CashFlowRE
Sign in Sign up
1040 E Maxlow Ave
D Composite 40.79
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 +15.2/30.0
  • ARV discount +5.9/15.0
  • DSCR +4.7/10.0
  • Livability +4.0/5.0
  • 1% rule +3.8/10.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$225,000

1040 E Maxlow Ave · Hazel Park, MI 48030
4 bd · 2.0 ba · 1,827 sqft · SingleFamily public records · 9 Days on market
Built 1956 4,356 sqft lot Est $217k · at est.

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

Listing remarks MLS

Updated, clean with new paint and hardwood floors throughout. 3 bedroom, 1 bath ranch home w/ central air. Kitchen includes newer black appliances with ice maker and dishwasher and updated bathroom. Large 2.5 car garage with opener and a full bright basement with washer and dryer. The home is located between 8 and 9 mile with access to I75 and 696 freeways, easy access.

Key facts

  • Dishwasher
  • New paint
  • Ice maker

Tags

NEW PAINTHARDWOOD FLOORSNEWER BLACK APPLIANCESICE MAKERDISHWASHERUPDATED BATHROOM

Property features AI

Finance

  • Other: Pets allowed — contact for details

Exterior

  • Parking: Detached garage with garage door opener; Garage faces side; Approximately 2.5 garage spaces
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; One story; Ground-level entry with steps; Brick exterior; Faces not specified
  • Construction: Built with brick construction; Block foundation; Asphalt roof; Full unfinished basement
  • Exterior features: Porch; Corner lot; Paved road access

Interior

  • Kitchen: Dishwasher; Free-standing gas range; Free-standing refrigerator; Microwave
  • Bedrooms: Total of 6 rooms (bedrooms included)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; Ceiling fan(s)
  • Interior features: Gas water heater; Disposal; Sump pump; Awning(s)
  • 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 4-bed/2.0-bath single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $78 ($942/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $198k (11.9% below list).
  • Recommended offer: $198k (11.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 81/100 on livability (#65 in MI, #1,385 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+.
  • Hazel Park School District (suburban): math 10% / reading 24% proficiency, ranked #490 of 540 in MI (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: United Oaks Elementary School (math 12% / reading 17%, grade F, #1,185 of 1,397 statewide, top 86%, 350 students, 86% FRL); Hazel Park Junior High School (math 11% / reading 30%, grade F, #418 of 493 statewide, top 85%, 430 students, 78% FRL); Hazel Park High School (math 12% / reading 27%, grade F, #622 of 713 statewide, top 88%, 587 students, 73% FRL).
  • Market conditions: Rents rising (+2.9%/yr); 141 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($67k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Oakland County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 19y ago; this cycle's ask is 13135% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $5k; list at $225k implies a 4400% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $198,149 (11.9% below list)

Questions for the listing agent

  1. Built in 1956 — 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. 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?
  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
0.88%
Cap rate
6.71%
Cash-on-cash
1.49%
DSCR
1.07
GRM
9.5

CMA / ARV

ARV (on-the-fly)
$217,413
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
828 E Elza Ave 0.14mi 3/2.0 (-1) 1,798 (-2%) 0mo $225,000 $125 86
1451 E Pearl Ave 0.44mi 3/2.0 (-1) 1,787 (-2%) 4mo $185,299 $104 68
1429 E Milton Ave 0.23mi 3/1.0 (-1) 1,975 (+8%) 3mo $190,000 $96 64
1755 E George Ave 0.49mi 3/2.5 (-1) 1,935 (+6%) 1mo $290,000 $150 59
1705 E Meyers Ave 0.42mi 3/2.5 (-1) 2,000 (+10%) 1mo $367,000 $184 57
1844 E Jarvis Ave 0.57mi 3/2.5 (-1) 1,723 (-6%) 0mo $310,000 $180 56
1028 E Pearl Ave 0.37mi 3/1.0 (-1) 1,679 (-8%) 7mo $180,000 $107 54
1629 E Elza Ave 0.34mi 5/1.0 (+1) 2,062 (+13%) 1mo $245,000 $119 53
1021 E Granet Ave 0.24mi 3/3.0 (-1) 2,098 (+15%) 3mo $239,000 $114 52
115 W Elza Ave 0.61mi 3/1.0 (-1) 1,927 (+6%) 2mo $184,000 $95 52
507 E Muir Ave 0.42mi 3/2.5 (-1) 2,057 (+13%) 0mo $318,000 $155 52
2000 Pearl Ave 0.70mi 4/2.5 1,990 (+9%) 4mo $200,900 $101 47

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 · 2.9% rent growth · sell at horizon

5-year hold
IRR
-14.0%
Equity multiple
0.50×
Total profit
$-31,672
Equity at exit
$33,548
10-year hold
IRR
-5.4%
Equity multiple
0.65×
Total profit
$-22,007
Equity at exit
$19,454

Cash invested: $63,000 (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 48030

Rents YoY
2.9%
Active inventory
141
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,981 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$213 /mo · $2,559/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$416
Net cashflow
$78

Break-even live

Break-even rent $1,882
Max offer price $225,000
Occupancy floor 91%

Sensitivity live

Price -10% $206 -5% $142 +0% $78 +5% $15 +10% $-49
Rent -10% $-78 -5% $0 +0% $78 +5% $157 +10% $235
Rate -1.0pp $192 -0.5pp $136 base $78 +0.5pp $20 +1.0pp $-39

