CashFlowRE
Sign in Sign up
158 Robertson St
D- Composite 37.05
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 +9.4/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.6/10.0
  • Rent growth +5.0/5.0
  • Livability +3.9/5.0
  • DSCR +2.6/10.0
  • Condition / age +2.5/5.0
  • Schools +0.6/10.0
  • Appreciation +0.0/10.0

$167,000

158 Robertson St · Mount Clemens, MI 48043
9 bd · 3.0 ba · 1,479 sqft · SingleFamily public records · 59 Days on market
Built 1900 6,098 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Turn-Key 3-Unit Multifamily - Updated & Income Producing!This charming brick triplex is a perfect investment opportunity with two tenants on month-to-month leases and one vacant, freshly updated unit ready to rent. Current rents are $850 and $500, with strong potential for increased income. Each unit has been recently updated with new paint, flooring, modern kitchen finishes, and clean, bright living spaces. The vacant unit is move-in ready for an owner-occupant or new tenant. Exterior features include classic brick architecture, covered porches, and a spacious yard on a corner lot. With great visibility, solid rental demand, and turn-key condition, this property is ideal for investors looking for immediate cash flow and future upside. Don't miss this fully updated, ready-to-go multifamily opportunity! Do not disturb tenants!

Key facts

  • Spacious yard
  • Covered porches
  • Turn-key multifamily

Tags

TURN-KEY MULTIFAMILYUPDATED UNITCLASSIC BRICK ARCHITECTURECOVERED PORCHESSPACIOUS YARDCORNER LOT

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 9-bed/3.0-bath single-family listed at $167k.

Deal economics

  • At list price, monthly cash flow is $-120 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $146k (12.7% below list).
  • Meets the 1% rule at list price ($2k rent vs $167k).
  • Recommended offer: $146k (12.7% below list) — sets the bar for cash-flow.
  • Cap rate 5.4% vs local median 3.5% in Mount Clemens — 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 77/100 on livability (#120 in MI, #2,918 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D+, crime D+, amenities D+.
  • Mount Clemens Community School District (suburban): math 4% / reading 11% proficiency, ranked #532 of 540 in MI (top 98%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+10.8%/yr); 66 active listings in the ZIP; 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($52k/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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($162k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 32y 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.

Risks & watch-outs

  • Watch-outs: property tax is 4.1% of price; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $145,868 (12.7% 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. It's been on market 59 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. Crime grade is D 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
1.06%
Cap rate
5.43%
Cash-on-cash
-3.07%
DSCR
0.86
GRM
7.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-14.1%
Equity multiple
0.46×
Total profit
$-25,116
Equity at exit
$24,900
10-year hold
IRR
2.7%
Equity multiple
1.25×
Total profit
$11,726
Equity at exit
$14,439

Cash invested: $46,760 (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 48043

Rents YoY
10.8%
Active inventory
66
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,763 medium interval (Pro) →
Mortgage (P&I)
$876
Tax from tax record
$567 /mo · $6,804/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$370
Net cashflow
$-120

Break-even live

Break-even rent $1,914
Max offer price $145,868
Occupancy floor

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
$41,750
Closing costs
$5,010
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.

Listing history 49 events

  1. 2026-04-28
    soldstatus $162,000
  2. 2026-01-28
    status Pending 843-char remark
    Show marketing remark (843 chars)

    Turn-Key 3-Unit Multifamily - Updated & Income Producing!This charming brick triplex is a perfect investment opportunity with two tenants on month-to-month leases and one vacant, freshly updated unit ready to rent. Current rents are $850 and $500, with strong potential for increased income. Each unit has been recently updated with new paint, flooring, modern kitchen finishes, and clean, bright living spaces. The vacant unit is move-in ready for an owner-occupant or new tenant. Exterior features include classic brick architecture, covered porches, and a spacious yard on a corner lot. With great visibility, solid rental demand, and turn-key condition, this property is ideal for investors looking for immediate cash flow and future upside. Don't miss this fully updated, ready-to-go multifamily opportunity! Do not disturb tenants!

