CashFlowRE
Sign in Sign up
1053 Garfield Ave
C Composite 59.22
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 +22.6/30.0
  • ARV discount +11.3/15.0
  • DSCR +7.3/10.0
  • 1% rule +5.9/10.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$149,900

1053 Garfield Ave · Lincoln Park, MI 48146
4 bd · 1.5 ba · 1,386 sqft · SingleFamily public records · 5 Days on market
Built 1927 4,356 sqft lot Est $164k · 8% under ↓ 2% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nice home in quiet tree-lined Lincoln Park neighborhood. Hardwood floors and plenty of natural light. Efficient kitchen with plenty of storage. Spacious fenced yard for summer barbeques. Partially finished basement has a ton of renovation options. Close to I-75, I-94, Southfield freeway. Minutes away from the Lake! So many good things to enjoy in this property. Make this your home!

Key facts

  • Plenty of storage
  • Spacious fenced yard
  • Renovation options

Tags

EFFICIENT KITCHENPLENTY OF STORAGESPACIOUS FENCED YARDPARTIALLY FINISHED BASEMENTRENOVATION OPTIONSMINUTES AWAY FROM THE LAKE

Property features AI

Finance

  • HOA & community: Homeowners association present

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two stories
  • Construction: Brick construction
  • Exterior features: Lot approximately 35 x 119 (about 0.1 acre)

Interior

  • Kitchen: Oven, Refrigerator, Range
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Oven, Refrigerator, Range; Basement

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/1.5-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $256 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 8.3% vs local median 6.4% in Lincoln Park — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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); 151 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($59k/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 $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.
  • 6 sale attempts since 8y 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 $50k; list at $150k implies a 200% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $149,900

Questions for the listing agent

  1. Built in 1927 — 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. 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?
  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
1.09%
Cap rate
8.34%
Cash-on-cash
7.32%
DSCR
1.33
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$163,548
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
864 Cleophus Pkwy 0.28mi 4/2.0 1,414 (+2%) 2mo $230,000 $163 80
1719 Ferris Ave 0.26mi 3/1.0 (-1) 1,360 (-2%) 4mo $170,000 $125 74
1417 Lincoln Ave 0.41mi 3/2.0 (-1) 1,368 (-1%) 3mo $160,000 $117 69
1133 Mill St 0.20mi 3/1.0 (-1) 1,512 (+9%) 1mo $170,000 $112 68
1214 Lincoln Ave 0.19mi 3/1.5 (-1) 1,230 (-11%) 1mo $188,000 $153 66
782 Cleveland Ave 0.33mi 3/1.0 (-1) 1,298 (-6%) 3mo $160,000 $123 64
2933 Fort Park Ave 0.44mi 4/2.5 1,563 (+13%) 1mo $206,000 $132 53
730 Cleophus Pkwy 0.42mi 3/3.0 (-1) 1,500 (+8%) 4mo $162,000 $108 53
1060 Capitol Ave 0.45mi 3/1.0 (-1) 1,548 (+12%) 1mo $95,000 $61 52
1472 Philomene Blvd 0.49mi 3/2.0 (-1) 1,574 (+14%) 0mo $185,000 $118 47
1519 Fort Park Blvd 0.57mi 4/2.5 1,587 (+14%) 2mo $137,000 $86 43
1575 Philomene Blvd 0.61mi 3/1.0 (-1) 1,200 (-13%) 3mo $130,000 $108 40

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
-3.2%
Equity multiple
0.88×
Total profit
$-5,203
Equity at exit
$22,351
10-year hold
IRR
8.2%
Equity multiple
1.67×
Total profit
$28,294
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 48146

Home prices YoY
-32.7%
Rents YoY
4.7%
Active inventory
151
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,638 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$190 /mo · $2,278/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$344
Net cashflow
$256

Break-even live

Break-even rent $1,314
Max offer price $149,900
Occupancy floor 79%

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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1473 Empire Ave Lincoln Park, MI 3.0 2.0 1342 $1,700 $1.27 2d 1 0.60mi
357 Emmons Blvd Lincoln Park, MI 3.0 1.0 1268 $1,695 $1.34 2d 1 1.06mi
4282 7th St Ecorse, MI 3.0 1.0 1144 $1,250 $1.09 24d 1 1.13mi
3575 S Ethel St Detroit, MI 3.0 1.0 894 $1,350 $1.51 17d 1 1.15mi
4015 16th St Ecorse, MI 3.0 1.5 1170 $1,300 $1.11 24d 1 1.18mi
1774 College Ave Lincoln Park, MI 3.0 1.0 944 $1,525 $1.62 2d 1 1.25mi

Listing history 19 events

  1. 2026-04-29
    status Pending
    Show marketing remark (384 chars)

    Nice home in quiet tree-lined Lincoln Park neighborhood. Hardwood floors and plenty of natural light. Efficient kitchen with plenty of storage. Spacious fenced yard for summer barbeques. Partially finished basement has a ton of renovation options. Close to I-75, I-94, Southfield freeway. Minutes away from the Lake! So many good things to enjoy in this property. Make this your home!

