 $128 61
15705 Green Lane Ave 0.56mi 4/2.0 (+1) 1,500 (+2%) 8mo $260,000 $173 58
28140 Terrence St 0.51mi 3/2.0 1,339 (-9%) 1mo $360,000 $269 57
26610 W 6 Mile Rd 0.45mi 3/2.0 1,631 (+10%) 5mo $173,500 $106 55
18001 Floral St 0.71mi 4/2.0 (+1) 1,573 (+6%) 6mo $272,500 $173 44
15935 Foch St 0.46mi 3/3.5 1,310 (-11%) 10mo $280,000 $214 43
15627 Delaware Ave 0.63mi 3/1.0 1,667 (+13%) 8mo $176,999 $106 41
15493 Gaylord 0.71mi 3/1.5 1,674 (+13%) 9mo $221,450 $132 37
15802 Woodworth St 0.75mi 4/1.0 (+1) 1,289 (-13%) 0mo $161,500 $125 37

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-12.2%
Equity multiple
0.56×
Total profit
$-22,253
Equity at exit
$26,839
10-year hold
IRR
-3.2%
Equity multiple
0.79×
Total profit
$-10,652
Equity at exit
$15,563

Cash invested: $50,400 (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 48240

Active inventory
86
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,533 high interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$83 /mo · $990/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$322
Net cashflow
$110

Break-even live

Break-even rent $1,394
Max offer price $180,000
Occupancy floor 88%

Sensitivity live

Price -10% $211 -5% $161 +0% $110 +5% $59 +10% $8
Rent -10% $-12 -5% $49 +0% $110 +5% $170 +10% $231
Rate -1.0pp $200 -0.5pp $155 base $110 +0.5pp $63 +1.0pp $15

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
$45,000
Closing costs
$5,400
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
25822 W 6 Mile Rd Redford Township, MI 2.0 2.0 1100 $1,100 $1.00 25d 1 0.92mi
18405 Gillman St Livonia, MI 3.0 2.0 1014 $1,950 $1.92 5d 1 1.01mi
26539 Clarita Redford, MI 3.0 1.5 931 $1,875 $2.01 25d 1 1.18mi
28940 Lancaster St Livonia, MI 1.0–2.0 1.0 800 $1,365 $1.71 25d 5 1.22mi
19354 Seminole Redford, MI 3.0 1.0 1050 $1,450 $1.38 25d 1 1.41mi

Listing history 38 events

  1. 2026-06-17
    status $180,000 Pending 19 DOM
  2. 2026-06-17
    days on market $180,000 Active Under Contract 19 DOM
  3. 2026-06-16
    days on market $180,000 Active Under Contract 18 DOM
  4. 2026-06-15
    statusdays on market $180,000 Active Under Contract 17 DOM
  5. 2026-06-13
    days on market $180,000 Active 15 DOM
  6. 2026-06-13
    days on market $180,000 Active 14 DOM
  7. 2026-06-09
    days on market $180,000 Active 11 DOM
  8. 2026-06-08
    days on market $180,000 Active 10 DOM
  9. 2026-06-07
    days on market $180,000 Active 9 DOM
  10. 2026-06-04
    days on market $180,000 Active 6 DOM
  11. 2026-06-03
    days on market $180,000 Active 5 DOM
  12. 2026-06-02
    days on market $180,000 Active 4 DOM
  13. 2026-06-01
    days on market $180,000 Active 3 DOM
  14. 2026-05-31
    days on market $180,000 Active 2 DOM
  15. 2026-05-15
    listed $190,000 Active
    Show marketing remark (1005 chars)

    A great opportunity for easy one-level living w/ outdoor space you don't find every day! Welcome home to this 3-bedroom ranch in Redford, perfectly set on a spacious half-acre lot w/ a fenced backyard, mature trees, & room to spread out. The front covered porch leads you into the dining area open to the bright living room featuring large windows, hardwood floors, & a wood burning brick fireplace - an inviting centerpiece for cozy nights at home. The kitchen offers plenty of cabinet space and comes fully equipped with a gas range/oven & all appliances included! 3 bedrooms & a full bath with ceramic tile flooring complete the main level, while the 1-car attached garage adds everyday convenience. Outside, enjoy the privacy and potential of the expansive yard - ideal for entertaining, pets, gardening, or play - plus a shed for extra storage. The yard also grows hazelnuts, blackberries, pears, apples, walnuts, and grapes! Don't miss the chance to make this one yours! BATVAI

  16. 2026-05-15
    listed $190,000 Active 1005-char remark
    Show marketing remark (1005 chars)

