CashFlowRE
Sign in Sign up
3756 Ash St
B+ Composite 75.85
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.4/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$59,900

3756 Ash St · Inkster, MI 48141
4 bd · 1.0 ba · 840 sqft · SingleFamily public records · 21 Days on market
Built 1948 4,356 sqft lot Est $87k · 31% under

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

Listing remarks MLS

Check out this rare and affordable 4-bedroom home with 2 baths. Two bedrooms on each floor with full bath on main floor and half bath on second floor. 2024 updates: new kitchen countertop, Painted with new carpet. Some windows replaced. Great for first time homeowners as well as for investors. Taylor Schools. Appliances Included.

Key facts

  • 4,356 sq ft lot
  • Built 1948
  • Listed 20 days

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Sewer available
  • Home design: Single-family residence; One and one-half stories; Ground-level entry with steps
  • Construction: Vinyl siding; Shallow crawl-space foundation; Built area above grade: 840 square feet
  • Exterior features: Front porch; Paved road access; Lot approximately 0.1 acre (35 x 121)

Interior

  • Kitchen: Free-standing gas oven; Free-standing refrigerator
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Free-standing gas oven; Free-standing refrigerator; Crawl space basement; 6 total 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 4-bed/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $676 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $59k (1.5% below list) — sets the bar for market timing.
  • Cap rate 19.8% vs local median 9.3% in Inkster — 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 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.
  • Taylor School District (urban): math 14% / reading 27% proficiency, ranked #462 of 540 in MI (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.0%/yr); 146 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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 42% 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 $414 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($59k) is reasonable based on typical stale-listing flexibility.
  • 21 sale attempts since 7y 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 $26k; list at $60k implies a 130% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $59,001 (1.5% below list)

Questions for the listing agent

  1. Built in 1948 — 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 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.31%
Cap rate
19.84%
Cash-on-cash
48.39%
DSCR
3.15
GRM
3.6

CMA / ARV

ARV (on-the-fly)
$87,360
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4133 Moore St 0.36mi 3/1.0 (-1) 854 (+2%) 1mo $106,000 $124 75
3525 Hickory St 0.23mi 3/1.0 (-1) 880 (+5%) 4mo $104,000 $118 73
3160 Ash St 0.41mi 3/1.0 (-1) 841 (+0%) 11mo $115,000 $137 67
3826 Inkster Rd 0.38mi 3/1.5 (-1) 880 (+5%) 4mo $23,000 $26 64
3616 Spring Hill Ave 0.31mi 3/1.0 (-1) 750 (-11%) 8mo $75,000 $100 56
4115 Williams St 0.31mi 3/1.5 (-1) 872 (+4%) 20mo $85,000 $97 56
3262 Moore St 0.43mi 3/1.0 (-1) 871 (+4%) 16mo $80,000 $92 55
27030 Kitch St 0.64mi 3/1.0 (-1) 832 (-1%) 12mo $85,000 $102 54
27202 New York St 0.65mi 3/1.0 (-1) 832 (-1%) 18mo $86,900 $104 48
27045 Notre Dame St 0.68mi 3/1.0 (-1) 910 (+8%) 14mo $110,000 $121 38
27107 Florence St 0.63mi 3/1.0 (-1) 912 (+9%) 21mo $105,000 $115 34
27047 Florence St 0.65mi 3/1.0 (-1) 912 (+9%) 22mo $79,900 $88 32

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
45.9%
Equity multiple
2.99×
Total profit
$33,323
Equity at exit
$8,931
10-year hold
IRR
51.7%
Equity multiple
6.03×
Total profit
$84,289
Equity at exit
$5,179

Cash invested: $16,772 (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
146
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,382 high interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$76 /mo · $916/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$676

Break-even live

Break-even rent $526
Max offer price $59,900
Occupancy floor 46%

Sensitivity live

Price -10% $710 -5% $693 +0% $676 +5% $659 +10% $642
Rent -10% $567 -5% $622 +0% $676 +5% $731 +10% $786
Rate -1.0pp $707 -0.5pp $692 base $676 +0.5pp $661 +1.0pp $645

