CashFlowRE
Sign in Sign up
213 Suburban St
D+ Composite 45.48
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 +14.7/30.0
  • Appreciation +10.0/10.0
  • DSCR +4.5/10.0
  • 1% rule +3.9/10.0
  • ARV discount +3.7/15.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.3/10.0

$140,000

213 Suburban St · Ecorse, MI 48229
3 bd · 1.0 ba · 963 sqft · SingleFamily public records · 17 Days on market
Built 1959 5,663 sqft lot Est $129k · 8% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 213 Suburban a beautifully maintained 3-bedroom, 1 bath ranch offering 1,200+ sq feet. Step inside to a bright and inviting living area, highlighted by large windows that fill the space with warm natural light. The updated kitchen offers stainless steel appliances, ample cabinet storage and a functional layout, perfect for everyday cooking or entertaining. All three bedrooms are generously sized and designed for comfort. Full bath located between bedrooms. Separate laundry storage area. Outside, enjoy a large fenced-in backyard and large 2 car garage. Conveniently located near parks, schools, shopping, and major freeways, this move-in-ready home combines comfort, functionality, and accessibility. Don't miss your chance to make it yours!

Key facts

  • Large windows
  • Updated kitchen
  • 5,663 sq ft lot

Tags

LARGE WINDOWSUPDATED KITCHENSTAINLESS STEEL APPLIANCESAMPLE CABINET STORAGELARGE FENCED-IN BACKYARD

Property features AI

Finance

  • Other: Property type: Residential single-family
  • Financial info: Financial details not provided
  • HOA & community: HOA details not provided

Exterior

  • Parking: Attached 2-car garage
  • Security: Security details not provided
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One level, ground-level entry
  • Construction: Brick construction; Slab foundation; Built area above grade: 1,216 square feet
  • Exterior features: Paved road access; Lot dimensions approximately 54 x 108 (0.13 acres)

Interior

  • Kitchen: Kitchen details not provided
  • Bedrooms: Bedrooms information not provided
  • Flooring: Flooring details not provided
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Awning(s); 6 total rooms
  • Laundry & utility: Laundry details not provided

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 $140k.

Deal economics

  • At list price, monthly cash flow is $35 ($423/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 $124k (11.5% below list).
  • Recommended offer: $124k (11.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 9.6% in Ecorse — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 69/100 on livability (#348 in MI) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety D+, schools F, crime F.
  • Ecorse Public Schools (suburban): math 3% / reading 7% proficiency, ranked #536 of 540 in MI (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 56 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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

  • In year one you build about $15k of equity ($968 loan paydown + $14k appreciation (10.0% local appreciation)).
  • Wayne County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 25y 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 $103k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $123,909 (11.5% below list)

Questions for the listing agent

  1. Built in 1959 — 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 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?
  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. 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?
  6. 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.
  7. 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.
  8. 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
0.89%
Cap rate
6.60%
Cash-on-cash
1.08%
DSCR
1.05
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$129,042
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4635 5th St 0.04mi 3/1.0 965 (+0%) 1mo $99,900 $104 97
277 White St 0.17mi 3/1.0 1,007 (+5%) 5mo $151,000 $150 80
350 Labadie St 0.53mi 3/1.0 960 (-0%) 3mo $99,000 $103 72
4548 8th St 0.20mi 3/1.0 1,077 (+12%) 2mo $109,000 $101 70
483 Park Ave 0.44mi 3/2.0 988 (+3%) 3mo $206,000 $209 69
239 White St 0.12mi 3/1.0 1,100 (+14%) 4mo $120,000 $109 68
2458 River Dr 0.40mi 3/1.0 1,078 (+12%) 1mo $144,000 $134 60
4250 7th St 0.68mi 2/1.0 (-1) 935 (-3%) 0mo $37,750 $40 58
4260 Pitt St 0.71mi 3/1.5 998 (+4%) 2mo $31,000 $31 57
318 Clinton St 0.73mi 3/1.0 936 (-3%) 6mo $165,000 $176 57
525 Mill St 0.48mi 3/1.0 1,070 (+11%) 6mo $196,000 $183 54
645 Riverbank St 0.74mi 3/1.5 1,036 (+8%) 4mo $165,000 $159 48