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
$56,250
Closing costs
$6,750
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1301 E Muir Ave Hazel Park, MI 3.0 2.0 1236 $1,600 $1.29 23d 1 0.30mi
329 W Muir Ave Hazel Park, MI 4.0 2.0 1606 $2,000 $1.25 12d 1 0.73mi
20008 Hull St Highland Park, MI 5.0 2.0 1332 $1,600 $1.20 18d 1 0.77mi
23304 Cayuga Ave Hazel Park, MI 4.0 2.0 1540 $2,150 $1.40 26d 1 0.84mi
1330 E Chesterfield St Ferndale, MI 4.0 2.0 1795 $2,800 $1.56 0d 1 0.95mi
20015 Lumpkin St Detroit, MI 4.0 3.0 2500 $1,800 $0.72 6d 1 0.96mi
23400 Reynolds Ave Hazel Park, MI 3.0 1.0 1305 $1,900 $1.46 7d 1 0.97mi
19995 Goddard St Detroit, MI 4.0 1.0 1292 $1,400 $1.08 23d 1 1.09mi
2420 Woodward Hts Ferndale, MI 3.0 1.0 1316 $2,200 $1.67 26d 1 1.46mi
959 E Shevlin Ave Hazel Park, MI 3.0 1.0 1419 $1,750 $1.23 16d 1 1.48mi

Listing history 6 events

  1. 2026-06-07
    days on market $225,000 Active 9 DOM
  2. 2026-06-04
    days on market $225,000 Active 6 DOM
  3. 2026-06-03
    days on market $225,000 Active 5 DOM
  4. 2026-06-02
    days on market $225,000 Active 4 DOM
  5. 2026-06-01
    days on market $225,000 Active 3 DOM
  6. 2026-05-31
    days on market $225,000 Active 2 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
$2,559 · $213/mo
Projected year-2 tax
$3,012 · $251/mo
Expected delta
+$453/yr (+$38/mo · 17.7%)

ⓘ 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 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
$23,778
− Mortgage interest
−$12,603
− Property taxes
−$2,559
− Insurance
−$1,125
− Repairs & maintenance
−$1,902
− Management
−$1,902
− Depreciation
−$6,545
Taxable loss
−$2,859
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$686
After-tax cash flow
$1,628/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
Hazel Park School District
NCES district ID
2618030
Math proficiency
10% ▼ -2.00%
Reading proficiency
24% ▲ 1.00%
Median HH income
$36,181
Composite
14.05/100
National rank
#9466
State rank
#490 of 540 in MI

Livability — Hazel Park

Score
81/100
State rank
#65
US rank
#1385

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hazel Park, MI
County
Oakland County · 1,009,092 people
City population
14,963
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
14,963
Household income
$67,073
Rent vs Own
33.9% rent · 66.1% own
Severe rent burden
432.0

Population outlook (Oakland County) Hauer SSP2

Today (2025)
1,335,747 people
By 2030
1,375,100 · +2.9%
By 2040
1,435,385 · +7.5%
By 2050
1,469,250 · +10.0%
By 2075
1,531,946 · +14.7%
By 2100
1,450,485 · +8.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Two or more races 10% Black 10% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Romanian 11% Slovak 3% Lithuanian 2%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 5% Arabic 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Oakland

2024 margin
D (+10.6) · D 54.4% · R 43.8% · Other 1.9%
2008→2024 swing
-3.9pp toward R · 2008: 14.5pp · 2024: 10.6pp
All cycles
2024: D+10.6 2020: D+14.1 2016: D+8.1 2012: D+8.1 2008: D+14.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -184.32%
Current HPI
285.5923
Rent YoY
▲ 2.90%
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

-90.7% since first listed
23 events — show timeline
  • 2026-05-30 Listed for Rent $1,700 REALSOURCE
  • 2026-05-29 Listed $225,000 REALCOMP
  • 2026-05-29 Listed $225,000 MiRealSource-MiMLS
  • 2026-05-01 Rental Removed $1,650 REALCOMP
  • 2026-04-29 Price Changed $1,650 REALCOMP
  • 2026-03-14 Listed for Rent $1,700 REALCOMP
  • 2009-06-19 Sold (MLS) $5,000 REALCOMP
  • 2009-03-11 Listing Removed REALCOMP
  • 2009-03-11 Listed $17,000 REALCOMP
  • 2008-12-11 Listed $18,000 REALCOMP
  • 2008-10-15 Listing Removed REALCOMP
  • 2008-09-11 Listed $26,000 REALCOMP
  • 2008-08-18 Listing Removed REALCOMP
  • 2007-12-31 Listing Removed MiRealSource-MiMLS
  • 2007-04-12 Listed $109,900 MiRealSource-MiMLS
  • 2007-04-12 Listed $109,900 REALCOMP
  • 2004-06-03 Sold (Public Records) $108,000 Public Records
  • 2003-04-22 Sold (Public Records) $100,000 Public Records
  • 1999-07-30 Sold (Public Records) $80,000 Public Records
  • 1997-09-24 Sold (Public Records) $35,000 Public Records
  • 1982-11-01 Sold (Public Records) $35,000 Public Records
  • 1977-02-01 Sold (Public Records) $25,900 Public Records
  • 1973-05-01 Sold (Public Records) $18,250 Public Records

Property tax history

+2.5%/yr

Latest (2025): $2,559 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…