CashFlowRE
Sign in Sign up
1909 S Christine
C Composite 55.06
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 +26.0/30.0
  • DSCR +8.8/10.0
  • 1% rule +6.7/10.0
  • Livability +3.9/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.2/15.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$89,000

1909 S Christine · Westland, MI 48186
2 bd · 1.0 ba · 608 sqft · SingleFamily public records · 190 Days on market
Built 1943 5,663 sqft lot Est $80k · 12% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great starter home close to shopping and expressways

Key facts

  • 5,663 sq ft lot
  • 2 garage spots
  • Built 1943

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 $89k.

Deal economics

  • At list price, monthly cash flow is $223 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $89k).
  • Recommended offer: $78k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 4.5% in Westland — 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 77/100 on livability (#124 in MI, #3,067 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities C-, employment C-, crime D+.
  • Wayne-Westland Community School District (suburban): math 11% / reading 27% proficiency, ranked #474 of 540 in MI (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+3.3%/yr); 146 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $615 of loan paydown is wiped out by about $3k 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 + 3.3% rent growth), your $25k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 190 days — a 12% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 25y ago; this cycle's ask has dropped $23k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $22k; list at $89k implies a 296% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1943 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $78,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 190 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 1943 — 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 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?
  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
1.17%
Cap rate
9.30%
Cash-on-cash
10.73%
DSCR
1.48
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$79,648
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1909 S Christine 0.00mi 2/1.0 608 (0%) 1mo $81,000 $133 99
2165 Ackley Ave 0.25mi 2/1.0 656 (+8%) 1mo $75,000 $114 75
2047 Stieber St 0.17mi 2/1.0 656 (+8%) 17mo $83,200 $127 65
2051 Stieber St 0.17mi 2/1.0 656 (+8%) 17mo $83,200 $127 64
2574 Steiber St 0.36mi 2/1.0 656 (+8%) 14mo $92,000 $140 59
2632 Stieber St 0.38mi 2/1.0 656 (+8%) 16mo $85,700 $131 55

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 · 3.28% rent growth · sell at horizon

5-year hold
IRR
0.1%
Equity multiple
1.00×
Total profit
$68
Equity at exit
$13,270
10-year hold
IRR
10.0%
Equity multiple
1.79×
Total profit
$19,572
Equity at exit
$7,695

Cash invested: $24,920 (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 48186

Rents YoY
3.3%
Active inventory
146
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,042 high interval (Pro) →
Mortgage (P&I)
$467
Tax from tax record
$97 /mo · $1,162/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$219
Net cashflow
$223

Break-even live

Break-even rent $760
Max offer price $89,000
Occupancy floor 74%

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
$22,250
Closing costs
$2,670
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
34630 Glenwood Rd Westland, MI 2.0 1.0 710 $1,150 $1.62 43d 1 0.43mi
2758 Ackley Ave Westland, MI 2.0 1.0 656 $1,178 $1.79 20d 1 0.47mi
1947 Cottrill Ln Westland, MI 1.0–2.0 1.0 750 $1,220 $1.63 43d 1 0.80mi
32667 Menominee St Unit 32667 Westland, MI 1.0 1.0 550 $750 $1.36 24d 1 1.03mi
33000 Parkhill St Wayne, MI 1.0–2.0 1.0–1.5 800 $1,240 $1.55 24d 1 1.05mi
35700 E Michigan Ave Wayne, MI 2.0 1.0 701 $1,060 $1.51 4d 6 1.09mi
33402 Michigan Ave Unit 5 Wayne, MI 1.0 1.0 625 $725 $1.16 43d 1 1.10mi
35505 E Michigan Ave Unit 6 Wayne, MI 1.0 1.0 620 $675 $1.09 43d 1 1.10mi
35440 Brush St Unit 7 Wayne, MI 1.0 1.0 700 $725 $1.04 24d 1 1.12mi
35641 Brush St Unit 35657-6 Wayne, MI 1.0 1.0 700 $750 $1.07 43d 1 1.18mi
37140 Orchard Cir Westland, MI 1.0–2.0 1.0–1.5 870 $1,299 $1.49 1d 5 1.19mi
33095 Forest St Wayne, MI 1.0–2.0 1.0 815 $1,142 $1.40 2d 5 1.49mi

Listing history 38 events

  1. 2026-03-27
    historical $875
  2. 2026-03-26
    status Pending 52-char remark
    Show marketing remark (52 chars)

    Great starter home close to shopping and expressways

  3. 2026-03-26
    status Pending
    Show marketing remark (52 chars)