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.1%
Equity multiple
3.00×
Total profit
$78,498
Equity at exit
$126,123
10-year hold
IRR
22.1%
Equity multiple
6.85×
Total profit
$229,406
Equity at exit
$271,989

Cash invested: $39,200 (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 48229

Home prices YoY
33.9%
Active inventory
56
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,239 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$151 /mo · $1,813/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$260
Net cashflow
$35

Break-even live

Break-even rent $1,194
Max offer price $140,000
Occupancy floor 92%

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
$35,000
Closing costs
$4,200
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
4573 3rd St Ecorse, MI 2.0 1.0 1000 $1,300 $1.30 15d 1 0.11mi
4581 High St Unit 13 Ecorse, MI 2.0 1.0 700 $1,050 $1.50 24d 1 0.38mi
4471 High St Unit 81-13 Ecorse, MI 2.0 1.0 700 $1,050 $1.50 24d 1 0.44mi
4471 High St Unit 71-7 Ecorse, MI 2.0 1.0 700 $1,150 $1.64 24d 1 0.44mi
4435 High St Ecorse, MI 2.0 1.0 792 $1,095 $1.38 5d 1 0.48mi
708 Highland St Unit 1 Wyandotte, MI 2.0 1.0 800 $950 $1.19 18d 1 0.69mi
177 N Riverbank St Wyandotte, MI 2.0 1.0 671 $1,600 $2.38 1d 1 0.69mi
424 4th St Wyandotte, MI 2.0 1.0 925 $1,350 $1.46 24d 1 0.72mi
1581 Empire Ave Lincoln Park, MI 2.0 1.0 900 $1,350 $1.50 24d 1 0.74mi
168 Bondie St Wyandotte, MI 3.0 1.0 1080 $1,295 $1.20 5d 1 0.81mi
170 Bondie St Wyandotte, MI 3.0 1.0 1080 $1,399 $1.30 2d 1 0.82mi
146 Bondie St Wyandotte, MI 2.0 1.0 820 $1,650 $2.01 1d 1 0.82mi
850 Biddle Ave Unit 2 Wyandotte, MI 2.0 1.0 800 $1,300 $1.62 5d 1 1.02mi
1537 Chandler Ave Lincoln Park, MI 2.0 1.0 725 $1,100 $1.52 17d 1 1.18mi
1159 McKinley St Wyandotte, MI 3.0 1.0 1050 $1,350 $1.29 1d 1 1.28mi
3575 S Ethel St Detroit, MI 3.0 1.0 894 $1,350 $1.51 17d 1 1.31mi
610 Harrison Blvd Unit 46 Lincoln Park, MI 2.0 1.0 800 $995 $1.24 2d 1 1.36mi
610 Harrison Blvd Apt 43 Lincoln Park, MI 2.0 1.0 800 $1,050 $1.31 24d 1 1.36mi
720 Harrison Blvd Unit 20 Lincoln Park, MI 2.0 1.0 800 $1,025 $1.28 2d 1 1.38mi
750 Harrison Blvd Unit 5 Lincoln Park, MI 2.0 1.0 800 $995 $1.24 5d 1 1.38mi
1343 Pagel Ave Unit 2-Upper Lincoln Park, MI 2.0 1.0 1000 $1,250 $1.25 18d 1 1.40mi

