CashFlowRE
Sign in Sign up
7540 Prospect Ave
B+ Composite 75.33
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 +3.7/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$55,900

7540 Prospect Ave · Warren, MI 48091
2 bd · 1.0 ba · 576 sqft · SingleFamily public records · 12 Days on market
Built 1940 4,356 sqft lot $97/sqft · 10% below area Est $86k · 35% under

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

Listing remarks MLS

Handyman Special; as it is condition . Amazing 2/3 bedrooms Ranch house with long concrete tiled Driveway now available for first time investor , first time buyer or fixflipper . House got huge potential at proper investment zone of nine mile warren areas with private fenced with small porch at the front and back. Seller never lived there and will not do any repair or renovation. COC buyer and his agents responsibility. Proper convenient location where groceries, school, park, mosque/church, community hall, mall, ride, major highways etc. within walking distance. Would not last long.

Key facts

  • Private fenced
  • Walking distance
  • Convenient location

Tags

LONG CONCRETE TILED DRIVEWAYPRIVATE FENCEDSMALL PORCHCONVENIENT LOCATIONWALKING DISTANCE

Property features AI

Finance

  • Other: Lot approximately 0.1 acre (35 x 120)

Exterior

  • Parking: Driveway (no garage)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one-half story; Ground-level entry with steps
  • Construction: Aluminum siding; Asphalt roof
  • Exterior features: Fenced front yard; Paved private road access; Private road maintained by owner/association; Sidewalks in the community

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Crawl space basement; Five total rooms
  • Laundry & utility: Laundry room with washer hookup and gas dryer hookup

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 2-bed/1.0-bath single-family listed at $56k.

Deal economics

  • At list price, monthly cash flow is $552 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $56k).
  • Cap rate 18.1% 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 (+2.4%/yr); 168 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 71% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $386 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 2.4% rent growth), your $16k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 14 sale attempts since 31y 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 $38k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $55,900

Questions for the listing agent

  1. Built in 1940 — 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. 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
2.10%
Cap rate
18.14%
Cash-on-cash
42.30%
DSCR
2.88
GRM
4.0

CMA / ARV

ARV (median comp)
$86,142
List price
$55,900
Delta
-24.83%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7540 Prospect Ave 0.00mi 2/1.0 576 (0%) 5mo $38,000 $66 96
21832 Conners Ave 0.41mi 2/1.0 600 (+4%) 3mo $84,000 $140 71
8101 Rivard Ave 0.36mi 2/2.0 616 (+7%) 0mo $75,000 $122 67
7083 Victory Ave 0.13mi 1/1.0 (-1) 594 (+3%) 20mo $32,900 $55 67
8278 Jackson Ave 0.42mi 2/1.0 592 (+3%) 12mo $82,000 $139 66
20493 Carrie St 0.41mi 2/1.0 576 (0%) 18mo $25,000 $43 65
8094 Chalmers Ave 0.30mi 2/1.0 630 (+9%) 6mo $64,000 $102 65
20119 Carrie St 0.64mi 2/1.0 646 (+12%) 8mo $70,000 $108 43
8477 Sherman Ave 0.48mi 1/1.0 (-1) 505 (-12%) 13mo $60,000 $119 42

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 · 2.35% rent growth · sell at horizon

5-year hold
IRR
38.3%
Equity multiple
2.62×
Total profit
$25,331
Equity at exit
$8,335
10-year hold
IRR
44.5%
Equity multiple
5.11×
Total profit
$64,262
Equity at exit
$4,833

Cash invested: $15,652 (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 48091

Rents YoY
2.4%
Active inventory
168
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,175 high interval (Pro) →
Mortgage (P&I)
$293
Tax from tax record
$60 /mo · $725/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$247
Net cashflow
$552

Break-even live

Break-even rent $477
Max offer price $55,900
Occupancy floor 48%

Sensitivity live

Price -10% $583 -5% $568 +0% $552 +5% $536 +10% $520
Rent -10% $459 -5% $505 +0% $552 +5% $598 +10% $645
Rate -1.0pp $580 -0.5pp $566 base $552 +0.5pp $537 +1.0pp $523

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
$13,975
Closing costs
$1,677
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7033 Westminster Ave Warren, MI 2.0 1.0 561 $1,050 $1.87 44d 1 0.18mi
7605 Jackson Ave Warren, MI 2.0 1.0 600 $1,165 $1.94 24d 1 0.21mi
7275 Chalmers Ave Warren, MI 2.0 1.0 703 $1,200 $1.71 24d 1 0.26mi
8036 Hupp Ave Warren, MI 2.0 1.0 680 $1,150 $1.69 44d 1 0.45mi
11236 Studebaker Ave Warren, MI 2.0 1.0 672 $1,175 $1.75 44d 1 0.86mi
8103 Lozier Ave Unit 2 Warren, MI 1.0 1.0 600 $650 $1.08 44d 1 0.94mi
11130 Stephens Rd Warren, MI 2.0 1.0 750 $1,300 $1.73 44d 1 1.40mi

