CashFlowRE
Sign in Sign up
9 Christine Ct
D- Composite 35.58
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).

  • ARV discount +11.6/15.0
  • Cash flow +7.5/30.0
  • Livability +4.0/5.0
  • Rent growth +3.4/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • DSCR +1.7/10.0
  • Appreciation +0.0/10.0

$255,000

9 Christine Ct · Dearborn, MI 48124
3 bd · 1.0 ba · 1,042 sqft · SingleFamily public records · 10 Days on market
Built 1953 6,970 sqft lot $245/sqft · 70% above area Est $280k · 9% under

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

Listing remarks MLS

Charming 3-bedroom brick ranch located on a quiet court near Corewell Hospital in Dearborn. Offering nearly 1,100 sq ft of living space, this home features hardwood floors throughout, a finished basement providing additional living or entertaining space, and a nicely sized yard. Convenient location close to shopping, dining, and major freeways. A great opportunity in a desirable neighborhood.

Key facts

  • 6,970 sq ft lot
  • 2 garage spots
  • Built 1953

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One level; Ground-level entry
  • Construction: Aluminum siding and brick exterior; Block foundation
  • Exterior features: Paved road access; Lot approximately 0.16 acres (74 x 95.5)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating (natural gas)
  • Interior features: Finished basement; Total of 6 rooms

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 $255k.

Deal economics

  • At list price, monthly cash flow is $-312 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $200k (21.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $181k (29.0% below list).
  • Recommended offer: $181k (29.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 80/100 on livability (#84 in MI, #1,904 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities D.
  • Dearborn City School District (urban): math 26% / reading 39% proficiency, ranked #325 of 540 in MI (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Snow Elementary School (math 32% / reading 47%, grade F, #606 of 1,397 statewide, top 48%, 455 students, 71% FRL); Stout Middle School (math 27% / reading 43%, grade F, #283 of 493 statewide, top 58%, 790 students, 80% FRL); Edsel Ford High School (math 20% / reading 43%, grade F, #425 of 713 statewide, top 60%, 1,639 students, 68% FRL).
  • Market conditions: Rents rising (+3.6%/yr); 152 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 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 $2k of loan paydown is wiped out by about $8k 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 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts since 18y 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 $110k; list at $255k implies a 132% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $181,064 (29.0% below list)

Questions for the listing agent

  1. 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?
  2. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.71%
Cap rate
4.83%
Cash-on-cash
-5.24%
DSCR
0.77
GRM
11.7

CMA / ARV

ARV (median comp)
$280,413
List price
$255,000
Delta
-9.06%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1826 Walnut St 0.11mi 3/1.5 1,016 (-2%) 5mo $220,000 $217 84
3201 Croissant St 0.35mi 3/1.0 1,102 (+6%) 3mo $220,000 $200 72
2645 Willow St 0.22mi 3/1.0 1,158 (+11%) 10mo $222,000 $192 63
3400 Chestnut St 0.41mi 3/1.0 1,102 (+6%) 10mo $210,000 $191 63
1421 Hollywood St 0.43mi 3/2.0 1,121 (+8%) 3mo $251,000 $224 61
2655 Willow St 0.23mi 3/2.0 1,196 (+15%) 2mo $259,000 $217 59
1600 Hollywood St 0.38mi 2/1.0 (-1) 1,134 (+9%) 5mo $172,000 $152 58
3371 Byrd St 0.71mi 4/1.0 (+1) 1,026 (-2%) 4mo $230,000 $224 56
3157 Dallas St 0.54mi 2/1.0 (-1) 1,125 (+8%) 2mo $187,000 $166 55
1300 Venice St 0.45mi 2/1.5 (-1) 956 (-8%) 4mo $237,500 $248 55
3370 Smith St 0.42mi 3/1.0 1,197 (+15%) 2mo $240,000 $201 54
3139 Dallas St 0.54mi 2/1.0 (-1) 1,170 (+12%) 9mo $220,000 $188 42

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 · 3.57% rent growth · sell at horizon

5-year hold
IRR
-24.6%
Equity multiple
0.16×
Total profit
$-60,115
Equity at exit
$38,021
10-year hold
IRR
-18.7%
Equity multiple
-0.03×
Total profit
$-73,516
Equity at exit
$22,048

Cash invested: $71,400 (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 48124

Rents YoY
3.6%
Active inventory
152
Price-to-rent
11.7×

Monthly cashflow live

Estimated rent
$1,811 high interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$299 /mo · $3,584/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$380
Net cashflow
$-312

