CashFlowRE
Sign in Sign up
1757 Riverbank St
D- Composite 38.0
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 +12.0/30.0
  • ARV discount +7.7/15.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • DSCR +3.5/10.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$184,900

1757 Riverbank St · Lincoln Park, MI 48146
3 bd · 1.0 ba · 1,182 sqft · SingleFamily public records · 33 Days on market
Built 1948 5,227 sqft lot Est $186k · at est.

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

Listing remarks MLS

Great Lincoln Park 3 Bedroom Brick Bungalow with a finished basement , great curb appeal and a newer roof !! Out back you have a beautiful fully fenced yard with newer A/C unit, 2 patio areas, a parking pad and a 12 x 12 shed with concrete flooring!! Inside you step into a nice 15x11 living room with a new front window (22) * * Plantation blinds (21) * * Laminate flooring (21) and wonderful natural lighting!! The kitchen has nice oak cabinets, newer included appliances and laminate flooring * * The full bath is a tub/shower combo with ceramic tiled walls and newer cabinet and fixtures! * * The main floor bedrooms are nicely sized and the larger 30x10 bedroom has a couple of closets as well as a few built in dresser drawers! * * * * * Now on to the fully finished basement!! It offers a 24x18 open space for a second living space * * A few enclosed storage rooms * * A seperate laundry room with washer and dryer included and a Newer Furnace and water heater!! C of O will be completed by time of sale and it is immediate occupancy! Great house at a great price :-)

Key facts

  • 12 x 12 shed
  • Newer a/c unit
  • 2 patio areas

Tags

FINISHED BASEMENTFULLY FENCED YARDNEWER A/C UNIT2 PATIO AREASPARKING PAD12 X 12 SHED

Property features AI

Exterior

  • Parking: No garage; Parking pad
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one half stories; Ground-level entry; Brick exterior
  • Construction: Brick construction; Block foundation; Asphalt roof; Above-grade finished area approximately 1,182; Finished below-grade area approximately 750
  • Exterior features: Patio; Porch; Back yard fencing; Shed(s); Paved road access

Interior

  • Kitchen: Free-standing gas oven; Microwave
  • Bedrooms: Total of 7 rooms (bedroom count not specified)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air; Ceiling fans
  • Interior features: Smart thermostat; Finished basement
  • Laundry & utility: Laundry room; Washer; Dryer; Gas water heater

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 $185k.

Deal economics

  • At list price, monthly cash flow is $-45 ($-537/yr) — negative.
  • To cash-flow at today's rent, offer at most $177k (4.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $142k (23.3% below list).
  • Recommended offer: $142k (23.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 80/100 on livability (#82 in MI, #1,720 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D-, crime F, employment D-.
  • Lincoln Park School District (suburban): math 15% / reading 32% proficiency, ranked #440 of 540 in MI (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.7%/yr); 154 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 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 $6k 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

  • It's been on market 33 days — a 3% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 26y 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 $25k; list at $185k implies a 640% 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 $141,741 (23.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.77%
Cap rate
6.00%
Cash-on-cash
-1.04%
DSCR
0.95
GRM
10.9

CMA / ARV

ARV (on-the-fly)
$185,574
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1660 Goddard Rd 0.34mi 3/1.0 1,174 (-1%) 1mo $188,000 $160 82
1670 Michigan Blvd 0.14mi 4/1.0 (+1) 1,211 (+2%) 4mo $189,000 $156 81
4166 Porter Ave 0.46mi 3/1.0 1,188 (+0%) 2mo $128,000 $108 76
4137 Duplex Ave 0.52mi 3/1.0 1,200 (+2%) 1mo $206,000 $172 72
1829 Alard Ave 0.23mi 3/1.0 1,026 (-13%) 0mo $206,000 $201 67
1311 Gregory St 0.65mi 3/1.0 1,128 (-5%) 1mo $145,900 $129 62
1119 Harrison Blvd 0.70mi 3/1.0 1,145 (-3%) 1mo $179,900 $157 61
4022 Helen Ave 0.52mi 3/2.0 1,285 (+9%) 2mo $185,000 $144 55
2162 Leblanc St 0.49mi 3/1.0 1,335 (+13%) 3mo $135,000 $101 53
1683 Pagel Ave 0.50mi 3/1.0 1,338 (+13%) 3mo $207,000 $155 52
11306 Lenoir St 0.62mi 3/2.5 1,069 (-10%) 3mo $272,000 $254 47
2121 Buckingham Ave 0.59mi 3/1.0 1,012 (-14%) 4mo $159,900 $158 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 · 4.65% rent growth · sell at horizon

5-year hold
IRR
-16.4%
Equity multiple
0.41×
Total profit
$-30,466
Equity at exit
$27,569
10-year hold
IRR
-5.7%
Equity multiple
0.61×
Total profit
$-20,242
Equity at exit
$15,987

Cash invested: $51,772 (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 48146