  3. 2026-01-28
    status Pending
    Show marketing remark (843 chars)

    Turn-Key 3-Unit Multifamily - Updated & Income Producing!This charming brick triplex is a perfect investment opportunity with two tenants on month-to-month leases and one vacant, freshly updated unit ready to rent. Current rents are $850 and $500, with strong potential for increased income. Each unit has been recently updated with new paint, flooring, modern kitchen finishes, and clean, bright living spaces. The vacant unit is move-in ready for an owner-occupant or new tenant. Exterior features include classic brick architecture, covered porches, and a spacious yard on a corner lot. With great visibility, solid rental demand, and turn-key condition, this property is ideal for investors looking for immediate cash flow and future upside. Don't miss this fully updated, ready-to-go multifamily opportunity! Do not disturb tenants!

  4. 2025-12-01
    listed $167,000 Active
  5. 2025-11-30
    listed $167,000 Active 843-char remark
    Show marketing remark (843 chars)

    Turn-Key 3-Unit Multifamily - Updated & Income Producing!This charming brick triplex is a perfect investment opportunity with two tenants on month-to-month leases and one vacant, freshly updated unit ready to rent. Current rents are $850 and $500, with strong potential for increased income. Each unit has been recently updated with new paint, flooring, modern kitchen finishes, and clean, bright living spaces. The vacant unit is move-in ready for an owner-occupant or new tenant. Exterior features include classic brick architecture, covered porches, and a spacious yard on a corner lot. With great visibility, solid rental demand, and turn-key condition, this property is ideal for investors looking for immediate cash flow and future upside. Don't miss this fully updated, ready-to-go multifamily opportunity! Do not disturb tenants!

  6. 2023-08-23
    historical Accepting Backup Offers
  7. 2023-08-23
    historical Accepting Backup Offers
  8. 2023-08-23
    historical
  9. 2023-08-23
    historical
  10. 2023-08-12
    status Active
  11. 2023-08-12
    status Active
  12. 2023-08-08
    historical Accepting Backup Offers
  13. 2023-08-08
    historical Accepting Backup Offers
  14. 2023-07-29
    listed $159,900 Active
  15. 2023-07-29
    listed $159,900 Active
  16. 2023-07-24
    historical
  17. 2023-07-24
    historical
  18. 2022-11-17
    soldstatus $110,000
  19. 2022-11-15
    soldstatus $110,000 Sold
  20. 2022-11-15
    soldstatus $110,000 Closed
  21. 2022-10-24
    status Pending
  22. 2022-10-24
    status Pending
  23. 2022-10-17
    listed $124,900 Active
  24. 2022-10-17
    listed $124,900 Active
  25. 2022-02-23
    price $825
  26. 2007-12-14
    historical
  27. 2007-10-01
    listed $99,900
  28. 2007-10-01
    historical
  29. 2007-06-14
    listed $109,900
  30. 2002-06-21
    soldstatus $105,000
  31. 2002-05-29
    soldstatus $105,000
  32. 2002-05-10
    historical
  33. 2002-02-26
    listed $114,900
  34. 1998-07-20
    soldstatus $65,000
  35. 1998-07-20
    soldstatus $77,000
  36. 1998-07-20
    soldstatus $52,500
  37. 1998-07-20
    soldstatus $42,000
  38. 1998-07-20
    soldstatus $60,000
  39. 1998-05-12
    soldstatus $77,000
  40. 1998-04-23
    historical
  41. 1998-02-04
    listed $79,900
  42. 1996-05-03
    soldstatus $69,000
  43. 1996-04-15
    soldstatus $69,000
  44. 1996-02-29
    historical
  45. 1996-02-02
    listed $72,900
  46. 1994-11-11
    soldstatus $60,000
  47. 1994-09-01
    listed $59,900
  48. 1993-04-23
    soldstatus $52,500
  49. 1991-10-11
    soldstatus $56,900

ⓘ 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
$6,804 · $567/mo
Projected year-2 tax
$6,804 · $567/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$21,156
− Mortgage interest
−$9,355
− Property taxes
−$6,804
− Insurance
−$835
− Repairs & maintenance
−$1,692
− Management
−$1,692
− Depreciation
−$4,858
Taxable loss
−$4,081
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$980
After-tax cash flow
$-456/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
Mount Clemens Community School District
NCES district ID
2624690
Math proficiency
4% ▼ -9.00%
Reading proficiency
11% ▼ -7.00%
Median HH income
$36,632
Composite
6.25/100
National rank
#10005
State rank
#532 of 540 in MI