  2. 2026-04-29
    status Pending 384-char remark
    Show marketing remark (384 chars)

    Nice home in quiet tree-lined Lincoln Park neighborhood. Hardwood floors and plenty of natural light. Efficient kitchen with plenty of storage. Spacious fenced yard for summer barbeques. Partially finished basement has a ton of renovation options. Close to I-75, I-94, Southfield freeway. Minutes away from the Lake! So many good things to enjoy in this property. Make this your home!

  3. 2026-04-24
    listed $149,900 Active
    Show marketing remark (384 chars)

    Nice home in quiet tree-lined Lincoln Park neighborhood. Hardwood floors and plenty of natural light. Efficient kitchen with plenty of storage. Spacious fenced yard for summer barbeques. Partially finished basement has a ton of renovation options. Close to I-75, I-94, Southfield freeway. Minutes away from the Lake! So many good things to enjoy in this property. Make this your home!

  4. 2026-04-24
    listed $149,900 Active 384-char remark
    Show marketing remark (384 chars)

    Nice home in quiet tree-lined Lincoln Park neighborhood. Hardwood floors and plenty of natural light. Efficient kitchen with plenty of storage. Spacious fenced yard for summer barbeques. Partially finished basement has a ton of renovation options. Close to I-75, I-94, Southfield freeway. Minutes away from the Lake! So many good things to enjoy in this property. Make this your home!

  5. 2025-03-04
    historical
  6. 2025-03-03
    historical
  7. 2025-02-07
    price $159,000
  8. 2025-02-06
    price $159,000
  9. 2025-01-29
    listed $163,900 Active
  10. 2025-01-29
    listed $163,900 Active
  11. 2019-09-09
    soldstatus $50,000
  12. 2019-09-04
    soldstatus $43,250 Sold
  13. 2019-09-04
    soldstatus $43,250 Closed
  14. 2018-11-15
    status Pending
  15. 2018-11-14
    status Pending
  16. 2018-08-14
    price $223,000
  17. 2018-08-13
    price $223,000
  18. 2018-08-02
    listed $153,000 Active
  19. 2018-08-02
    listed $153,000 Active

ⓘ 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
$2,278 · $190/mo
Projected year-2 tax
$2,293 · $191/mo
Expected delta
+$15/yr (+$1/mo · 0.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 14% 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
$19,660
− Mortgage interest
−$8,397
− Property taxes
−$2,278
− Insurance
−$750
− Repairs & maintenance
−$1,573
− Management
−$1,573
− Depreciation
−$4,361
Taxable income
$729
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$175
After-tax cash flow
$2,896/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

-2.0% since first listed
19 events — show timeline
  • 2026-04-29 Pending REALCOMP
  • 2026-04-29 Pending MiRealSource-MiMLS
  • 2026-04-24 Listed $149,900 MiRealSource-MiMLS
  • 2026-04-24 Listed $149,900 REALCOMP
  • 2025-03-04 Listing Removed REALCOMP
  • 2025-03-03 Listing Removed MiRealSource-MiMLS
  • 2025-02-07 Price Changed $159,000 MiRealSource-MiMLS
  • 2025-02-06 Price Changed $159,000 REALCOMP
  • 2025-01-29 Listed $163,900 REALCOMP
  • 2025-01-29 Listed $163,900 MiRealSource-MiMLS
  • 2019-09-09 Sold (Public Records) $50,000 Public Records
  • 2019-09-04 Sold (MLS) $43,250 MiRealSource-MiMLS
  • 2019-09-04 Sold (MLS) $43,250 REALCOMP
  • 2018-11-15 Pending MiRealSource-MiMLS
  • 2018-11-14 Pending REALCOMP
  • 2018-08-14 Price Changed $223,000 MiRealSource-MiMLS
  • 2018-08-13 Price Changed $223,000 REALCOMP
  • 2018-08-02 Listed $153,000 MiRealSource-MiMLS
  • 2018-08-02 Listed $153,000 REALCOMP

Property tax history

+4.2%/yr

Latest (2025): $2,278 · -11.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…