CashFlowRE
Sign in Sign up
8289 Ford Ave
D Composite 44.6
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 +21.5/30.0
  • DSCR +6.9/10.0
  • 1% rule +5.8/10.0
  • Livability +3.7/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$125,000

8289 Ford Ave · Warren, MI 48089
3 bd · 1.0 ba · 850 sqft · SingleFamily public records · 13 Days on market
Built 1953 4,356 sqft lot Est $97k · 29% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Sharp 3-bed 1-bath home in Warren at a great price! This house has a classic and charming bungalow layout with spacious bedrooms, an open concept feel, dedicated laundry area, large 2-car garage, and more! The kitchen is updated with granite countertops, modern cabinetry, and stainless steel appliances. The bathroom boasts newer subway tile surrounding the shower/tub. Don't miss out - schedule your showing today!

Key facts

  • 4,356 sq ft lot
  • 2 garage spots
  • Built 1953

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one half stories; Ground-level entry with steps; Vinyl siding
  • Construction: Vinyl siding construction
  • Exterior features: Paved road access; Lot dimensions approximately 40 x 109; Lot size about 0.1 acre

Interior

  • Bedrooms: One and one half level home (bedroom level not specified)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Crawl space basement; Total of 6 rooms

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 $125k.

Deal economics

  • At list price, monthly cash flow is $187 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Cap rate 8.1% vs local median 5.3% in Warren — 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 74/100 on livability (#171 in MI, #4,491 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D, amenities D, employment D.
  • Van Dyke Public Schools (urban): math 7% / reading 19% proficiency, ranked #512 of 540 in MI (top 95%) — 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 (+2.9%/yr); 160 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).
  • This rent runs 31% 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 $864 of loan paydown is wiped out by about $4k 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

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 13 sale attempts since 18y 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: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $125,000

Questions for the listing agent

  1. Built in 1953 — 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. 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?
  4. 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?
  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
1.08%
Cap rate
8.09%
Cash-on-cash
6.41%
DSCR
1.29
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$96,900
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8249 Packard Ave 0.11mi 3/1.0 871 (+2%) 1mo $68,000 $78 90
8285 Packard Ave 0.10mi 3/1.0 944 (+11%) 3mo $100,000 $106 75
8284 Dodge Ave 0.13mi 3/1.0 740 (-13%) 2mo $100,000 $135 71
8725 Packard Ave 0.32mi 3/1.0 925 (+9%) 2mo $135,000 $146 69
11004 Republic Ave 0.48mi 2/1.0 (-1) 868 (+2%) 2mo $94,000 $108 67
11011 Hupp Ave 0.34mi 2/1.0 (-1) 792 (-7%) 2mo $90,000 $114 66
7027 Chalmers Ave 0.56mi 3/1.0 900 (+6%) 3mo $79,000 $88 62
8620 Stephens Rd 0.70mi 2/1.0 (-1) 840 (-1%) 1mo $107,000 $127 59
7535 Meadow Ave 0.53mi 3/1.5 935 (+10%) 2mo $125,000 $134 55
6871 Lozier Ave 0.69mi 3/1.0 930 (+9%) 2mo $100,000 $108 51
11108 Essex Ave 0.65mi 3/1.0 946 (+11%) 0mo $114,900 $121 50
7204 Continental Ave 0.52mi 2/1.5 (-1) 732 (-14%) 1mo $82,500 $113 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 · 2.94% rent growth · sell at horizon

5-year hold
IRR
-6.5%
Equity multiple
0.76×
Total profit
$-8,394
Equity at exit
$18,638
10-year hold
IRR
3.1%
Equity multiple
1.22×
Total profit
$7,817
Equity at exit
$10,808

Cash invested: $35,000 (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 48089

Rents YoY
2.9%
Active inventory
160
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,349 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$171 /mo · $2,056/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$187