    Great starter home close to shopping and expressways

  4. 2026-03-18
    price $89,000 52-char remark
    Show marketing remark (52 chars)

    Great starter home close to shopping and expressways

  5. 2026-03-18
    price $89,000
    Show marketing remark (52 chars)

    Great starter home close to shopping and expressways

  6. 2025-12-03
    price $95,000 52-char remark
    Show marketing remark (52 chars)

    Great starter home close to shopping and expressways

  7. 2025-12-03
    price $95,000
    Show marketing remark (52 chars)

    Great starter home close to shopping and expressways

  8. 2025-10-30
    price $875
  9. 2025-10-16
    price $99,900 52-char remark
    Show marketing remark (52 chars)

    Great starter home close to shopping and expressways

  10. 2025-10-16
    price $99,900
    Show marketing remark (52 chars)

    Great starter home close to shopping and expressways

  11. 2025-10-09
    price $950
  12. 2025-10-08
    price $105,000 52-char remark
    Show marketing remark (52 chars)

    Great starter home close to shopping and expressways

  13. 2025-10-08
    price $105,000
    Show marketing remark (52 chars)

    Great starter home close to shopping and expressways

  14. 2025-09-17
    listed $112,000 Active
    Show marketing remark (52 chars)

    Great starter home close to shopping and expressways

  15. 2025-09-17
    listed $112,000 Active 52-char remark
    Show marketing remark (52 chars)

    Great starter home close to shopping and expressways

  16. 2025-09-05
    price $1,000
  17. 2025-08-21
    price $1,075
  18. 2025-07-03
    listed $1,150
  19. 2013-04-19
    soldstatus $22,500 355-char remark
    Show marketing remark (355 chars)

    This property is approved for Homepath Renovation Financing. Purchase this property for as little as 3% down, no PMI. This house is larger than it looks. Two bedrooms, updated kitchen and bath, laundry rm addition, Cent air, fenced yard, two car detached garage. Less than a block to Palmer Rd for shopping and entertainment. 150.00 re-key fee at closing.

  20. 2013-04-19
    soldstatus $22,500
    Show marketing remark (355 chars)

    This property is approved for Homepath Renovation Financing. Purchase this property for as little as 3% down, no PMI. This house is larger than it looks. Two bedrooms, updated kitchen and bath, laundry rm addition, Cent air, fenced yard, two car detached garage. Less than a block to Palmer Rd for shopping and entertainment. 150.00 re-key fee at closing.

  21. 2013-04-02
    historical 355-char remark
    Show marketing remark (355 chars)

    This property is approved for Homepath Renovation Financing. Purchase this property for as little as 3% down, no PMI. This house is larger than it looks. Two bedrooms, updated kitchen and bath, laundry rm addition, Cent air, fenced yard, two car detached garage. Less than a block to Palmer Rd for shopping and entertainment. 150.00 re-key fee at closing.

  22. 2013-04-02
    historical
    Show marketing remark (355 chars)

    This property is approved for Homepath Renovation Financing. Purchase this property for as little as 3% down, no PMI. This house is larger than it looks. Two bedrooms, updated kitchen and bath, laundry rm addition, Cent air, fenced yard, two car detached garage. Less than a block to Palmer Rd for shopping and entertainment. 150.00 re-key fee at closing.

  23. 2013-03-08
    listed $23,000 355-char remark
    Show marketing remark (355 chars)

    This property is approved for Homepath Renovation Financing. Purchase this property for as little as 3% down, no PMI. This house is larger than it looks. Two bedrooms, updated kitchen and bath, laundry rm addition, Cent air, fenced yard, two car detached garage. Less than a block to Palmer Rd for shopping and entertainment. 150.00 re-key fee at closing.

  24. 2013-03-08
    listed $23,000
    Show marketing remark (355 chars)

    This property is approved for Homepath Renovation Financing. Purchase this property for as little as 3% down, no PMI. This house is larger than it looks. Two bedrooms, updated kitchen and bath, laundry rm addition, Cent air, fenced yard, two car detached garage. Less than a block to Palmer Rd for shopping and entertainment. 150.00 re-key fee at closing.

