CashFlowRE
Sign in Sign up
808 White Ave
C Composite 57.44
Why this score? — see what drove the C 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 +21.9/30.0
  • ARV discount +10.3/15.0
  • DSCR +7.0/10.0
  • 1% rule +6.0/10.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$119,900

808 White Ave · Lincoln Park, MI 48146
3 bd · 1.0 ba · 955 sqft · SingleFamily public records · 201 Days on market
Built 1946 8,276 sqft lot Est $128k · 6% under ↓ 20% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

3 BEDROOM, 1 BATH. ROOF IS 6 YEARS OLD. BUYER TO OBTAIN C OF O AND COMPLETE ALL REQUIRED REPAIRS.

Key facts

  • 8,276 sq ft lot
  • 2 garage spots
  • Built 1946

Property features AI

Finance

  • Other: Approximately 955 square feet of above-grade finished area
  • HOA & community: Homeowners association present

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one-half stories; Vinyl siding
  • Construction: Vinyl siding construction
  • Exterior features: Lot approximately 75 x 113 (0.19 acre)

Interior

  • Kitchen: Dishwasher; Oven; Range; Refrigerator; Disposal
  • Bedrooms: 3 total rooms (includes living spaces and bedrooms)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Dishwasher; Disposal; Oven; Range; Refrigerator; Has basement
  • Laundry & utility: Washer; Dryer

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 $120k.

Deal economics

  • At list price, monthly cash flow is $189 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $106k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 6.4% in Lincoln Park — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 80/100 on livability (#82 in MI, #1,720 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D-, crime F, employment D-.
  • Lincoln Park School District (suburban): math 15% / reading 32% proficiency, ranked #440 of 540 in MI (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.7%/yr); 151 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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 $829 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 201 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $30k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $105,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 201 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 1946 — 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 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?
  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. 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.
  8. 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.
  9. 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
1.10%
Cap rate
8.18%
Cash-on-cash
6.75%
DSCR
1.30
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$127,970
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
816 London Ave 0.55mi 3/1.0 944 (-1%) 2mo $187,000 $198 70
483 Park Ave 0.38mi 3/2.0 988 (+4%) 3mo $206,000 $209 70
350 Labadie St 0.62mi 3/1.0 960 (+0%) 3mo $99,000 $103 68
1368 Wilson Ave 0.50mi 3/1.0 912 (-4%) 5mo $165,000 $181 65
1312 Ferris Ave 0.61mi 3/1.5 930 (-3%) 4mo $117,000 $126 62
939 Stewart Ave 0.70mi 3/1.0 912 (-4%) 1mo $138,000 $151 59
1260 Marion Ave 0.65mi 3/1.0 874 (-8%) 1mo $155,000 $177 55
1120 Mayflower Ave 0.61mi 3/1.0 864 (-10%) 2mo $100,000 $116 54
2458 River Dr 0.58mi 3/1.0 1,078 (+13%) 1mo $144,000 $134 51
4548 8th St 0.61mi 3/1.0 1,077 (+13%) 2mo $109,000 $101 49
1215 Mill St 0.54mi 2/1.0 (-1) 1,054 (+10%) 5mo $110,000 $104 49
1370 Garfield Ave 0.65mi 2/1.0 (-1) 864 (-10%) 3mo $72,500 $84 46

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 · 4.65% rent growth · sell at horizon

5-year hold
IRR
-4.0%
Equity multiple
0.85×
Total profit
$-5,136
Equity at exit
$17,877
10-year hold
IRR
7.5%
Equity multiple
1.61×
Total profit
$20,638
Equity at exit
$10,367

Cash invested: $33,572 (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 48146

Home prices YoY
-32.7%
Rents YoY
4.7%
Active inventory
151
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$1,323 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$178 /mo · $2,136/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$189

