CashFlowRE
Sign in Sign up
33988 Currier St
D Composite 44.96
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 +13.9/30.0
  • ARV discount +13.2/15.0
  • DSCR +4.2/10.0
  • Livability +3.6/5.0
  • 1% rule +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$149,900

33988 Currier St · Wayne, MI 48184
3 bd · 1.0 ba · 1,022 sqft · SingleFamily public records · 2 Days on market
Built 1943 4,792 sqft lot Est $172k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Wonderfully cared for three bedroom bungalow in Wayne. Tons of storage, a two car garage, extremely detailed home with poured basement walls make this a must see. See the walk through video at https://youtu. be/JLd8Kzy4n04?si=ATZ4253Ou0xHta3r

Key facts

  • 4,792 sq ft lot
  • 2 garage spots
  • Built 1943

Property features AI

Finance

  • HOA & community: Homeowners association present

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public sewer; Water available
  • Home design: Single-family residence; One and one-half story
  • Construction: Vinyl siding
  • Exterior features: Lot approximately 40 x 120 (0.11 acre)

Interior

  • Bedrooms: 4 total rooms (includes bedrooms and living spaces)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; No central cooling
  • Interior features: 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 3-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $17 ($201/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 $126k (16.2% below list).
  • Recommended offer: $126k (16.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 72/100 on livability (#252 in MI) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools F, crime F, employment D-.
  • Wayne-Westland Community School District (suburban): math 11% / reading 27% proficiency, ranked #474 of 540 in MI (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 56 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $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 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 18 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 $57k; list at $150k implies a 163% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1943 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $125,654 (16.2% below list)

Questions for the listing agent

  1. Built in 1943 — 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
0.84%
Cap rate
6.43%
Cash-on-cash
0.48%
DSCR
1.02
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$171,696
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
34084 Currier St 0.06mi 3/1.0 1,014 (-1%) 4mo $170,700 $168 93
33988 Richard St 0.16mi 3/1.0 1,022 (0%) 4mo $180,000 $176 90
34441 Phyllis St 0.26mi 3/1.0 1,040 (+2%) 2mo $190,000 $183 84
34225 Annapolis St 0.30mi 3/2.0 1,022 (0%) 8mo $179,000 $175 75
4521 Columbus St 0.34mi 3/1.0 980 (-4%) 6mo $145,000 $148 72
34918 Winslow St 0.49mi 3/1.0 1,058 (+4%) 1mo $147,000 $139 71
34415 Glover St 0.21mi 3/1.0 907 (-11%) 7mo $156,500 $173 66
34948 Richard St 0.46mi 3/1.0 920 (-10%) 1mo $160,000 $174 61
35451 John St 0.72mi 3/1.0 1,000 (-2%) 8mo $165,000 $165 56
4004 Howe Rd 0.61mi 3/2.0 1,104 (+8%) 2mo $152,000 $138 53
4052 Howe Rd 0.58mi 3/2.0 1,104 (+8%) 3mo $155,000 $140 53
4173 Columbus St 0.50mi 2/1.0 (-1) 918 (-10%) 3mo $110,000 $120 52

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-15.6%
Equity multiple
0.45×
Total profit
$-23,243
Equity at exit
$22,351
10-year hold
IRR
-7.1%
Equity multiple
0.55×
Total profit
$-18,941
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 48184

Active inventory
56
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,257 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$127 /mo · $1,529/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$264
Net cashflow
$17