Break-even live

Break-even rent $1,113
Max offer price $125,000
Occupancy floor 81%

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
$31,250
Closing costs
$3,750
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8251 Hudson Ave Warren, MI 3.0 1.0 908 $1,400 $1.54 24d 1 0.12mi
8036 Hupp Ave Warren, MI 2.0 1.0 680 $1,150 $1.69 43d 1 0.19mi
8632 Studebaker Ave Warren, MI 3.0 1.0 761 $1,300 $1.71 3d 1 0.29mi
8509 Paige Ave Warren, MI 3.0 1.0 950 $1,300 $1.37 24d 1 0.33mi
8640 Chalmers Ave Warren, MI 3.0 1.0 804 $1,423 $1.77 24d 1 0.33mi
8162 Orchard Ave Warren, MI 2.0 1.0 900 $1,000 $1.11 43d 1 0.36mi
8693 Paige Ave Warren, MI 3.0 1.0 900 $1,300 $1.44 24d 1 0.40mi
8065 Meadow Ave Warren, MI 2.0 1.0 800 $1,050 $1.31 24d 1 0.41mi
11076 Hudson Ave Warren, MI 3.0 1.0 936 $1,395 $1.49 3d 1 0.43mi
8636 Republic Ave Warren, MI 2.0 1.0 800 $1,250 $1.56 14d 1 0.43mi
7275 Chalmers Ave Warren, MI 2.0 1.0 703 $1,200 $1.71 24d 1 0.44mi
7511 Toepfer Rd Warren, MI 3.0 1.0 1032 $1,199 $1.16 21d 1 0.45mi
8707 Continental Ave Warren, MI 3.0 1.0 968 $1,200 $1.24 17d 1 0.45mi
8707 Continental Ave Warren, MI 3.0 1.0 1100 $1,200 $1.09 4d 1 0.45mi
8212 Timken Ave Warren, MI 2.0 1.0 756 $1,320 $1.75 24d 1 0.48mi
8428 Timken Ave Warren, MI 3.0 1.0 860 $1,250 $1.45 24d 1 0.49mi
8125 Timken Ave Warren, MI 3.0 1.0 948 $1,270 $1.34 4d 1 0.51mi
11236 Studebaker Ave Warren, MI 2.0 1.0 672 $1,175 $1.75 43d 1 0.54mi
8716 Timken Ave Warren, MI 3.0 1.0 1008 $1,400 $1.39 24d 1 0.57mi
11319 Chalmers Ave Warren, MI 3.0 1.0 975 $1,500 $1.54 24d 1 0.60mi
11359 Maxwell Ave Unit 11359 Warren, MI 2.0 1.0 900 $1,000 $1.11 3d 1 0.61mi
7043 Meadow Ave Warren, MI 2.0 1.0 911 $1,274 $1.40 43d 1 0.61mi
11076 Essex Ave Warren, MI 4.0 1.0 1072 $1,400 $1.31 43d 1 0.67mi
11331 Continental Ave Warren, MI 2.0 1.0 765 $1,250 $1.63 24d 1 0.67mi
7060 Victory Ave Warren, MI 3.0 1.0 945 $1,450 $1.53 11d 1 0.67mi
8242 Jackson Ave Warren, MI 3.0 1.0 840 $1,198 $1.43 43d 1 0.70mi
7033 Westminster Ave Warren, MI 2.0 1.0 561 $1,050 $1.87 43d 1 0.71mi
7605 Jackson Ave Warren, MI 2.0 1.0 600 $1,165 $1.94 24d 1 0.71mi
8285 Rivard Ave Warren, MI 3.0 1.0 902 $1,549 $1.72 24d 1 0.73mi
11228 Sherman Ave Warren, MI 2.0 1.0 1000 $1,200 $1.20 12d 1 0.75mi
11130 Stephens Rd Warren, MI 2.0 1.0 750 $1,300 $1.73 43d 1 0.83mi
25005 Lawrence Ave Center Line, MI 1.0–2.0 1.0–1.5 1000 $955 $0.95 43d 1 1.34mi
21465 Syracuse Ave Warren, MI 3.0 1.0 990 $1,375 $1.39 43d 1 1.36mi
22622 Panama Ave Warren, MI 3.0 1.5 920 $1,395 $1.52 10d 1 1.37mi
19691 Cliff St #1 Detroit, MI 2.0 1.0 850 $1,050 $1.24 4d 1 1.42mi
21412 Waltham Rd Warren, MI 2.0 1.0 696 $1,225 $1.76 43d 1 1.42mi
21410 Panama St Warren, MI 3.0 1.0 900 $1,600 $1.78 24d 1 1.45mi
20553 Hamburg St Detroit, MI 3.0 1.0 1074 $1,300 $1.21 3d 1 1.47mi