  25. 2005-02-21
    historical
  26. 2004-11-23
    listed $94,900
  27. 2004-11-22
    historical
  28. 2004-10-17
    listed $97,900
  29. 2004-10-10
    historical
  30. 2004-09-29
    listed $99,900
  31. 2004-09-28
    historical
  32. 2004-09-01
    listed $102,900
  33. 2002-02-19
    soldstatus $93,000
  34. 2002-02-19
    soldstatus $93,000
  35. 2001-11-27
    historical
  36. 2001-10-15
    listed $110,000
  37. 2001-10-15
    listed $110,000
  38. 1996-05-29
    soldstatus $51,000

ⓘ 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
$1,162 · $97/mo
Projected year-2 tax
$1,266 · $106/mo
Expected delta
+$104/yr (+$9/mo · 9.0%)

ⓘ 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 · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$12,508
− Mortgage interest
−$4,985
− Property taxes
−$1,162
− Insurance
−$445
− Repairs & maintenance
−$1,001
− Management
−$1,001
− Depreciation
−$2,589
Taxable income
$1,325
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$318
After-tax cash flow
$2,355/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
Wayne-Westland Community School District
NCES district ID
2600015
Math proficiency
11% ▼ -6.00%
Reading proficiency
27% ▼ -2.00%
Median HH income
$43,524
Composite
16.4/100
National rank
#9195
State rank
#474 of 540 in MI

Livability — Westland

Score
77/100
State rank
#124
US rank
#3067

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Westland, MI
County
Wayne County · 1,562,939 people
City population
83,633
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
35,103
Household income
$65,187
Rent vs Own
31.3% rent · 68.7% own
Severe rent burden
980.0

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 61% Black 23% Two or more races 10% Hispanic / Latino 6% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Romanian 8% Italian 3% Lithuanian 3%
Foreign-born
7% · Canada, China
Languages at home
88% English-only · Spanish 4% Other Indo-European 2% Arabic 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
▼ -262.09%
Current HPI
237.6325
Rent YoY
▲ 3.28%
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

+74.5% since first listed
38 events — show timeline
  • 2026-03-27 Rental Removed $875 APPFOLIO
  • 2026-03-26 Pending MiRealSource-MiMLS
  • 2026-03-26 Pending REALCOMP
  • 2026-03-18 Price Changed $89,000 MiRealSource-MiMLS
  • 2026-03-18 Price Changed $89,000 REALCOMP
  • 2025-12-03 Price Changed $95,000 MiRealSource-MiMLS
  • 2025-12-03 Price Changed $95,000 REALCOMP
  • 2025-10-30 Price Changed $875 APPFOLIO
  • 2025-10-16 Price Changed $99,900 MiRealSource-MiMLS
  • 2025-10-16 Price Changed $99,900 REALCOMP
  • 2025-10-09 Price Changed $950 APPFOLIO
  • 2025-10-08 Price Changed $105,000 MiRealSource-MiMLS
  • 2025-10-08 Price Changed $105,000 REALCOMP
  • 2025-09-17 Listed $112,000 REALCOMP
  • 2025-09-17 Listed $112,000 MiRealSource-MiMLS
  • 2025-09-05 Price Changed $1,000 APPFOLIO
  • 2025-08-21 Price Changed $1,075 APPFOLIO
  • 2025-07-03 Listed for Rent $1,150 APPFOLIO
  • 2013-04-19 Sold (MLS) $22,500 MiRealSource-MiMLS
  • 2013-04-19 Sold (MLS) $22,500 REALCOMP
  • 2013-04-02 Listing Removed MiRealSource-MiMLS
  • 2013-04-02 Listing Removed REALCOMP
  • 2013-03-08 Listed $23,000 MiRealSource-MiMLS
  • 2013-03-08 Listed $23,000 REALCOMP
  • 2005-02-21 Listing Removed REALCOMP
  • 2004-11-23 Listed $94,900 REALCOMP
  • 2004-11-22 Listing Removed REALCOMP
  • 2004-10-17 Listed $97,900 REALCOMP
  • 2004-10-10 Listing Removed REALCOMP
  • 2004-09-29 Listed $99,900 REALCOMP
  • 2004-09-28 Listing Removed REALCOMP
  • 2004-09-01 Listed $102,900 REALCOMP
  • 2002-02-19 Sold (MLS) $93,000 REALCOMP
  • 2002-02-19 Sold (MLS) $93,000 MiRealSource-MiMLS
  • 2001-11-27 Listing Removed MiRealSource-MiMLS
  • 2001-10-15 Listed $110,000 REALCOMP
  • 2001-10-15 Listed $110,000 MiRealSource-MiMLS
  • 1996-05-29 Sold (Public Records) $51,000 Public Records

Property tax history

-2.2%/yr

Latest (2025): $1,162 · -20.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…