Break-even live

Break-even rent $1,235
Max offer price $149,900
Occupancy floor 94%

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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5672 Howe Rd Unit 15 Wayne, MI 2.0 1.0 700 $850 $1.21 18d 1 0.16mi
4924 Howe Rd Wayne, MI 3.0 1.0 1022 $1,300 $1.27 17d 1 0.17mi
34510 Van Born Rd Wayne, MI 2.0 1.0 990 $1,325 $1.34 15d 1 0.30mi
35390 Van Born Rd #103 Wayne, MI 2.0 1.0 925 $1,100 $1.19 44d 1 0.63mi
4332 Biddle St Wayne, MI 3.0 2.0 1176 $1,525 $1.30 44d 1 0.70mi
33095 Forest St Wayne, MI 1.0–2.0 1.0 815 $1,142 $1.40 2d 5 0.70mi
34639 Brush St Wayne, MI 2.0 1.0 780 $1,200 $1.54 44d 1 0.72mi
3741 S Wayne Rd Wayne, MI 2.0 1.5 1114 $1,500 $1.35 2d 1 0.88mi
34420 Sims St Unit 14 Wayne, MI 2.0 1.0 800 $900 $1.12 44d 1 0.89mi
34420 Sims St Unit 11 Wayne, MI 2.0 1.0 800 $849 $1.06 5d 1 0.89mi
5228 Fletcher St Wayne, MI 3.0 1.0 900 $1,750 $1.94 2d 1 0.96mi
35505 E Michigan Ave Unit 1 Wayne, MI 2.0 1.0 780 $775 $0.99 44d 1 1.00mi
35700 E Michigan Ave Wayne, MI 2.0 1.0 701 $1,060 $1.51 5d 6 1.13mi
33000 Parkhill St Wayne, MI 1.0–2.0 1.0–1.5 800 $1,240 $1.55 24d 1 1.29mi
34630 Glenwood Rd Westland, MI 2.0 1.0 710 $1,150 $1.62 44d 1 1.36mi
34039 Cambria Ct Westland, MI 2.0 1.0 836 $1,395 $1.67 44d 1 1.44mi

Listing history 37 events

  1. 2026-04-29
    status Pending
    Show marketing remark (242 chars)

    Wonderfully cared for three bedroom bungalow in Wayne. Tons of storage, a two car garage, extremely detailed home with poured basement walls make this a must see. See the walk through video at https://youtu. be/JLd8Kzy4n04?si=ATZ4253Ou0xHta3r

  2. 2026-04-29
    status Pending 242-char remark
    Show marketing remark (242 chars)

    Wonderfully cared for three bedroom bungalow in Wayne. Tons of storage, a two car garage, extremely detailed home with poured basement walls make this a must see. See the walk through video at https://youtu. be/JLd8Kzy4n04?si=ATZ4253Ou0xHta3r

  3. 2026-04-27
    listed $149,900 Active
    Show marketing remark (242 chars)

    Wonderfully cared for three bedroom bungalow in Wayne. Tons of storage, a two car garage, extremely detailed home with poured basement walls make this a must see. See the walk through video at https://youtu. be/JLd8Kzy4n04?si=ATZ4253Ou0xHta3r

  4. 2026-04-27
    listed $149,900 Active 242-char remark
    Show marketing remark (242 chars)

    Wonderfully cared for three bedroom bungalow in Wayne. Tons of storage, a two car garage, extremely detailed home with poured basement walls make this a must see. See the walk through video at https://youtu. be/JLd8Kzy4n04?si=ATZ4253Ou0xHta3r

  5. 2008-09-30
    soldstatus $57,000 222-char remark
    Show marketing remark (222 chars)

    DON'T MISS OUT ON THIS ONE! GREAT PRICE! BANK OWNED, AS IS. BUYER TO SIGN ACR WITH CITY FOR ANY/ALL REPAIRS NEEDED FOR REQUIRED CERT OF OCC. ALL DATA DEEMED ACCURATE, NOT GUARANTEED, BUYER, BUYER'S AGENT TO VERIFY. AS IS.

  6. 2008-05-07
    listed $59,900 222-char remark
    Show marketing remark (222 chars)

    DON'T MISS OUT ON THIS ONE! GREAT PRICE! BANK OWNED, AS IS. BUYER TO SIGN ACR WITH CITY FOR ANY/ALL REPAIRS NEEDED FOR REQUIRED CERT OF OCC. ALL DATA DEEMED ACCURATE, NOT GUARANTEED, BUYER, BUYER'S AGENT TO VERIFY. AS IS.

  7. 2008-05-05
    historical
  8. 2008-04-08
    listed $59,900
  9. 2008-04-04
    historical
  10. 2008-02-28
    historical
  11. 2008-02-28
    historical
  12. 2007-12-13
    listed $69,900
  13. 2007-12-13
    historical
  14. 2007-10-31
    historical
  15. 2007-10-31
    historical
  16. 2007-10-29
    listed $99,900
  17. 2007-10-29
    listed $99,900
  18. 2007-06-18
    listed $99,900
  19. 2007-06-18
    listed $99,900
  20. 2007-06-18
    listed $99,900
  21. 2006-07-03
    historical
  22. 2006-02-03
    listed $119,900
  23. 2006-02-03
    historical
  24. 2005-06-29
    listed $119,900
  25. 2005-06-28
    historical
  26. 2005-06-09
    listed $124,900
  27. 2005-06-09
    historical
  28. 2005-05-26
    historical
  29. 2005-05-25
    listed $129,900
  30. 2005-05-15
    listed $129,900
  31. 2003-02-14
    historical
  32. 2003-01-07
    listed $119,900
  33. 2002-06-12
    soldstatus $72,900
  34. 2002-02-06
    soldstatus $729,000
  35. 2001-11-05
    listed $79,900
  36. 2001-07-26
    historical
  37. 2001-07-09
    listed $89,900