    A great opportunity for easy one-level living w/ outdoor space you don't find every day! Welcome home to this 3-bedroom ranch in Redford, perfectly set on a spacious half-acre lot w/ a fenced backyard, mature trees, & room to spread out. The front covered porch leads you into the dining area open to the bright living room featuring large windows, hardwood floors, & a wood burning brick fireplace - an inviting centerpiece for cozy nights at home. The kitchen offers plenty of cabinet space and comes fully equipped with a gas range/oven & all appliances included! 3 bedrooms & a full bath with ceramic tile flooring complete the main level, while the 1-car attached garage adds everyday convenience. Outside, enjoy the privacy and potential of the expansive yard - ideal for entertaining, pets, gardening, or play - plus a shed for extra storage. The yard also grows hazelnuts, blackberries, pears, apples, walnuts, and grapes! Don't miss the chance to make this one yours! BATVAI

  17. 2026-03-31
    historical Accepting Backup Offers
  18. 2026-03-31
    historical Active Under Contract
  19. 2026-03-31
    historical
  20. 2026-03-31
    historical
  21. 2026-03-19
    listed $190,000 Active
  22. 2026-03-19
    listed $190,000 Active
  23. 2026-03-19
    historical
  24. 2026-03-19
    historical
  25. 2026-02-26
    listed $200,000 Active
  26. 2026-02-26
    listed $200,000 Active
  27. 2005-10-05
    soldstatus $138,000
  28. 2005-08-12
    soldstatus $138,000
  29. 2005-08-12
    soldstatus $138,000
  30. 2005-08-12
    soldstatus $138,000
  31. 2005-07-01
    historical
  32. 2005-06-09
    listed $139,900
  33. 2005-06-09
    historical
  34. 2005-01-20
    listed $144,900
  35. 2005-01-19
    historical
  36. 2004-11-03
    listed $144,900
  37. 2004-10-24
    listed $144,900
  38. 2004-10-24
    listed $144,900

ⓘ 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
$990 · $83/mo
Projected year-2 tax
$1,881 · $157/mo
Expected delta
+$891/yr (+$74/mo · 90.0%)

ⓘ 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 3/10 Moderate 2 unhealthy d/yr today · 3 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
$18,395
− Mortgage interest
−$10,083
− Property taxes
−$990
− Insurance
−$900
− Repairs & maintenance
−$1,472
− Management
−$1,472
− Depreciation
−$5,236
Taxable loss
−$1,757
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$422
After-tax cash flow
$1,737/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
Redford Union Schools District No. 1
NCES district ID
2629460
Math proficiency
8% ▼ -6.00%
Reading proficiency
23% ▬ 0.00%
Median HH income
$49,778
Composite
14.1/100
National rank
#9460
State rank
#489 of 540 in MI

Livability — Redford

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

City population
36,976
Population (ZIP)
17,097

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 0.64)
Race & ethnicity
White 45% Black 40% Two or more races 10% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 5% Lithuanian 3% Slovak 2%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 5% Chinese 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
▼ -177.98%
Current HPI
236.2958
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+31.1% since first listed
24 events — show timeline
  • 2026-05-15 Listed $190,000 MiRealSource-MiMLS
  • 2026-05-15 Listed $190,000 REALCOMP
  • 2026-03-31 Contingent MiRealSource-MiMLS
  • 2026-03-31 Contingent REALCOMP
  • 2026-03-31 Listing Removed REALCOMP
  • 2026-03-31 Listing Removed MiRealSource-MiMLS
  • 2026-03-19 Listing Removed REALCOMP
  • 2026-03-19 Listing Removed MiRealSource-MiMLS
  • 2026-03-19 Listed $190,000 REALCOMP
  • 2026-03-19 Listed $190,000 MiRealSource-MiMLS
  • 2026-02-26 Listed $200,000 REALCOMP
  • 2026-02-26 Listed $200,000 MiRealSource-MiMLS
  • 2005-10-05 Sold (Public Records) $138,000 Public Records
  • 2005-08-12 Sold (MLS) $138,000 REALCOMP
  • 2005-08-12 Sold (MLS) $138,000 MiRealSource-MiMLS
  • 2005-08-12 Sold (MLS) $138,000 REALCOMP
  • 2005-07-01 Listing Removed MiRealSource-MiMLS
  • 2005-06-09 Listing Removed REALCOMP
  • 2005-06-09 Listed $139,900 REALCOMP
  • 2005-01-20 Listed $144,900 REALCOMP
  • 2005-01-19 Listing Removed REALCOMP
  • 2004-11-03 Listed $144,900 REALCOMP
  • 2004-10-24 Listed $144,900 MiRealSource-MiMLS
  • 2004-10-24 Listed $144,900 REALCOMP

Property tax history

-5.8%/yr

Latest (2025): $990 · -59.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…