Home prices YoY
-32.7%
Rents YoY
4.7%
Active inventory
154
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$1,417 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$118 /mo · $1,414/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$298
Net cashflow
$-45

Break-even live

Break-even rent $1,474
Max offer price $177,000
Occupancy floor 98%

Sensitivity live

Price -10% $60 -5% $8 +0% $-45 +5% $-97 +10% $-149
Rent -10% $-157 -5% $-101 +0% $-45 +5% $11 +10% $67
Rate -1.0pp $48 -0.5pp $2 base $-45 +0.5pp $-93 +1.0pp $-141

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
$46,225
Closing costs
$5,547
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1760 Saint Johns Blvd Apt 14 Lincoln Park, MI 2.0 1.0 750 $995 $1.33 25d 1 0.25mi
1750 Saint Johns Blvd Unit 17 Lincoln Park, MI 2.0 1.0 750 $1,025 $1.37 25d 1 0.26mi
4163 Burns Ave Lincoln Park, MI 3.0 1.0 900 $1,500 $1.67 2d 1 0.44mi
11400 Fordline St Allen Park, MI 1.0–2.0 1.0 880 $1,400 $1.59 0d 1 0.65mi
1343 Pagel Ave Unit 2-Upper Lincoln Park, MI 2.0 1.0 1000 $1,250 $1.25 19d 1 0.70mi
2235 Moore Rd Unit 1 Lincoln Park, MI 2.0 1.0 800 $1,000 $1.25 25d 1 0.88mi
1130 21st St Wyandotte, MI 3.0 1.0 864 $1,420 $1.64 0d 1 0.91mi
854 Harrison Blvd Lincoln Park, MI 3.0 1.0 1410 $1,750 $1.24 44d 1 0.99mi
9725 Fox Ave Allen Park, MI 3.0 1.5 940 $1,850 $1.97 44d 1 1.01mi
750 Harrison Blvd Unit 5 Lincoln Park, MI 2.0 1.0 800 $995 $1.24 6d 1 1.09mi
720 Harrison Blvd Unit 20 Lincoln Park, MI 2.0 1.0 800 $1,025 $1.28 4d 1 1.11mi
1163 17th St Wyandotte, MI 3.0 1.0 1010 $1,695 $1.68 44d 1 1.13mi
610 Harrison Blvd Unit 46 Lincoln Park, MI 2.0 1.0 800 $995 $1.24 4d 1 1.13mi
610 Harrison Blvd Apt 43 Lincoln Park, MI 2.0 1.0 800 $1,050 $1.31 25d 1 1.13mi
1650 19th St Wyandotte, MI 3.0 2.0 1100 $1,899 $1.73 19d 1 1.16mi
13020 Pullman St Southgate, MI 4.0 1.0 1050 $1,550 $1.48 4d 1 1.20mi
357 Emmons Blvd Lincoln Park, MI 3.0 1.0 1268 $1,695 $1.34 0d 1 1.37mi
9814 Quandt Ave Allen Park, MI 3.0 2.0 1050 $1,800 $1.71 44d 1 1.37mi
13165 Turnberry Ct Southgate, MI 2.0 2.0 1275 $1,795 $1.41 44d 1 1.46mi
13165 Turnberry Ct Southgate, MI 2.0 2.0 1275 $1,795 $1.41 6d 1 1.46mi
12939 Devoe St Southgate, MI 3.0 1.0 1177 $1,695 $1.44 44d 1 1.49mi

Listing history 28 events

  1. 2026-06-21
    days on market $184,900 Active 33 DOM
  2. 2026-06-18
    days on market $184,900 Active 30 DOM
  3. 2026-06-17
    days on market $184,900 Active 29 DOM
  4. 2026-06-16
    days on market $184,900 Active 28 DOM
  5. 2026-06-15
    days on market $184,900 Active 27 DOM
  6. 2026-06-13
    days on market $184,900 Active 25 DOM
  7. 2026-06-13
    days on market $184,900 Active 24 DOM
  8. 2026-06-09
    days on market $184,900 Active 21 DOM
  9. 2026-06-08
    days on market $184,900 Active 20 DOM
  10. 2026-06-07
    pricedays on market $184,900 Active 19 DOM
  11. 2026-06-04
    days on market $189,900 Active 16 DOM
  12. 2026-06-03
    days on market $189,900 Active 15 DOM
  13. 2026-06-02
    days on market $189,900 Active 14 DOM
  14. 2026-06-01
    days on market $189,900 Active 13 DOM
  15. 2026-05-31
    days on market $189,900 Active 12 DOM
  16. 2026-05-19
    listed $189,900 Active 1087-char remark
    Show marketing remark (1087 chars)