Listing history 45 events

  1. 2026-06-18
    days on market $55,900 Active 12 DOM
  2. 2026-06-17
    days on market $55,900 Active 11 DOM
  3. 2026-06-16
    days on market $55,900 Active 10 DOM
  4. 2026-06-15
    days on market $55,900 Active 9 DOM
  5. 2026-06-13
    days on market $55,900 Active 7 DOM
  6. 2026-06-13
    days on market $55,900 Active 6 DOM
  7. 2026-06-09
    days on market $55,900 Active 3 DOM
  8. 2026-06-08
    days on market $55,900 Active 2 DOM
  9. 2026-06-07
    pricestatusdays on marketlisting id $55,900 Active 1 DOM
  10. 2026-05-19
    historical
  11. 2026-05-19
    historical
  12. 2026-04-25
    price $64,750
  13. 2026-04-25
    price $64,750
  14. 2026-04-18
    price $66,850
  15. 2026-04-18
    price $66,850
  16. 2026-03-31
    listed $68,500 Active
  17. 2026-03-31
    listed $68,500 Active
  18. 2026-03-30
    historical
  19. 2026-01-28
    soldstatus $38,000 Closed
  20. 2026-01-28
    soldstatus $38,000 Closed
  21. 2026-01-03
    status Pending
  22. 2026-01-03
    status Pending
  23. 2025-11-14
    price $49,500
  24. 2025-11-13
    price $49,500
  25. 2025-10-31
    listed $55,000 Active
  26. 2025-10-31
    listed $55,000 Active
  27. 2018-10-31
    soldstatus $30,000
  28. 2018-10-31
    soldstatus $30,000 Closed
  29. 2018-10-22
    status Pending
  30. 2018-10-18
    status Active
  31. 2018-10-05
    status Pending
  32. 2018-09-26
    listed $34,900
  33. 2018-09-26
    listed $34,900 Active
  34. 2008-01-10
    historical
  35. 2008-01-10
    historical
  36. 2008-01-09
    listed $19,900
  37. 2008-01-09
    listed $19,900
  38. 2008-01-09
    historical
  39. 2008-01-09
    historical
  40. 2007-10-17
    listed $49,900
  41. 2007-10-17
    listed $49,900
  42. 1995-11-07
    soldstatus $26,000
  43. 1995-11-06
    soldstatus $26,000
  44. 1995-07-19
    historical
  45. 1995-07-14
    listed $28,900

ⓘ 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
$725 · $60/mo
Projected year-2 tax
$793 · $66/mo
Expected delta
+$68/yr (+$6/mo · 9.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% 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
$14,105
− Mortgage interest
−$3,131
− Property taxes
−$725
− Insurance
−$280
− Repairs & maintenance
−$1,128
− Management
−$1,128
− Depreciation
−$1,626
Taxable income
$6,086
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,461
After-tax cash flow
$5,160/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)
30,696
Household income
$54,230
Rent vs Own
35.1% rent · 64.9% own
Severe rent burden
1296.0

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 0.68)
Race & ethnicity
White 47% Black 25% Asian 19% Two or more races 5% Hispanic / Latino 3% Native American 2%
Common ancestry
Romanian 7% Lithuanian 2% Slovak 1%
Foreign-born
16% · Canada
Languages at home
77% English-only · Other Indo-European 14% Other Asian/Pacific 3% Russian/Polish/Slavic 2%

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
▼ -199.66%
Current HPI
177.9273
Rent YoY
▲ 2.35%
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

+93.4% since first listed
38 events — show timeline
  • 2026-06-06 Listed $55,900 REALCOMP
  • 2026-06-06 Listed $55,900 MiRealSource-MiMLS
  • 2026-05-19 Listing Removed MiRealSource-MiMLS
  • 2026-05-19 Listing Removed REALCOMP
  • 2026-04-25 Price Changed $64,750 MiRealSource-MiMLS
  • 2026-04-25 Price Changed $64,750 REALCOMP
  • 2026-04-18 Price Changed $66,850 MiRealSource-MiMLS
  • 2026-04-18 Price Changed $66,850 REALCOMP
  • 2026-03-31 Listed $68,500 MiRealSource-MiMLS
  • 2026-03-31 Listed $68,500 REALCOMP
  • 2026-03-30 Coming Soon MiRealSource-MiMLS
  • 2026-01-28 Sold (MLS) $38,000 MiRealSource-MiMLS
  • 2026-01-28 Sold (MLS) $38,000 REALCOMP
  • 2026-01-03 Pending MiRealSource-MiMLS
  • 2026-01-03 Pending REALCOMP
  • 2025-11-14 Price Changed $49,500 MiRealSource-MiMLS
  • 2025-11-13 Price Changed $49,500 REALCOMP
  • 2025-10-31 Listed $55,000 REALCOMP
  • 2025-10-31 Listed $55,000 MiRealSource-MiMLS
  • 2018-10-31 Sold (MLS) $30,000 REALCOMP
  • 2018-10-31 Sold (MLS) $30,000 MiRealSource-MiMLS
  • 2018-10-22 Pending MiRealSource-MiMLS
  • 2018-10-18 Relisted MiRealSource-MiMLS
  • 2018-10-05 Pending MiRealSource-MiMLS
  • 2018-09-26 Listed $34,900 REALCOMP
  • 2018-09-26 Listed $34,900 MiRealSource-MiMLS
  • 2008-01-10 Listing Removed REALCOMP
  • 2008-01-10 Listing Removed MiRealSource-MiMLS
  • 2008-01-09 Listing Removed MiRealSource-MiMLS
  • 2008-01-09 Listing Removed REALCOMP
  • 2008-01-09 Listed $19,900 REALCOMP
  • 2008-01-09 Listed $19,900 MiRealSource-MiMLS
  • 2007-10-17 Listed $49,900 MiRealSource-MiMLS
  • 2007-10-17 Listed $49,900 REALCOMP
  • 1995-11-07 Sold (Public Records) $26,000 Public Records
  • 1995-11-06 Sold (MLS) $26,000 MiRealSource-MiMLS
  • 1995-07-19 Listing Removed MiRealSource-MiMLS
  • 1995-07-14 Listed $28,900 MiRealSource-MiMLS

Property tax history

+6.0%/yr

Latest (2025): $725 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…