Listing history 45 events

  1. 2026-06-13
    statusdays on market $140,000 Pending 17 DOM
  2. 2026-06-09
    days on market $140,000 Active 14 DOM
  3. 2026-06-08
    days on market $140,000 Active 13 DOM
  4. 2026-06-07
    days on market $140,000 Active 12 DOM
  5. 2026-06-04
    days on market $140,000 Active 9 DOM
  6. 2026-06-03
    days on market $140,000 Active 8 DOM
  7. 2026-06-02
    days on market $140,000 Active 7 DOM
  8. 2026-06-01
    days on market $140,000 Active 6 DOM
  9. 2026-05-31
    days on market $140,000 Active 5 DOM
  10. 2026-05-26
    listed $140,000 Active
    Show marketing remark (757 chars)

    Welcome to 213 Suburban a beautifully maintained 3-bedroom, 1 bath ranch offering 1,200+ sq feet. Step inside to a bright and inviting living area, highlighted by large windows that fill the space with warm natural light. The updated kitchen offers stainless steel appliances, ample cabinet storage and a functional layout, perfect for everyday cooking or entertaining. All three bedrooms are generously sized and designed for comfort. Full bath located between bedrooms. Separate laundry storage area. Outside, enjoy a large fenced-in backyard and large 2 car garage. Conveniently located near parks, schools, shopping, and major freeways, this move-in-ready home combines comfort, functionality, and accessibility. Don't miss your chance to make it yours!

  11. 2026-05-26
    listed $140,000 Active 757-char remark
    Show marketing remark (757 chars)

    Welcome to 213 Suburban a beautifully maintained 3-bedroom, 1 bath ranch offering 1,200+ sq feet. Step inside to a bright and inviting living area, highlighted by large windows that fill the space with warm natural light. The updated kitchen offers stainless steel appliances, ample cabinet storage and a functional layout, perfect for everyday cooking or entertaining. All three bedrooms are generously sized and designed for comfort. Full bath located between bedrooms. Separate laundry storage area. Outside, enjoy a large fenced-in backyard and large 2 car garage. Conveniently located near parks, schools, shopping, and major freeways, this move-in-ready home combines comfort, functionality, and accessibility. Don't miss your chance to make it yours!

  12. 2025-12-11
    price $140,000
  13. 2025-12-11
    historical
  14. 2025-12-11
    price $140,000
  15. 2025-10-28
    listed $133,000 Active
  16. 2025-10-28
    listed $133,000 Active
  17. 2025-10-28
    historical
  18. 2025-10-28
    historical
  19. 2025-10-13
    listed $135,000 Active
  20. 2025-10-13
    listed $135,000 Active
  21. 2025-10-13
    historical
  22. 2025-10-13
    historical
  23. 2025-09-17
    listed $139,999 Active
  24. 2025-09-17
    listed $139,999 Active
  25. 2025-09-16
    historical
  26. 2022-12-12
    soldstatus $103,000
  27. 2022-12-08
    soldstatus $103,000 Sold
  28. 2022-12-08
    soldstatus $103,000 Closed
  29. 2022-10-10
    status Pending
  30. 2022-10-10
    status Pending
  31. 2022-10-02
    price $115,000
  32. 2022-10-01
    price $115,000
  33. 2022-08-30
    listed $125,000 Active
  34. 2022-08-30
    listed $125,000 Active
  35. 2011-07-08
    soldstatus $10,000
  36. 2011-07-08
    soldstatus $10,000
  37. 2011-05-31
    listed $9,000
  38. 2011-05-31
    listed $9,000
  39. 2002-01-29
    soldstatus $76,000
  40. 2001-12-17
    soldstatus $76,000
  41. 2001-12-17
    soldstatus $76,000
  42. 2001-11-30
    historical
  43. 2001-08-15
    soldstatus $30,000
  44. 2001-07-31
    listed $82,000
  45. 2001-07-31
    listed $82,000