Break-even live

Break-even rent $2,205
Max offer price $199,933
Occupancy floor

Sensitivity live

Price -10% $-167 -5% $-240 +0% $-312 +5% $-384 +10% $-456
Rent -10% $-455 -5% $-383 +0% $-312 +5% $-240 +10% $-169
Rate -1.0pp $-183 -0.5pp $-247 base $-312 +0.5pp $-378 +1.0pp $-445

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
$63,750
Closing costs
$7,650
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4565 Fleming St Dearborn Heights, MI 3.0 1.0 1200 $1,600 $1.33 12d 1 0.71mi
2631 Woodside St Dearborn, MI 3.0 1.0 894 $1,650 $1.85 0d 1 0.84mi
4775 Willow Cove Blvd Allen Park, MI 1.0–2.0 1.0 805 $1,649 $2.05 26d 4 0.85mi
5371 Culver St Dearborn Heights, MI 3.0 1.0 980 $1,450 $1.48 3d 1 1.12mi
5371 Culver St Dearborn Heights, MI 3.0 1.0 980 $1,500 $1.53 12d 1 1.12mi
4631 Ziegler St Dearborn Heights, MI 3.0 1.0 1050 $1,650 $1.57 45d 1 1.14mi
4704 Jackson St Dearborn Heights, MI 3.0 1.0 1000 $1,500 $1.50 23d 1 1.25mi
4681 Weddell St Dearborn Heights, MI 3.0 1.0 860 $1,600 $1.86 0d 1 1.27mi
20728 Carlysle St Dearborn, MI 3.0 1.0 1087 $1,850 $1.70 0d 1 1.38mi

Listing history 29 events

  1. 2026-05-16
    status Pending 395-char remark
    Show marketing remark (395 chars)

    Charming 3-bedroom brick ranch located on a quiet court near Corewell Hospital in Dearborn. Offering nearly 1,100 sq ft of living space, this home features hardwood floors throughout, a finished basement providing additional living or entertaining space, and a nicely sized yard. Convenient location close to shopping, dining, and major freeways. A great opportunity in a desirable neighborhood.

  2. 2026-05-16
    status Pending 395-char remark
    Show marketing remark (395 chars)

    Charming 3-bedroom brick ranch located on a quiet court near Corewell Hospital in Dearborn. Offering nearly 1,100 sq ft of living space, this home features hardwood floors throughout, a finished basement providing additional living or entertaining space, and a nicely sized yard. Convenient location close to shopping, dining, and major freeways. A great opportunity in a desirable neighborhood.

  3. 2026-05-06
    listed $255,000 Active 395-char remark
    Show marketing remark (395 chars)

    Charming 3-bedroom brick ranch located on a quiet court near Corewell Hospital in Dearborn. Offering nearly 1,100 sq ft of living space, this home features hardwood floors throughout, a finished basement providing additional living or entertaining space, and a nicely sized yard. Convenient location close to shopping, dining, and major freeways. A great opportunity in a desirable neighborhood.

  4. 2026-05-06
    listed $255,000 Active 395-char remark
    Show marketing remark (395 chars)

    Charming 3-bedroom brick ranch located on a quiet court near Corewell Hospital in Dearborn. Offering nearly 1,100 sq ft of living space, this home features hardwood floors throughout, a finished basement providing additional living or entertaining space, and a nicely sized yard. Convenient location close to shopping, dining, and major freeways. A great opportunity in a desirable neighborhood.

  5. 2026-05-06
    historical
    Show marketing remark (395 chars)

    Charming 3-bedroom brick ranch located on a quiet court near Corewell Hospital in Dearborn. Offering nearly 1,100 sq ft of living space, this home features hardwood floors throughout, a finished basement providing additional living or entertaining space, and a nicely sized yard. Convenient location close to shopping, dining, and major freeways. A great opportunity in a desirable neighborhood.

  6. 2026-05-06
    historical
    Show marketing remark (395 chars)

    Charming 3-bedroom brick ranch located on a quiet court near Corewell Hospital in Dearborn. Offering nearly 1,100 sq ft of living space, this home features hardwood floors throughout, a finished basement providing additional living or entertaining space, and a nicely sized yard. Convenient location close to shopping, dining, and major freeways. A great opportunity in a desirable neighborhood.