ⓘ 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
$1,529 · $127/mo
Projected year-2 tax
$1,919 · $160/mo
Expected delta
+$390/yr (+$32/mo · 25.5%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$15,078
− Mortgage interest
−$8,397
− Property taxes
−$1,529
− Insurance
−$750
− Repairs & maintenance
−$1,206
− Management
−$1,206
− Depreciation
−$4,361
Taxable loss
−$2,370
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$569
After-tax cash flow
$769/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
Wayne-Westland Community School District
NCES district ID
2600015
Math proficiency
11% ▼ -6.00%
Reading proficiency
27% ▼ -2.00%
Median HH income
$43,524
Composite
16.4/100
National rank
#9195
State rank
#474 of 540 in MI

Livability — Wayne

Score
72/100
State rank
#252
US rank
#6284

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wayne, MI
County
Wayne County · 1,562,939 people
City population
17,348
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
17,348
Household income
$59,171
Rent vs Own
39.2% rent · 60.8% own
Severe rent burden
720.0

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 0.56)
Race & ethnicity
White 61% Black 25% Two or more races 7% Hispanic / Latino 5% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Romanian 7% Lithuanian 3% Italian 2%
Foreign-born
6% · Canada, South Korea
Languages at home
92% English-only · Spanish 3% Other Indo-European 1% French/Haitian/Cajun 1%

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
▼ -171.12%
Current HPI
217.8548
Rent YoY
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

+66.7% since first listed
37 events — show timeline
  • 2026-04-29 Pending REALCOMP
  • 2026-04-29 Pending MiRealSource-MiMLS
  • 2026-04-27 Listed $149,900 REALCOMP
  • 2026-04-27 Listed $149,900 MiRealSource-MiMLS
  • 2008-09-30 Sold (MLS) $57,000 REALCOMP
  • 2008-05-07 Listed $59,900 REALCOMP
  • 2008-05-05 Listing Removed REALCOMP
  • 2008-04-08 Listed $59,900 REALCOMP
  • 2008-04-04 Listing Removed REALCOMP
  • 2008-02-28 Listing Removed MiRealSource-MiMLS
  • 2008-02-28 Listing Removed REALCOMP
  • 2007-12-13 Listing Removed REALCOMP
  • 2007-12-13 Listed $69,900 REALCOMP
  • 2007-10-31 Listing Removed REALCOMP
  • 2007-10-31 Listing Removed MiRealSource-MiMLS
  • 2007-10-29 Listed $99,900 MiRealSource-MiMLS
  • 2007-10-29 Listed $99,900 REALCOMP
  • 2007-06-18 Listed $99,900 REALCOMP
  • 2007-06-18 Listed $99,900 MiRealSource-MiMLS
  • 2007-06-18 Listed $99,900 REALCOMP
  • 2006-07-03 Listing Removed REALCOMP
  • 2006-02-03 Listing Removed REALCOMP
  • 2006-02-03 Listed $119,900 REALCOMP
  • 2005-06-29 Listed $119,900 REALCOMP
  • 2005-06-28 Listing Removed REALCOMP
  • 2005-06-09 Listing Removed REALCOMP
  • 2005-06-09 Listed $124,900 REALCOMP
  • 2005-05-26 Listing Removed REALCOMP
  • 2005-05-25 Listed $129,900 REALCOMP
  • 2005-05-15 Listed $129,900 REALCOMP
  • 2003-02-14 Listing Removed REALCOMP
  • 2003-01-07 Listed $119,900 REALCOMP
  • 2002-06-12 Sold (Public Records) $72,900 Public Records
  • 2002-02-06 Sold (MLS) $729,000 REALCOMP
  • 2001-11-05 Listed $79,900 REALCOMP
  • 2001-07-26 Listing Removed REALCOMP
  • 2001-07-09 Listed $89,900 REALCOMP

Property tax history

+0.6%/yr

Latest (2025): $1,529 · -16.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…