Break-even live

Break-even rent $1,085
Max offer price $119,900
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
$29,975
Closing costs
$3,597
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1581 Empire Ave Lincoln Park, MI 2.0 1.0 900 $1,350 $1.50 24d 1 0.31mi
1537 Chandler Ave Lincoln Park, MI 2.0 1.0 725 $1,100 $1.52 17d 1 0.51mi
1552 Hanover St Lincoln Park, MI 2.0 1.0 800 $1,250 $1.56 24d 1 0.89mi
1343 Pagel Ave Unit 2-Upper Lincoln Park, MI 2.0 1.0 1000 $1,250 $1.25 18d 1 0.89mi
4573 3rd St Ecorse, MI 2.0 1.0 1000 $1,300 $1.30 15d 1 0.90mi
1532 Euclid St #1 Lincoln Park, MI 2.0 1.0 850 $1,450 $1.71 24d 1 0.92mi
1524 Cicotte Ave Lincoln Park, MI 2.0 1.0 900 $1,250 $1.39 14d 1 1.02mi
708 Highland St Unit 1 Wyandotte, MI 2.0 1.0 800 $950 $1.19 18d 1 1.03mi
3575 S Ethel St Detroit, MI 3.0 1.0 894 $1,350 $1.51 17d 1 1.06mi
4581 High St Unit 13 Ecorse, MI 2.0 1.0 700 $1,050 $1.50 24d 1 1.17mi
4471 High St Unit 71-7 Ecorse, MI 2.0 1.0 700 $1,150 $1.64 24d 1 1.18mi
4471 High St Unit 81-13 Ecorse, MI 2.0 1.0 700 $1,050 $1.50 24d 1 1.18mi
4435 High St Ecorse, MI 2.0 1.0 792 $1,095 $1.38 5d 1 1.19mi
424 4th St Wyandotte, MI 2.0 1.0 925 $1,350 $1.46 24d 1 1.25mi
177 N Riverbank St Wyandotte, MI 2.0 1.0 671 $1,600 $2.38 1d 1 1.36mi
1774 College Ave Lincoln Park, MI 3.0 1.0 944 $1,525 $1.62 1d 1 1.41mi
168 Bondie St Wyandotte, MI 3.0 1.0 1080 $1,295 $1.20 5d 1 1.45mi
170 Bondie St Wyandotte, MI 3.0 1.0 1080 $1,399 $1.30 2d 1 1.45mi
750 Harrison Blvd Unit 5 Lincoln Park, MI 2.0 1.0 800 $995 $1.24 5d 1 1.46mi
146 Bondie St Wyandotte, MI 2.0 1.0 820 $1,650 $2.01 1d 1 1.46mi
610 Harrison Blvd Unit 46 Lincoln Park, MI 2.0 1.0 800 $995 $1.24 2d 1 1.47mi
610 Harrison Blvd Apt 43 Lincoln Park, MI 2.0 1.0 800 $1,050 $1.31 24d 1 1.47mi
720 Harrison Blvd Unit 20 Lincoln Park, MI 2.0 1.0 800 $1,025 $1.28 2d 1 1.47mi

Listing history 28 events

  1. 2026-06-18
    days on market $119,900 Active 201 DOM
  2. 2026-06-17
    days on market $119,900 Active 200 DOM
  3. 2026-06-16
    days on market $119,900 Active 199 DOM
  4. 2026-06-15
    days on market $119,900 Active 198 DOM
  5. 2026-06-13
    days on market $119,900 Active 196 DOM
  6. 2026-06-13
    days on market $119,900 Active 195 DOM
  7. 2026-06-09
    days on market $119,900 Active 192 DOM
  8. 2026-06-08
    days on market $119,900 Active 191 DOM
  9. 2026-06-07
    days on market $119,900 Active 190 DOM
  10. 2026-06-04
    days on market $119,900 Active 187 DOM
  11. 2026-06-03
    days on market $119,900 Active 186 DOM
  12. 2026-06-02
    days on market $119,900 Active 185 DOM
  13. 2026-06-01
    days on market $119,900 Active 184 DOM
  14. 2026-05-31
    days on market $119,900 Active 183 DOM
  15. 2026-05-07
    price $119,900 97-char remark
    Show marketing remark (97 chars)

    3 BEDROOM, 1 BATH. ROOF IS 6 YEARS OLD. BUYER TO OBTAIN C OF O AND COMPLETE ALL REQUIRED REPAIRS.

  16. 2026-05-07
    status Active
    Show marketing remark (97 chars)

    3 BEDROOM, 1 BATH. ROOF IS 6 YEARS OLD. BUYER TO OBTAIN C OF O AND COMPLETE ALL REQUIRED REPAIRS.

  17. 2026-05-07
    price $119,900
    Show marketing remark (97 chars)

    3 BEDROOM, 1 BATH. ROOF IS 6 YEARS OLD. BUYER TO OBTAIN C OF O AND COMPLETE ALL REQUIRED REPAIRS.

  18. 2026-05-07
    status Active 97-char remark
    Show marketing remark (97 chars)

    3 BEDROOM, 1 BATH. ROOF IS 6 YEARS OLD. BUYER TO OBTAIN C OF O AND COMPLETE ALL REQUIRED REPAIRS.

  19. 2026-04-25
    historical Active Under Contract
    Show marketing remark (97 chars)