  7. 2026-04-28
    listed $255,000 Active
  8. 2026-04-28
    listed $255,000 Active
  9. 2026-04-27
    historical
  10. 2026-04-27
    historical
  11. 2026-03-05
    price $260,000
  12. 2026-03-04
    price $260,000
  13. 2026-01-27
    price $270,000
  14. 2026-01-27
    price $270,000
  15. 2026-01-09
    listed $289,900 Active
  16. 2026-01-09
    listed $289,900 Active
  17. 2016-01-25
    soldstatus $110,000
  18. 2015-12-22
    soldstatus $110,000 Sold
  19. 2015-12-22
    soldstatus $110,000
  20. 2015-10-26
    historical
  21. 2015-10-26
    historical
  22. 2015-10-19
    listed $110,000 Active
  23. 2015-10-19
    listed $110,000
  24. 2010-07-08
    soldstatus $59,900
  25. 2010-07-01
    soldstatus $59,900
  26. 2009-06-15
    listed $60,000
  27. 2009-05-11
    historical
  28. 2008-11-11
    listed $57,900
  29. 2005-11-04
    soldstatus $137,800

ⓘ 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
$3,584 · $299/mo
Projected year-2 tax
$3,755 · $313/mo
Expected delta
+$172/yr (+$14/mo · 4.8%)

ⓘ 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 ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$21,728
− Mortgage interest
−$14,284
− Property taxes
−$3,584
− Insurance
−$1,275
− Repairs & maintenance
−$1,738
− Management
−$1,738
− Depreciation
−$7,418
Taxable loss
−$8,309
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,994
After-tax cash flow
$-1,746/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
Dearborn City School District
NCES district ID
2611600
Math proficiency
26% ▼ -14.00%
Reading proficiency
39% ▼ -8.00%
Median HH income
$46,884
Composite
27.93/100
National rank
#6864
State rank
#325 of 540 in MI

Livability — Dearborn

Score
80/100
State rank
#84
US rank
#1904

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dearborn, MI
County
Wayne County · 1,562,939 people
City population
86,476
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
34,479
Household income
$81,796
Rent vs Own
18.1% rent · 81.9% own
Severe rent burden
444.0

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
Predominantly White (84%)
Race & ethnicity
White 84% Two or more races 7% Hispanic / Latino 5% Black 4%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Romanian 12% Lithuanian 4% Slovak 3%
Foreign-born
10% · Canada
Languages at home
82% English-only · Arabic 12% Spanish 2% Other Indo-European 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
▼ -278.39%
Current HPI
204.5229
Rent YoY
▲ 3.57%
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

+85.1% since first listed
29 events — show timeline
  • 2026-05-16 Pending MiRealSource-MiMLS
  • 2026-05-16 Pending REALCOMP
  • 2026-05-06 Listed $255,000 REALCOMP
  • 2026-05-06 Listing Removed MiRealSource-MiMLS
  • 2026-05-06 Listing Removed REALCOMP
  • 2026-05-06 Listed $255,000 MiRealSource-MiMLS
  • 2026-04-28 Listed $255,000 MiRealSource-MiMLS
  • 2026-04-28 Listed $255,000 REALCOMP
  • 2026-04-27 Listing Removed MiRealSource-MiMLS
  • 2026-04-27 Listing Removed REALCOMP
  • 2026-03-05 Price Changed $260,000 MiRealSource-MiMLS
  • 2026-03-04 Price Changed $260,000 REALCOMP
  • 2026-01-27 Price Changed $270,000 MiRealSource-MiMLS
  • 2026-01-27 Price Changed $270,000 REALCOMP
  • 2026-01-09 Listed $289,900 REALCOMP
  • 2026-01-09 Listed $289,900 MiRealSource-MiMLS
  • 2016-01-25 Sold (Public Records) $110,000 Public Records
  • 2015-12-22 Sold (MLS) $110,000 MiRealSource-MiMLS
  • 2015-12-22 Sold (MLS) $110,000 REALCOMP
  • 2015-10-26 Listing Removed REALCOMP
  • 2015-10-26 Listing Removed MiRealSource-MiMLS
  • 2015-10-19 Listed $110,000 REALCOMP
  • 2015-10-19 Listed $110,000 MiRealSource-MiMLS
  • 2010-07-08 Sold (Public Records) $59,900 Public Records
  • 2010-07-01 Sold (MLS) $59,900 REALCOMP
  • 2009-06-15 Listed $60,000 REALCOMP
  • 2009-05-11 Listing Removed REALCOMP
  • 2008-11-11 Listed $57,900 REALCOMP
  • 2005-11-04 Sold (Public Records) $137,800 Public Records

Property tax history

+2.6%/yr

Latest (2025): $3,584 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…