CashFlowRE
Sign in Sign up
19071 Toepfer Dr
C+ Composite 63.55
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 +26.1/30.0
  • 1% rule +10.0/10.0
  • DSCR +8.8/10.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$99,900

19071 Toepfer Dr · Eastpointe, MI 48021
2 bd · 1.0 ba · 1,071 sqft · SingleFamily public records · 69 Days on market
Built 1937 10,019 sqft lot $93/sqft · 49% below area

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

Listing remarks MLS

2-bedroom, 1-bath home with an updated kitchen, modern bathroom, and convenient first-floor laundry. The kitchen has been updated with new stainless steel appliances. The main floor includes a flexible second bedroom, while the spacious primary suite upstairs offers multiple walk-in closets. Enjoy a huge backyard perfect for entertaining or relaxing. Detached garage and generously sized driveway and front yard with deck space. Great location near shopping, dining, and more! Motivated seller. Tenants currently occupying. Ledger available upon request. Buyer and/or Buyer's agent to verify all information.

Key facts

  • 0.23 acre lot
  • Garage
  • Built 1937

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 $100k.

Deal economics

  • At list price, monthly cash flow is $251 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $94k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 73/100 on livability (#213 in MI) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety D+, amenities D, employment D.
  • South Lake Schools (suburban): math 11% / reading 26% proficiency, ranked #470 of 540 in MI (top 87%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Avalon Elementary School (313 students, 62% FRL); South Lake Middle School (math 7% / reading 23%, grade F, #451 of 493 statewide, top 92%, 299 students, 66% FRL); South Lake High School (math 2% / reading 27%, grade F, #640 of 713 statewide, top 91%, 516 students, 61% FRL).
  • Market conditions: Rents rising (+3.5%/yr); 9 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Macomb County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.5% rent growth), your $28k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • 25 sale attempts since 21y 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.

Risks & watch-outs

  • Watch-outs: property tax is 4.5% of price; built in 1937 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $93,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1937 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  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
1.51%
Cap rate
9.31%
Cash-on-cash
10.76%
DSCR
1.48
GRM
5.5

CMA / ARV

ARV (median comp)
$201,554
List price
$99,900
Delta
-50.44%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19045 Morningside Ave 0.28mi 3/1.0 (+1) 1,038 (-3%) 12mo $200,000 $193 67
18570 Morningside Ave 0.26mi 3/1.0 (+1) 1,102 (+3%) 16mo $175,000 $159 65
19800 Edmunton St 0.35mi 2/2.0 1,127 (+5%) 11mo $218,500 $194 62
19820 Avalon St 0.49mi 3/1.0 (+1) 1,013 (-5%) 2mo $219,000 $216 62
19921 Alger St 0.63mi 3/1.0 (+1) 1,061 (-1%) 3mo $230,000 $217 62
22400 Kelly Rd 0.51mi 3/2.0 (+1) 1,100 (+3%) 3mo $228,000 $207 60
18020 Juliana Ave 0.45mi 2/1.0 1,136 (+6%) 14mo $145,000 $128 57
19841 Avalon St 0.53mi 3/1.5 (+1) 1,061 (-1%) 16mo $215,000 $203 54
20350 E 8 Mile Rd 0.61mi 3/1.0 (+1) 1,038 (-3%) 13mo $105,000 $101 51
22620 Raven Ave 0.68mi 3/1.0 (+1) 962 (-10%) 0mo $190,000 $198 46
20223 Avalon St 0.68mi 3/1.0 (+1) 931 (-13%) 7mo $150,000 $161 36
22389 Beaconsfield Ave 0.65mi 3/2.0 (+1) 987 (-8%) 15mo $145,000 $147 35

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 · 3.47% rent growth · sell at horizon

5-year hold
IRR
0.6%
Equity multiple
1.02×
Total profit
$679
Equity at exit
$14,895
10-year hold
IRR
11.0%
Equity multiple
1.89×
Total profit
$24,855
Equity at exit
$8,638

Cash invested: $27,972 (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 48021

Rents YoY
3.5%
Active inventory
9
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,511 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$378 /mo · $4,533/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$317
Net cashflow
$251

Break-even live

Break-even rent $1,194
Max offer price $99,900
Occupancy floor 78%

Sensitivity live

Price -10% $573 -5% $279 +0% $251 +5% $222 +10% $194
Rent -10% $131 -5% $191 +0% $251 +5% $310 +10% $370
Rate -1.0pp $301 -0.5pp $276 base $251 +0.5pp $225 +1.0pp $199