    Great Lincoln Park 3 Bedroom Brick Bungalow with a finished basement , great curb appeal and a newer roof !! Out back you have a beautiful fully fenced yard with newer A/C unit, 2 patio areas, a parking pad and a 12 x 12 shed with concrete flooring!! Inside you step into a nice 15x11 living room with a new front window (22) * * Plantation blinds (21) * * Laminate flooring (21) and wonderful natural lighting!! The kitchen has nice oak cabinets, newer included appliances and laminate flooring * * The full bath is a tub/shower combo with ceramic tiled walls and newer cabinet and fixtures! * * The main floor bedrooms are nicely sized and the larger 30x10 bedroom has a couple of closets as well as a few built in dresser drawers! * * * * * Now on to the fully finished basement!! It offers a 24x18 open space for a second living space * * A few enclosed storage rooms * * A seperate laundry room with washer and dryer included and a Newer Furnace and water heater!! C of O will be completed by time of sale and it is immediate occupancy! Great house at a great price :-)

  17. 2026-05-19
    listed $189,900 Active
    Show marketing remark (1087 chars)

    Great Lincoln Park 3 Bedroom Brick Bungalow with a finished basement , great curb appeal and a newer roof !! Out back you have a beautiful fully fenced yard with newer A/C unit, 2 patio areas, a parking pad and a 12 x 12 shed with concrete flooring!! Inside you step into a nice 15x11 living room with a new front window (22) * * Plantation blinds (21) * * Laminate flooring (21) and wonderful natural lighting!! The kitchen has nice oak cabinets, newer included appliances and laminate flooring * * The full bath is a tub/shower combo with ceramic tiled walls and newer cabinet and fixtures! * * The main floor bedrooms are nicely sized and the larger 30x10 bedroom has a couple of closets as well as a few built in dresser drawers! * * * * * Now on to the fully finished basement!! It offers a 24x18 open space for a second living space * * A few enclosed storage rooms * * A seperate laundry room with washer and dryer included and a Newer Furnace and water heater!! C of O will be completed by time of sale and it is immediate occupancy! Great house at a great price :-)

  18. 2009-05-01
    historical
  19. 2009-04-23
    soldstatus $25,000
  20. 2009-03-09
    listed $37,800
  21. 2009-03-01
    historical
  22. 2008-12-05
    listed $37,800
  23. 2008-12-01
    listed $39,900
  24. 2000-06-08
    soldstatus $31,000
  25. 2000-04-19
    soldstatus $99,900
  26. 2000-04-19
    soldstatus $99,900
  27. 2000-02-19
    listed $99,900
  28. 2000-02-19
    listed $99,900

ⓘ 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
$1,414 · $118/mo
Projected year-2 tax
$2,130 · $178/mo
Expected delta
+$717/yr (+$60/mo · 50.7%)

ⓘ 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 ≥96°F today · 14 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
$17,009
− Mortgage interest
−$10,357
− Property taxes
−$1,414
− Insurance
−$924
− Repairs & maintenance
−$1,361
− Management
−$1,361
− Depreciation
−$5,379
Taxable loss
−$3,787
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$909
After-tax cash flow
$372/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
Lincoln Park School District
NCES district ID
2621600
Math proficiency
15% ▼ -5.00%
Reading proficiency
32% ▬ 0.00%
Median HH income
$41,486
Composite
19.93/100
National rank
#8678
State rank
#440 of 540 in MI

Livability — Lincoln Park

Score
80/100
State rank
#82
US rank
#1720

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lincoln Park, MI
County
Wayne County · 1,562,939 people
City population
39,257
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
39,257
Household income
$58,616
Rent vs Own
31.2% rent · 68.8% own
Severe rent burden
1142.0

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 60% Hispanic / Latino 25% Two or more races 12% Black 9% Native American 1%
Hispanic origin (detail)
Mexican 19% Puerto Rican 3%
Common ancestry
Romanian 6% Lithuanian 4% Slovak 1%
Foreign-born
9% · Canada
Languages at home
80% English-only · Spanish 17% Arabic 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
▼ -108.25%
Current HPI
222.8545
Rent YoY
▲ 4.65%
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

+90.1% since first listed
13 events — show timeline
  • 2026-05-19 Listed $189,900 REALCOMP
  • 2026-05-19 Listed $189,900 MiRealSource-MiMLS
  • 2009-05-01 Listing Removed MiRealSource-MiMLS
  • 2009-04-23 Sold (MLS) $25,000 REALCOMP
  • 2009-03-09 Listed $37,800 REALCOMP
  • 2009-03-01 Listing Removed REALCOMP
  • 2008-12-05 Listed $37,800 MiRealSource-MiMLS
  • 2008-12-01 Listed $39,900 REALCOMP
  • 2000-06-08 Sold (Public Records) $31,000 Public Records
  • 2000-04-19 Sold (MLS) $99,900 MiRealSource-MiMLS
  • 2000-04-19 Sold (MLS) $99,900 REALCOMP
  • 2000-02-19 Listed $99,900 MiRealSource-MiMLS
  • 2000-02-19 Listed $99,900 REALCOMP

Property tax history

+0.2%/yr

Latest (2025): $1,414 · -19.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…