CashFlowRE
Sign in Sign up
18217 Hamann St
C- Composite 50.93
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 +15.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.6/10.0
  • Livability +4.2/5.0
  • 1% rule +4.0/10.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

18217 Hamann St · Riverview, MI 48193
3 bd · 1.0 ba · 1,036 sqft · SingleFamily public records · 5 Days on market
Built 1954 5,663 sqft lot Est $191k · 21% under

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

Listing remarks MLS

MULTIPLE OFFERS. .. HIGHEST AND BEST DEADLINE IS TUESDAY 4/28 AT 4:00 P. M. IMMEDIATE OCCUPANCY on this 3 bedroom brick ranch in Riverview! It's an easy life with everything on the first floor! Build some sweat equity and make this your home! This house has a new furnace and A/C ('25), updated windows and roof, walk up attic with storage, separate laundry room, large 2 car garage, 3-season room and fenced yard with fire pit. This is a great home and perfect for first time buyers, downsizers or add it to your portfolio and let it make money for you! Buyer to complete city required repairs and obtain C of O (Riverview requires an escrow).

Key facts

  • New furnace
  • Walk up attic
  • A c

Tags

NEW FURNACEA CUPDATED WINDOWSUPDATED ROOFWALK UP ATTICSEPARATE LAUNDRY ROOM

Property features AI

Finance

  • Other: Located in Riverview Gardens subdivision; Cross streets: Sibley & Fort; Directions: Fort to Sibley, east to Hamann, north to house on right

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story; Ground-level entry; Brick construction
  • Construction: Brick exterior; Asphalt roof; Slab foundation
  • Exterior features: Paved road access; 50 x 115 lot (0.13 acres)

Interior

  • Kitchen: Free-standing gas range
  • Bedrooms: 7 total rooms (bedroom count not specified)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air; Attic fan; Forced air heating; Natural gas heat
  • Interior features: Free-standing gas range
  • Laundry & utility: Dedicated laundry room

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 $150k.

Deal economics

  • At list price, monthly cash flow is $46 ($553/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 $135k (10.0% below list).
  • Recommended offer: $135k (10.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 3.4% in Riverview — 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 84/100 on livability (#32 in MI, #671 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, commute A.
  • Riverview Community School District (suburban): math 28% / reading 45% proficiency, ranked #253 of 540 in MI (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Memorial Elementary School (math 22% / reading 37%, grade F, #866 of 1,397 statewide, top 65%, 412 students, 64% FRL); Seitz Middle School (math 28% / reading 44%, grade F, #269 of 493 statewide, top 56%, 600 students, 53% FRL); Riverview Community High School (math 30% / reading 59%, grade F, #214 of 713 statewide, top 36%, 883 students, 41% FRL) — zoned schools average 53% FRL vs 33% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 36 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 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 $1k 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

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $134,938 (10.0% below list)

Questions for the listing agent

  1. Built in 1954 — 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. 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.
  4. 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.
  5. 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
0.90%
Cap rate
6.66%
Cash-on-cash
1.32%
DSCR
1.06
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$190,624
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18217 Hamann St 0.00mi 3/1.0 1,036 (0%) 1mo $168,852 $163 99
18055 Hinton St 0.11mi 3/1.0 1,036 (0%) 3mo $220,000 $212 93
18580 Marsha St 0.23mi 3/1.0 1,036 (0%) 1mo $210,000 $203 88
18530 Matthews St 0.23mi 3/1.0 1,036 (0%) 1mo $180,000 $174 88
18582 Hamann St 0.19mi 3/1.0 1,036 (0%) 5mo $206,000 $199 87
18031 Hamann St 0.11mi 3/1.0 996 (-4%) 3mo $175,200 $176 86
18216 Wendy Ct 0.24mi 3/1.0 1,036 (0%) 4mo $188,900 $182 86
18616 Koester St 0.24mi 3/2.0 988 (-5%) 4mo $185,800 $188 74
11571 Grant St 0.74mi 3/1.0 1,070 (+3%) 1mo $155,000 $145 60
14240 Stratford St 0.74mi 3/1.5 1,038 (+0%) 6mo $244,900 $236 58
17788 Quarry St St 0.33mi 3/2.0 1,180 (+14%) 5mo $165,000 $140 54
11804 Garfield St 0.71mi 3/1.0 905 (-13%) 1mo $166,400 $184 45

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-14.2%
Equity multiple
0.49×
Total profit
$-21,345
Equity at exit
$22,351
10-year hold
IRR
-5.4%
Equity multiple
0.65×
Total profit
$-14,765
Equity at exit
$12,961

Cash invested: $41,972 (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 48193

Active inventory
36
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$1,349 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$171 /mo · $2,057/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$46

Break-even live

Break-even rent $1,291
Max offer price $149,900
Occupancy floor 92%

Sensitivity live

Price -10% $131 -5% $89 +0% $46 +5% $4 +10% $-39
Rent -10% $-61 -5% $-7 +0% $46 +5% $99 +10% $153
Rate -1.0pp $122 -0.5pp $84 base $46 +0.5pp $7 +1.0pp $-32