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
$24,975
Closing costs
$2,997
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
20270 Hollywood St Harper Woods, MI 3.0 1.0 1228 $1,650 $1.34 0d 1 0.55mi
20600 Balfour St Harper Woods, MI 1.0–2.0 1.0–2.0 971 $1,640 $1.69 0d 14 0.59mi
23005 Kelly Rd Eastpointe, MI 2.0 1.0 850 $1,250 $1.47 25d 1 0.84mi
22030 Cushing Ave Eastpointe, MI 3.0 2.0 1300 $1,650 $1.27 6d 1 0.94mi
20015 Lochmoor St Harper Woods, MI 3.0 1.0 1006 $1,500 $1.49 18d 1 0.96mi
20625 Elizabeth St Saint Clair Shores, MI 3.0 2.0 1074 $1,895 $1.76 45d 1 1.04mi
22843 Grove St #47 Saint Clair Shores, MI 1.0 1.0 700 $1,100 $1.57 21d 1 1.06mi
2175 Ridgemont Rd Grosse Pointe Woods, MI 2.0 1.0 1100 $1,300 $1.18 45d 1 1.07mi
21727 California St Saint Clair Shores, MI 3.0 2.0 1368 $1,925 $1.41 0d 1 1.15mi
1992 Hawthorne Rd Grosse Pointe Woods, MI 3.0 2.0 1071 $2,100 $1.96 12d 1 1.26mi
2037 Vernier Rd Grosse Pointe Woods, MI 2.0 1.0 850 $1,350 $1.59 45d 1 1.27mi
16410 Edmore Dr Detroit, MI 3.0 1.0 850 $1,250 $1.47 16d 1 1.27mi
21633 Greater Mack Ave St Clair Shores, MI 1.0 1.0 990 $1,212 $1.22 0d 1 1.29mi
22126 Alger St Saint Clair Shores, MI 2.0 1.5 1060 $1,750 $1.65 12d 1 1.31mi
23124 Grove St Saint Clair Shores, MI 3.0 1.0 1129 $2,000 $1.77 0d 1 1.32mi
16291 Eastburn St Detroit, MI 3.0 1.0 1000 $1,364 $1.36 26d 1 1.36mi
16242 Bringard Dr Detroit, MI 3.0 1.0 1350 $1,300 $0.96 6d 1 1.38mi
22307 Greater Mack Ave St Clair Shores, MI 2.0 1.0 806 $1,195 $1.48 4d 1 1.41mi
16446 E State Fair St Detroit, MI 2.0 1.0 1200 $1,350 $1.12 26d 1 1.42mi

Listing history 50 events

  1. 2026-06-01
    days on market $99,900 Active 69 DOM
  2. 2026-05-31
    days on market $99,900 Active 68 DOM
  3. 2026-03-25
    listed $99,900 Active 610-char remark
    Show marketing remark (610 chars)

    2-bedroom, 1-bath home with an updated kitchen, modern bathroom, and convenient first-floor laundry. The kitchen has been updated with new stainless steel appliances. The main floor includes a flexible second bedroom, while the spacious primary suite upstairs offers multiple walk-in closets. Enjoy a huge backyard perfect for entertaining or relaxing. Detached garage and generously sized driveway and front yard with deck space. Great location near shopping, dining, and more! Motivated seller. Tenants currently occupying. Ledger available upon request. Buyer and/or Buyer's agent to verify all information.

  4. 2026-03-25
    listed $99,900 Active 610-char remark
    Show marketing remark (610 chars)

    2-bedroom, 1-bath home with an updated kitchen, modern bathroom, and convenient first-floor laundry. The kitchen has been updated with new stainless steel appliances. The main floor includes a flexible second bedroom, while the spacious primary suite upstairs offers multiple walk-in closets. Enjoy a huge backyard perfect for entertaining or relaxing. Detached garage and generously sized driveway and front yard with deck space. Great location near shopping, dining, and more! Motivated seller. Tenants currently occupying. Ledger available upon request. Buyer and/or Buyer's agent to verify all information.