ⓘ 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
$1,813 · $151/mo
Projected year-2 tax
$1,985 · $165/mo
Expected delta
+$171/yr (+$14/mo · 9.4%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 71% 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
$14,869
− Mortgage interest
−$7,842
− Property taxes
−$1,813
− Insurance
−$700
− Repairs & maintenance
−$1,190
− Management
−$1,190
− Depreciation
−$4,073
Taxable loss
−$1,938
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$465
After-tax cash flow
$888/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
Ecorse Public Schools
NCES district ID
2612930
Math proficiency
3% ▼ -4.00%
Reading proficiency
7% ▼ -6.00%
Median HH income
$28,957
Composite
3.46/100
National rank
#10075
State rank
#536 of 540 in MI

Livability — Ecorse

Score
69/100
State rank
#348
US rank
#8880

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ecorse, MI
City population
9,166
Population (ZIP)
9,166

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 0.69)
Race & ethnicity
Black 45% White 26% Hispanic / Latino 21% Two or more races 15% Native American 4%
Hispanic origin (detail)
Mexican 18% Puerto Rican 1%
Common ancestry
Lithuanian 3% Romanian 2% Slovak 1%
Foreign-born
4% · Canada, Guatemala, Jamaica
Languages at home
86% English-only · Spanish 13%

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
▲ 102.51%
Current HPI
404.5927
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+70.7% since first listed
36 events — show timeline
  • 2026-05-26 Listed $140,000 REALCOMP
  • 2026-05-26 Listed $140,000 MiRealSource-MiMLS
  • 2025-12-11 Price Changed $140,000 REALCOMP
  • 2025-12-11 Listing Removed MiRealSource-MiMLS
  • 2025-12-11 Price Changed $140,000 MiRealSource-MiMLS
  • 2025-10-28 Listed $133,000 REALCOMP
  • 2025-10-28 Listing Removed MiRealSource-MiMLS
  • 2025-10-28 Listing Removed REALCOMP
  • 2025-10-28 Listed $133,000 MiRealSource-MiMLS
  • 2025-10-13 Listed $135,000 REALCOMP
  • 2025-10-13 Listing Removed MiRealSource-MiMLS
  • 2025-10-13 Listing Removed REALCOMP
  • 2025-10-13 Listed $135,000 MiRealSource-MiMLS
  • 2025-09-17 Listed $139,999 REALCOMP
  • 2025-09-17 Listed $139,999 MiRealSource-MiMLS
  • 2025-09-16 Coming Soon MiRealSource-MiMLS
  • 2022-12-12 Sold (Public Records) $103,000 Public Records
  • 2022-12-08 Sold (MLS) $103,000 MiRealSource-MiMLS
  • 2022-12-08 Sold (MLS) $103,000 REALCOMP
  • 2022-10-10 Pending REALCOMP
  • 2022-10-10 Pending MiRealSource-MiMLS
  • 2022-10-02 Price Changed $115,000 MiRealSource-MiMLS
  • 2022-10-01 Price Changed $115,000 REALCOMP
  • 2022-08-30 Listed $125,000 MiRealSource-MiMLS
  • 2022-08-30 Listed $125,000 REALCOMP
  • 2011-07-08 Sold (MLS) $10,000 REALCOMP
  • 2011-07-08 Sold (MLS) $10,000 MiRealSource-MiMLS
  • 2011-05-31 Listed $9,000 REALCOMP
  • 2011-05-31 Listed $9,000 MiRealSource-MiMLS
  • 2002-01-29 Sold (Public Records) $76,000 Public Records
  • 2001-12-17 Sold (MLS) $76,000 REALCOMP
  • 2001-12-17 Sold (MLS) $76,000 MiRealSource-MiMLS
  • 2001-11-30 Listing Removed MiRealSource-MiMLS
  • 2001-08-15 Sold (Public Records) $30,000 Public Records
  • 2001-07-31 Listed $82,000 REALCOMP
  • 2001-07-31 Listed $82,000 MiRealSource-MiMLS

Property tax history

-2.8%/yr

Latest (2025): $1,813 · -48.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…