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
$14,975
Closing costs
$1,797
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4080 Isabelle St Inkster, MI 4.0 1.0 975 $1,150 $1.18 15d 1 0.32mi
3236 Walnut St Inkster, MI 3.0 1.0 1096 $1,495 $1.36 0d 1 0.34mi
27139 Penn St Inkster, MI 3.0 1.0 832 $675 $0.81 18d 1 0.56mi
26742 Penn St Inkster, MI 3.0 1.0 1000 $1,300 $1.30 17d 1 0.80mi
26707 Penn St Inkster, MI 3.0 1.0 900 $1,400 $1.56 6d 1 0.82mi
26159 Stanford St Inkster, MI 4.0 1.0 1056 $1,350 $1.28 6d 1 1.16mi
29971 Brooklane St Inkster, MI 3.0 1.0 974 $1,450 $1.49 44d 1 1.35mi
1189 Woodland Dr Inkster, MI 3.0 1.0 994 $1,400 $1.41 0d 1 1.42mi
25722 Carlysle St Dearborn Heights, MI 3.0 1.0 1040 $1,450 $1.39 18d 1 1.43mi
1150 Magnolia Dr Inkster, MI 3.0 1.0 900 $1,300 $1.44 25d 1 1.43mi
27184 Lucerne Dr Inkster, MI 3.0 1.0 1100 $1,250 $1.14 44d 1 1.49mi

Listing history 15 events

  1. 2026-06-21
    days on market $59,900 Active 21 DOM
  2. 2026-06-18
    days on market $59,900 Active 18 DOM
  3. 2026-06-17
    days on market $59,900 Active 17 DOM
  4. 2026-06-16
    days on market $59,900 Active 16 DOM
  5. 2026-06-15
    days on market $59,900 Active 15 DOM
  6. 2026-06-13
    days on market $59,900 Active 13 DOM
  7. 2026-06-13
    days on market $59,900 Active 12 DOM
  8. 2026-06-09
    days on market $59,900 Active 9 DOM
  9. 2026-06-08
    days on market $59,900 Active 8 DOM
  10. 2026-06-07
    days on market $59,900 Active 7 DOM
  11. 2026-06-04
    days on market $59,900 Active 4 DOM
  12. 2026-06-03
    days on market $59,900 Active 3 DOM
  13. 2026-06-02
    days on market $59,900 Active 2 DOM
  14. 2026-06-01
    remarks 331-char remark
  15. 2026-06-01
    listed $59,900 Active 1 DOM

ⓘ 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
$916 · $76/mo
Projected year-2 tax
$919 · $77/mo
Expected delta
+$3/yr ($0/mo · 0.4%)

ⓘ 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
$16,583
− Mortgage interest
−$3,355
− Property taxes
−$916
− Insurance
−$300
− Repairs & maintenance
−$1,327
− Management
−$1,327
− Depreciation
−$1,743
Taxable income
$7,617
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,828
After-tax cash flow
$6,288/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
Taylor School District
NCES district ID
2633540
Math proficiency
14% ▼ -7.00%
Reading proficiency
27% ▼ -4.00%
Median HH income
$43,062
Composite
17.62/100
National rank
#9034
State rank
#462 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