  5. 2026-03-23
    historical $99,900 610-char remark
    Show marketing remark (610 chars)

    2-bedroom, 1-bath home with an updated kitchen, modern bathroom, and convenient first-floor laundry. The kitchen has been updated with new stainless steel appliances. The main floor includes a flexible second bedroom, while the spacious primary suite upstairs offers multiple walk-in closets. Enjoy a huge backyard perfect for entertaining or relaxing. Detached garage and generously sized driveway and front yard with deck space. Great location near shopping, dining, and more! Motivated seller. Tenants currently occupying. Ledger available upon request. Buyer and/or Buyer's agent to verify all information.

  6. 2025-09-30
    historical
  7. 2025-09-11
    price $119,900
  8. 2025-09-11
    price $119,900
  9. 2025-09-04
    listed $125,000 Active
  10. 2025-09-04
    listed $125,000 Active
  11. 2025-09-01
    historical $1,300
  12. 2025-07-30
    listed $1,300
  13. 2025-07-30
    historical $1,300
  14. 2025-07-29
    listed $1,300
  15. 2023-09-26
    historical $1,500
  16. 2023-09-25
    historical Accepting Backup Offers
  17. 2023-09-25
    historical Accepting Backup Offers
  18. 2023-09-25
    historical
  19. 2023-09-25
    historical
  20. 2023-09-24
    listed $89,750 Active
  21. 2023-09-24
    listed $89,750 Active
  22. 2023-09-09
    historical
  23. 2023-09-09
    historical
  24. 2023-09-07
    listed $1,500
  25. 2023-09-02
    status Active
  26. 2023-09-02
    status Active
  27. 2023-08-12
    status Pending
  28. 2023-08-12
    status Pending
  29. 2023-08-09
    status Active
  30. 2023-08-09
    status Active
  31. 2023-08-04
    status Pending
  32. 2023-08-04
    status Pending
  33. 2023-07-24
    listed $94,750 Active
  34. 2023-07-24
    listed $94,750 Active
  35. 2022-09-20
    historical
  36. 2022-09-20
    historical
  37. 2022-09-07
    listed $109,750 Active
  38. 2022-09-07
    listed $109,750 Active
  39. 2022-08-01
    historical
  40. 2022-07-31
    historical
  41. 2022-06-18
    listed $99,750 Active
  42. 2022-06-18
    listed $99,750 Active
  43. 2022-06-01
    historical
  44. 2022-05-31
    historical
  45. 2022-05-12
    price $109,750
  46. 2022-05-12
    price $109,750
  47. 2022-05-07
    price $114,750
  48. 2022-05-06
    price $114,750
  49. 2022-04-28
    listed $119,750 Active
  50. 2022-04-28
    listed $119,750 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
$4,533 · $378/mo
Projected year-2 tax
$4,533 · $378/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 51% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 4 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
$18,138
− Mortgage interest
−$5,596
− Property taxes
−$4,533
− Insurance
−$500
− Repairs & maintenance
−$1,451
− Management
−$1,451
− Depreciation
−$2,906
Taxable income
$1,700
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$408
After-tax cash flow
$2,601/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
South Lake Schools
NCES district ID
2632220
Math proficiency
11% ▼ -10.00%
Reading proficiency
26% ▼ -12.00%
Median HH income
$51,594
Composite
16.76/100
National rank
#9159
State rank
#470 of 540 in MI

Livability — Eastpointe

Score
73/100
State rank
#213
US rank
#5265

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Eastpointe, MI
County
Macomb County · 638,552 people
City population
33,982
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
33,982
Household income
$62,325
Rent vs Own
29.7% rent · 70.3% own
Severe rent burden
1170.0

Population outlook (Macomb County) Hauer SSP2

Today (2025)
925,296 people
By 2030
948,226 · +2.5%
By 2040
983,961 · +6.3%
By 2050
1,010,200 · +9.2%
By 2075
1,076,222 · +16.3%
By 2100
1,077,065 · +16.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 53% White 39% Two or more races 7%
Common ancestry
Romanian 8% Lithuanian 2% Slovak 1%
Foreign-born
3% · Canada

Political lean MEDSL · Macomb

2024 margin
R (+13.7) · D 42.2% · R 55.9% · Other 1.9%
2008→2024 swing
-22.3pp toward R · 2008: 8.6pp · 2024: -13.7pp
All cycles
2024: R+13.7 2020: R+8.1 2016: R+11.6 2012: D+4.0 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -211.64%
Current HPI
197.1905
Rent YoY
▲ 3.47%
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