    3 BEDROOM, 1 BATH. ROOF IS 6 YEARS OLD. BUYER TO OBTAIN C OF O AND COMPLETE ALL REQUIRED REPAIRS.

  20. 2026-04-25
    historical Accepting Backup Offers 97-char remark
    Show marketing remark (97 chars)

    3 BEDROOM, 1 BATH. ROOF IS 6 YEARS OLD. BUYER TO OBTAIN C OF O AND COMPLETE ALL REQUIRED REPAIRS.

  21. 2026-04-25
    status Pending
    Show marketing remark (97 chars)

    3 BEDROOM, 1 BATH. ROOF IS 6 YEARS OLD. BUYER TO OBTAIN C OF O AND COMPLETE ALL REQUIRED REPAIRS.

  22. 2026-04-25
    status Pending 97-char remark
    Show marketing remark (97 chars)

    3 BEDROOM, 1 BATH. ROOF IS 6 YEARS OLD. BUYER TO OBTAIN C OF O AND COMPLETE ALL REQUIRED REPAIRS.

  23. 2026-01-20
    price $129,900 97-char remark
    Show marketing remark (97 chars)

    3 BEDROOM, 1 BATH. ROOF IS 6 YEARS OLD. BUYER TO OBTAIN C OF O AND COMPLETE ALL REQUIRED REPAIRS.

  24. 2026-01-19
    price $129,900
  25. 2025-12-27
    price $139,900 97-char remark
    Show marketing remark (97 chars)

    3 BEDROOM, 1 BATH. ROOF IS 6 YEARS OLD. BUYER TO OBTAIN C OF O AND COMPLETE ALL REQUIRED REPAIRS.

  26. 2025-12-26
    price $139,900
  27. 2025-11-29
    listed $150,000 Active
  28. 2025-11-28
    listed $150,000 Active 97-char remark
    Show marketing remark (97 chars)

    3 BEDROOM, 1 BATH. ROOF IS 6 YEARS OLD. BUYER TO OBTAIN C OF O AND COMPLETE ALL REQUIRED REPAIRS.

ⓘ 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
$2,136 · $178/mo
Projected year-2 tax
$2,136 · $178/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 6/10 Major FEMA zone X (unshaded) · 69% 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
$15,881
− Mortgage interest
−$6,716
− Property taxes
−$2,136
− Insurance
−$600
− Repairs & maintenance
−$1,271
− Management
−$1,271
− Depreciation
−$3,488
Taxable income
$400
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$96
After-tax cash flow
$2,169/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
Lincoln Park School District
NCES district ID
2621600
Math proficiency
15% ▼ -5.00%
Reading proficiency
32% ▬ 0.00%
Median HH income
$41,486
Composite
19.93/100
National rank
#8678
State rank
#440 of 540 in MI

Livability — Lincoln Park

Score
80/100
State rank
#82
US rank
#1720

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lincoln Park, MI
County
Wayne County · 1,562,939 people
City population
39,257
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
39,257
Household income
$58,616
Rent vs Own
31.2% rent · 68.8% own
Severe rent burden
1142.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Hispanic / Latino 25% Two or more races 12% Black 9% Native American 1%
Hispanic origin (detail)
Mexican 19% Puerto Rican 3%
Common ancestry
Romanian 6% Lithuanian 4% Slovak 1%
Foreign-born
9% · Canada
Languages at home
80% English-only · Spanish 17% Arabic 2%

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
▼ -108.25%
Current HPI
222.8545
Rent YoY
▲ 4.65%
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

-20.1% since first listed
14 events — show timeline
  • 2026-05-07 Price Changed $119,900 MiRealSource-MiMLS
  • 2026-05-07 Relisted REALCOMP
  • 2026-05-07 Price Changed $119,900 REALCOMP
  • 2026-05-07 Relisted MiRealSource-MiMLS
  • 2026-04-25 Contingent REALCOMP
  • 2026-04-25 Contingent MiRealSource-MiMLS
  • 2026-04-25 Pending REALCOMP
  • 2026-04-25 Pending MiRealSource-MiMLS
  • 2026-01-20 Price Changed $129,900 MiRealSource-MiMLS
  • 2026-01-19 Price Changed $129,900 REALCOMP
  • 2025-12-27 Price Changed $139,900 MiRealSource-MiMLS
  • 2025-12-26 Price Changed $139,900 REALCOMP
  • 2025-11-29 Listed $150,000 REALCOMP
  • 2025-11-28 Listed $150,000 MiRealSource-MiMLS

Property tax history

+3.4%/yr

Latest (2025): $2,136 · -13.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…