+100.3% since first listed
63 events — show timeline
  • 2026-05-31 Listed $59,900 REALCOMP
  • 2026-05-31 Listed $59,900 MiRealSource-MiMLS
  • 2024-07-10 Listing Removed MiRealSource-MiMLS
  • 2024-07-10 Listing Removed REALCOMP
  • 2024-06-28 Listed $65,000 MiRealSource-MiMLS
  • 2024-06-28 Listed $65,000 REALCOMP
  • 2024-06-25 Coming Soon MiRealSource-MiMLS
  • 2024-06-25 Coming Soon REALCOMP
  • 2022-03-30 Listing Removed REALCOMP
  • 2022-03-30 Listing Removed MiRealSource-MiMLS
  • 2022-03-15 Price Changed $64,900 MiRealSource-MiMLS
  • 2022-03-15 Price Changed $64,900 REALCOMP
  • 2022-03-01 Listed $69,900 MiRealSource-MiMLS
  • 2022-03-01 Listed $69,900 REALCOMP
  • 2021-09-07 Listing Removed REALCOMP
  • 2021-09-07 Listing Removed MiRealSource-MiMLS
  • 2021-08-24 Price Changed $42,000 MiRealSource-MiMLS
  • 2021-08-23 Price Changed $42,000 REALCOMP
  • 2021-07-19 Price Changed $54,900 MiRealSource-MiMLS
  • 2021-07-19 Price Changed $54,900 REALCOMP
  • 2021-07-08 Listed $67,000 MiRealSource-MiMLS
  • 2021-07-08 Listed $67,000 REALCOMP
  • 2021-07-01 Coming Soon MiRealSource-MiMLS
  • 2021-07-01 Coming Soon REALCOMP
  • 2021-02-02 Listing Removed REALCOMP
  • 2021-02-02 Listing Removed MiRealSource-MiMLS
  • 2021-01-30 Price Changed $29,000 MiRealSource-MiMLS
  • 2021-01-29 Price Changed $29,000 REALCOMP
  • 2020-10-20 Listed $28,900 MiRealSource-MiMLS
  • 2020-10-20 Listed $28,900 REALCOMP
  • 2020-10-19 Coming Soon MiRealSource-MiMLS
  • 2020-10-19 Coming Soon REALCOMP
  • 2020-09-29 Sold (MLS) $26,000 MiRealSource-MiMLS
  • 2020-09-29 Sold (MLS) $26,000 REALCOMP
  • 2020-09-21 Pending MiRealSource-MiMLS
  • 2020-09-15 Listed $28,900 MiRealSource-MiMLS
  • 2020-09-15 Listed $28,900 REALCOMP
  • 2020-03-23 Listing Removed REALCOMP
  • 2020-03-23 Listing Removed MiRealSource-MiMLS
  • 2020-02-24 Price Changed $23,000 MiRealSource-MiMLS
  • 2020-02-24 Price Changed $23,000 REALCOMP
  • 2020-01-30 Listed $23,900 MiRealSource-MiMLS
  • 2020-01-30 Listed $23,900 REALCOMP
  • 2019-07-20 Listing Removed REALCOMP
  • 2019-07-19 Listing Removed MiRealSource-MiMLS
  • 2019-07-01 Relisted MiRealSource-MiMLS
  • 2019-07-01 Relisted REALCOMP
  • 2019-06-27 Pending MiRealSource-MiMLS
  • 2019-06-27 Pending REALCOMP
  • 2019-06-15 Price Changed $24,500 MiRealSource-MiMLS
  • 2019-06-15 Price Changed $24,500 REALCOMP
  • 2019-06-05 Listed $24,900 MiRealSource-MiMLS
  • 2019-06-05 Listed $24,900 REALCOMP
  • 2019-05-31 Listing Removed REALCOMP
  • 2019-05-31 Relisted REALCOMP
  • 2019-05-09 Listing Removed REALCOMP
  • 2019-05-08 Listing Removed MiRealSource-MiMLS
  • 2019-03-15 Price Changed $28,400 MiRealSource-MiMLS
  • 2019-03-15 Price Changed $28,400 REALCOMP
  • 2019-02-21 Price Changed $28,900 MiRealSource-MiMLS
  • 2019-02-20 Price Changed $28,900 REALCOMP
  • 2019-02-01 Listed $29,900 MiRealSource-MiMLS
  • 2019-02-01 Listed $29,900 REALCOMP

Property tax history

+1.3%/yr

Latest (2025): $916 · -58.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…