Listing history 42 events

  1. 2026-06-13
    statusdays on market $125,000 Pending 13 DOM
  2. 2026-06-09
    days on market $125,000 Active 12 DOM
  3. 2026-06-08
    days on market $125,000 Active 11 DOM
  4. 2026-06-07
    days on market $125,000 Active 10 DOM
  5. 2026-06-04
    days on market $125,000 Active 7 DOM
  6. 2026-06-03
    days on market $125,000 Active 6 DOM
  7. 2026-06-02
    days on market $125,000 Active 5 DOM
  8. 2026-06-01
    days on market $125,000 Active 4 DOM
  9. 2026-05-31
    days on market $125,000 Active 3 DOM
  10. 2026-05-28
    listed $125,000 Active
    Show marketing remark (416 chars)

    Sharp 3-bed 1-bath home in Warren at a great price! This house has a classic and charming bungalow layout with spacious bedrooms, an open concept feel, dedicated laundry area, large 2-car garage, and more! The kitchen is updated with granite countertops, modern cabinetry, and stainless steel appliances. The bathroom boasts newer subway tile surrounding the shower/tub. Don't miss out - schedule your showing today!

  11. 2026-05-28
    listed $125,000 Active 416-char remark
    Show marketing remark (416 chars)

    Sharp 3-bed 1-bath home in Warren at a great price! This house has a classic and charming bungalow layout with spacious bedrooms, an open concept feel, dedicated laundry area, large 2-car garage, and more! The kitchen is updated with granite countertops, modern cabinetry, and stainless steel appliances. The bathroom boasts newer subway tile surrounding the shower/tub. Don't miss out - schedule your showing today!

  12. 2026-05-05
    historical
  13. 2026-05-04
    status Active
  14. 2026-05-04
    status Active
  15. 2026-04-14
    historical Accepting Backup Offers
  16. 2026-04-14
    historical Active Under Contract
  17. 2026-04-10
    price $125,000
  18. 2026-04-10
    price $125,000
  19. 2026-02-17
    status Active
  20. 2026-02-17
    status Active
  21. 2026-02-10
    historical Accepting Backup Offers
  22. 2026-02-10
    historical Active Under Contract
  23. 2026-01-29
    listed $130,000 Active
  24. 2026-01-29
    listed $130,000 Active
  25. 2022-08-18
    price $1,300
  26. 2022-01-13
    soldstatus $113,900
  27. 2021-12-13
    soldstatus $113,900
  28. 2021-12-13
    soldstatus $113,900
  29. 2021-11-10
    listed $104,900
  30. 2021-11-10
    listed $104,900
  31. 2021-03-23
    soldstatus $50,000
  32. 2016-06-16
    soldstatus $54,750
  33. 2015-11-03
    historical
  34. 2015-09-23
    listed $800
  35. 2008-12-11
    soldstatus $10,500
  36. 2008-12-11
    soldstatus $10,500
  37. 2008-11-10
    historical
  38. 2008-10-31
    listed $12,000
  39. 2008-10-31
    listed $12,000
  40. 2000-09-20
    soldstatus $35,000
  41. 1993-06-03
    soldstatus $35,000
  42. 1988-10-28
    soldstatus $28,000