+212.2% since first listed
62 events — show timeline
  • 2026-03-25 Listed $99,900 MiRealSource-MiMLS
  • 2026-03-25 Listed $99,900 REALCOMP
  • 2026-03-23 Coming Soon $99,900 MiRealSource-MiMLS
  • 2025-09-30 Listing Removed MiRealSource-MiMLS
  • 2025-09-11 Price Changed $119,900 MiRealSource-MiMLS
  • 2025-09-11 Price Changed $119,900 REALCOMP
  • 2025-09-04 Listed $125,000 REALCOMP
  • 2025-09-04 Listed $125,000 MiRealSource-MiMLS
  • 2025-09-01 Rental Removed $1,300 REALSOURCE
  • 2025-07-30 Listed for Rent $1,300 REALSOURCE
  • 2025-07-30 Rental Removed $1,300 REALCOMP
  • 2025-07-29 Listed for Rent $1,300 REALCOMP
  • 2023-09-26 Rental Removed $1,500 REALSOURCE
  • 2023-09-25 Contingent MiRealSource-MiMLS
  • 2023-09-25 Contingent REALCOMP
  • 2023-09-25 Listing Removed MiRealSource-MiMLS
  • 2023-09-25 Listing Removed REALCOMP
  • 2023-09-24 Listed $89,750 MiRealSource-MiMLS
  • 2023-09-24 Listed $89,750 REALCOMP
  • 2023-09-09 Listing Removed MiRealSource-MiMLS
  • 2023-09-09 Listing Removed REALCOMP
  • 2023-09-07 Listed for Rent $1,500 REALSOURCE
  • 2023-09-02 Relisted MiRealSource-MiMLS
  • 2023-09-02 Relisted REALCOMP
  • 2023-08-12 Pending MiRealSource-MiMLS
  • 2023-08-12 Pending REALCOMP
  • 2023-08-09 Relisted MiRealSource-MiMLS
  • 2023-08-09 Relisted REALCOMP
  • 2023-08-04 Pending MiRealSource-MiMLS
  • 2023-08-04 Pending REALCOMP
  • 2023-07-24 Listed $94,750 MiRealSource-MiMLS
  • 2023-07-24 Listed $94,750 REALCOMP
  • 2022-09-20 Listing Removed REALCOMP
  • 2022-09-20 Listing Removed MiRealSource-MiMLS
  • 2022-09-07 Listed $109,750 MiRealSource-MiMLS
  • 2022-09-07 Listed $109,750 REALCOMP
  • 2022-08-01 Listing Removed REALCOMP
  • 2022-07-31 Listing Removed MiRealSource-MiMLS
  • 2022-06-18 Listed $99,750 MiRealSource-MiMLS
  • 2022-06-18 Listed $99,750 REALCOMP
  • 2022-06-01 Listing Removed REALCOMP
  • 2022-05-31 Listing Removed MiRealSource-MiMLS
  • 2022-05-12 Price Changed $109,750 MiRealSource-MiMLS
  • 2022-05-12 Price Changed $109,750 REALCOMP
  • 2022-05-07 Price Changed $114,750 MiRealSource-MiMLS
  • 2022-05-06 Price Changed $114,750 REALCOMP
  • 2022-04-28 Listed $119,750 MiRealSource-MiMLS
  • 2022-04-28 Listed $119,750 REALCOMP
  • 2022-04-22 Coming Soon MiRealSource-MiMLS
  • 2022-04-22 Coming Soon REALCOMP
  • 2006-09-07 Listing Removed MiRealSource-MiMLS
  • 2006-09-06 Listing Removed REALCOMP
  • 2006-05-16 Listed $89,000 MiRealSource-MiMLS
  • 2006-05-15 Listed $89,000 REALCOMP
  • 2006-02-20 Listing Removed MiRealSource-MiMLS
  • 2006-02-10 Listing Removed REALCOMP
  • 2005-05-06 Listed $93,000 REALCOMP
  • 2005-05-06 Listed $93,000 MiRealSource-MiMLS
  • 2002-03-22 Sold (Public Records) $93,000 Public Records
  • 1997-06-06 Sold (Public Records) $46,000 Public Records
  • 1992-01-06 Sold (Public Records) $42,400 Public Records
  • 1988-07-18 Sold (Public Records) $32,000 Public Records

Property tax history

+13.0%/yr

Latest (2025): $4,533 · -9.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…