Livability — Mount Clemens

Score
77/100
State rank
#120
US rank
#2918

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mount Clemens, MI
County
Macomb County · 638,552 people
City population
15,429
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
15,429
Household income
$52,161
Rent vs Own
40.2% rent · 59.8% own
Severe rent burden
610.0

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
Majority White (65%)
Race & ethnicity
White 65% Black 22% Two or more races 10% Hispanic / Latino 4%
Common ancestry
Romanian 10% Lithuanian 4% Slovak 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2% Russian/Polish/Slavic 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
▼ -194.74%
Current HPI
260.7139
Rent YoY
▲ 10.82%
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

+184.7% since first listed
49 events — show timeline
  • 2026-04-28 Sold (Public Records) $162,000 Public Records
  • 2026-01-28 Pending MiRealSource-MiMLS
  • 2026-01-28 Pending REALCOMP
  • 2025-12-01 Listed $167,000 REALCOMP
  • 2025-11-30 Listed $167,000 MiRealSource-MiMLS
  • 2023-08-23 Contingent MiRealSource-MiMLS
  • 2023-08-23 Contingent REALCOMP
  • 2023-08-23 Listing Removed MiRealSource-MiMLS
  • 2023-08-23 Listing Removed REALCOMP
  • 2023-08-12 Relisted MiRealSource-MiMLS
  • 2023-08-12 Relisted REALCOMP
  • 2023-08-08 Contingent MiRealSource-MiMLS
  • 2023-08-08 Contingent REALCOMP
  • 2023-07-29 Listed $159,900 MiRealSource-MiMLS
  • 2023-07-29 Listed $159,900 REALCOMP
  • 2023-07-24 Coming Soon MiRealSource-MiMLS
  • 2023-07-24 Coming Soon REALCOMP
  • 2022-11-17 Sold (Public Records) $110,000 Public Records
  • 2022-11-15 Sold (MLS) $110,000 MiRealSource-MiMLS
  • 2022-11-15 Sold (MLS) $110,000 REALCOMP
  • 2022-10-24 Pending MiRealSource-MiMLS
  • 2022-10-24 Pending REALCOMP
  • 2022-10-17 Listed $124,900 MiRealSource-MiMLS
  • 2022-10-17 Listed $124,900 REALCOMP
  • 2022-02-23 Price Changed $825 RENT.
  • 2007-12-14 Listing Removed MiRealSource-MiMLS
  • 2007-10-01 Listing Removed MiRealSource-MiMLS
  • 2007-10-01 Listed $99,900 MiRealSource-MiMLS
  • 2007-06-14 Listed $109,900 MiRealSource-MiMLS
  • 2002-06-21 Sold (Public Records) $105,000 Public Records
  • 2002-05-29 Sold (MLS) $105,000 MiRealSource-MiMLS
  • 2002-05-10 Listing Removed MiRealSource-MiMLS
  • 2002-02-26 Listed $114,900 MiRealSource-MiMLS
  • 1998-07-20 Sold (Public Records) $60,000 Public Records
  • 1998-07-20 Sold (Public Records) $42,000 Public Records
  • 1998-07-20 Sold (Public Records) $52,500 Public Records
  • 1998-07-20 Sold (Public Records) $77,000 Public Records
  • 1998-07-20 Sold (Public Records) $65,000 Public Records
  • 1998-05-12 Sold (MLS) $77,000 MiRealSource-MiMLS
  • 1998-04-23 Listing Removed MiRealSource-MiMLS
  • 1998-02-04 Listed $79,900 MiRealSource-MiMLS
  • 1996-05-03 Sold (Public Records) $69,000 Public Records
  • 1996-04-15 Sold (MLS) $69,000 MiRealSource-MiMLS
  • 1996-02-29 Listing Removed MiRealSource-MiMLS
  • 1996-02-02 Listed $72,900 MiRealSource-MiMLS
  • 1994-11-11 Sold (MLS) $60,000 MiRealSource-MiMLS
  • 1994-09-01 Listed $59,900 MiRealSource-MiMLS
  • 1993-04-23 Sold (Public Records) $52,500 Public Records
  • 1991-10-11 Sold (Public Records) $56,900 Public Records

Property tax history

+9.2%/yr

Latest (2025): $6,804 · -7.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…