ⓘ 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
$2,056 · $171/mo
Projected year-2 tax
$2,056 · $171/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 ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$16,192
− Mortgage interest
−$7,002
− Property taxes
−$2,056
− Insurance
−$625
− Repairs & maintenance
−$1,295
− Management
−$1,295
− Depreciation
−$3,636
Taxable income
$282
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$68
After-tax cash flow
$2,177/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
Van Dyke Public Schools
NCES district ID
2634680
Math proficiency
7% ▼ -11.00%
Reading proficiency
19% ▼ -5.00%
Median HH income
$33,231
Composite
10.46/100
National rank
#9784
State rank
#512 of 540 in MI

Livability — Warren

Score
74/100
State rank
#171
US rank
#4491

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Warren, MI
County
Macomb County · 638,552 people
City population
114,937
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
31,853
Household income
$52,366
Rent vs Own
43.4% rent · 56.6% own
Severe rent burden
1754.0

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 53% Black 31% Asian 7% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Romanian 11% Lithuanian 3% Slovak 2%
Foreign-born
5% · Canada
Languages at home
92% English-only · Other Asian/Pacific 3% Other Indo-European 2% Arabic 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
▼ -211.46%
Current HPI
154.8325
Rent YoY
▲ 2.94%
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

+346.4% since first listed
33 events — show timeline
  • 2026-05-28 Listed $125,000 MiRealSource-MiMLS
  • 2026-05-28 Listed $125,000 REALCOMP
  • 2026-05-05 Listing Removed MiRealSource-MiMLS
  • 2026-05-04 Relisted MiRealSource-MiMLS
  • 2026-05-04 Relisted REALCOMP
  • 2026-04-14 Contingent MiRealSource-MiMLS
  • 2026-04-14 Contingent REALCOMP
  • 2026-04-10 Price Changed $125,000 MiRealSource-MiMLS
  • 2026-04-10 Price Changed $125,000 REALCOMP
  • 2026-02-17 Relisted MiRealSource-MiMLS
  • 2026-02-17 Relisted REALCOMP
  • 2026-02-10 Contingent MiRealSource-MiMLS
  • 2026-02-10 Contingent REALCOMP
  • 2026-01-29 Listed $130,000 REALCOMP
  • 2026-01-29 Listed $130,000 MiRealSource-MiMLS
  • 2022-08-18 Price Changed $1,300 RENT.
  • 2022-01-13 Sold (Public Records) $113,900 Public Records
  • 2021-12-13 Sold (MLS) $113,900 MiRealSource-MiMLS
  • 2021-12-13 Sold (MLS) $113,900 REALCOMP
  • 2021-11-10 Listed $104,900 MiRealSource-MiMLS
  • 2021-11-10 Listed $104,900 REALCOMP
  • 2021-03-23 Sold (Public Records) $50,000 Public Records
  • 2016-06-16 Sold (Public Records) $54,750 Public Records
  • 2015-11-03 Listing Removed MiRealSource-MiMLS
  • 2015-09-23 Listed $800 MiRealSource-MiMLS
  • 2008-12-11 Sold (MLS) $10,500 MiRealSource-MiMLS
  • 2008-12-11 Sold (MLS) $10,500 REALCOMP
  • 2008-11-10 Listing Removed MiRealSource-MiMLS
  • 2008-10-31 Listed $12,000 MiRealSource-MiMLS
  • 2008-10-31 Listed $12,000 REALCOMP
  • 2000-09-20 Sold (Public Records) $35,000 Public Records
  • 1993-06-03 Sold (Public Records) $35,000 Public Records
  • 1988-10-28 Sold (Public Records) $28,000 Public Records

Property tax history

+7.5%/yr

Latest (2025): $2,056 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…