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
$37,475
Closing costs
$4,497
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
17400 Fort St Riverview, MI 1.0–2.0 1.0 800 $1,225 $1.53 0d 11 0.47mi
13861 Strathcona St Southgate, MI 1.0–2.0 1.0–1.5 797 $1,140 $1.43 0d 5 1.13mi
15027 Brookview Dr Riverview, MI 1.0–2.0 1.0 1020 $1,499 $1.47 0d 34 1.16mi
3851 17th St Wyandotte, MI 2.0 1.0 764 $1,200 $1.57 4d 1 1.38mi

Listing history 4 events

  1. 2026-04-29
    status Pending 644-char remark
    Show marketing remark (644 chars)

    MULTIPLE OFFERS. .. HIGHEST AND BEST DEADLINE IS TUESDAY 4/28 AT 4:00 P. M. IMMEDIATE OCCUPANCY on this 3 bedroom brick ranch in Riverview! It's an easy life with everything on the first floor! Build some sweat equity and make this your home! This house has a new furnace and A/C ('25), updated windows and roof, walk up attic with storage, separate laundry room, large 2 car garage, 3-season room and fenced yard with fire pit. This is a great home and perfect for first time buyers, downsizers or add it to your portfolio and let it make money for you! Buyer to complete city required repairs and obtain C of O (Riverview requires an escrow).

  2. 2026-04-29
    status Pending
    Show marketing remark (644 chars)

    MULTIPLE OFFERS. .. HIGHEST AND BEST DEADLINE IS TUESDAY 4/28 AT 4:00 P. M. IMMEDIATE OCCUPANCY on this 3 bedroom brick ranch in Riverview! It's an easy life with everything on the first floor! Build some sweat equity and make this your home! This house has a new furnace and A/C ('25), updated windows and roof, walk up attic with storage, separate laundry room, large 2 car garage, 3-season room and fenced yard with fire pit. This is a great home and perfect for first time buyers, downsizers or add it to your portfolio and let it make money for you! Buyer to complete city required repairs and obtain C of O (Riverview requires an escrow).

  3. 2026-04-22
    listed $149,900 Active 644-char remark
    Show marketing remark (644 chars)

    MULTIPLE OFFERS. .. HIGHEST AND BEST DEADLINE IS TUESDAY 4/28 AT 4:00 P. M. IMMEDIATE OCCUPANCY on this 3 bedroom brick ranch in Riverview! It's an easy life with everything on the first floor! Build some sweat equity and make this your home! This house has a new furnace and A/C ('25), updated windows and roof, walk up attic with storage, separate laundry room, large 2 car garage, 3-season room and fenced yard with fire pit. This is a great home and perfect for first time buyers, downsizers or add it to your portfolio and let it make money for you! Buyer to complete city required repairs and obtain C of O (Riverview requires an escrow).

  4. 2026-04-22
    listed $149,900 Active
    Show marketing remark (644 chars)

    MULTIPLE OFFERS. .. HIGHEST AND BEST DEADLINE IS TUESDAY 4/28 AT 4:00 P. M. IMMEDIATE OCCUPANCY on this 3 bedroom brick ranch in Riverview! It's an easy life with everything on the first floor! Build some sweat equity and make this your home! This house has a new furnace and A/C ('25), updated windows and roof, walk up attic with storage, separate laundry room, large 2 car garage, 3-season room and fenced yard with fire pit. This is a great home and perfect for first time buyers, downsizers or add it to your portfolio and let it make money for you! Buyer to complete city required repairs and obtain C of O (Riverview requires an escrow).

ⓘ 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
$2,057 · $171/mo
Projected year-2 tax
$2,183 · $182/mo
Expected delta
+$126/yr (+$10/mo · 6.1%)

ⓘ 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 4/10 Moderate 7 d/yr ≥96°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
$16,193
− Mortgage interest
−$8,397
− Property taxes
−$2,057
− Insurance
−$750
− Repairs & maintenance
−$1,295
− Management
−$1,295
− Depreciation
−$4,361
Taxable loss
−$1,962
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$471
After-tax cash flow
$1,024/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
Riverview Community School District
NCES district ID
2629910
Math proficiency
28% ▼ -8.00%
Reading proficiency
45% ▼ -5.00%
Median HH income
$51,029
Composite
31.63/100
National rank
#5935
State rank
#253 of 540 in MI

Livability — Riverview

Score
84/100
State rank
#32
US rank
#671

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Riverview, MI
County
Wayne County · 1,562,939 people
City population
16,119
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
16,119
Household income
$74,566
Rent vs Own
32.9% rent · 67.1% own
Severe rent burden
591.0

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 White (73%)
Race & ethnicity
White 73% Black 9% Hispanic / Latino 8% Two or more races 8% Asian 5%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 12% Lithuanian 5% Italian 2%
Foreign-born
8% · Canada, Vietnam
Languages at home
87% English-only · Other Indo-European 5% Arabic 2% Spanish 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
▼ -127.37%
Current HPI
212.8017
Rent YoY
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

+0.0% since first listed
4 events — show timeline
  • 2026-04-29 Pending MiRealSource-MiMLS
  • 2026-04-29 Pending REALCOMP
  • 2026-04-22 Listed $149,900 REALCOMP
  • 2026-04-22 Listed $149,900 MiRealSource-MiMLS

Property tax history

-0.6%/yr

Latest (2025): $2,057 · -35.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…