1757 Riverbank St · Lincoln Park, MI
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $784 – $1,456
Heat risk 3/10 · Minor
- Hot days now (above 96°F)
- 7 days/yr
- Hot days in 30 yrs
- 14 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- 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?
- 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?
- Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- -16.4%
- Equity multiple
- 0.41×
- Total profit
- $-30,466
- Equity at exit
- $27,569
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-21days on market $184,900 Active 33 DOM
-
2026-06-18days on market $184,900 Active 30 DOM
-
2026-06-17days on market $184,900 Active 29 DOM
-
2026-06-16days on market $184,900 Active 28 DOM
-
2026-06-15days on market $184,900 Active 27 DOM
-
2026-06-13days on market $184,900 Active 25 DOM
-
2026-06-13days on market $184,900 Active 24 DOM
-
2026-06-09days on market $184,900 Active 21 DOM
-
2026-06-08days on market $184,900 Active 20 DOM
-
2026-06-07pricedays on market $184,900 Active 19 DOM
-
2026-06-04days on market $189,900 Active 16 DOM
-
2026-06-03days on market $189,900 Active 15 DOM
-
2026-06-02days on market $189,900 Active 14 DOM
-
2026-06-01days on market $189,900 Active 13 DOM
-
2026-05-31days on market $189,900 Active 12 DOM
-
2026-05-19$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 :-)
-
2026-05-19$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 :-)
-
2009-05-01historical
-
2009-04-23soldstatus $25,000
-
2009-03-09$37,800
-
2009-03-01historical
-
2008-12-05$37,800
-
2008-12-01$39,900
-
2000-06-08soldstatus $31,000
-
2000-04-19soldstatus $99,900
-
2000-04-19soldstatus $99,900
-
2000-02-19$99,900
-
2000-02-19$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
- 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
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
- 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 |
|---|---|---|
| Automotive Parts | 3 | $48B |
|
||
| Automotive | 2 | $372B |
|
||
| Chemicals | 1 | $45B |
|
||
| Automotive Retail | 1 | $29B |
|
||
| Healthcare / Medical Devices | 1 | $23B |
|
||
| Automotive Technology | 1 | $20B |
|
||
Price history
+90.1% since first listed13 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%/yrLatest (2025): $1,414 · -19.1% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…