CashFlowRE
Sign in Sign up
7004 Orchard Ave
C Composite 59.43
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 +26.2/30.0
  • DSCR +8.9/10.0
  • ARV discount +7.0/15.0
  • 1% rule +6.3/10.0
  • Livability +3.7/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$159,900

7004 Orchard Ave · Warren, MI 48091
5 bd · 1.5 ba · 1,385 sqft · SingleFamily public records · 35 Days on market
Built 1930 3,920 sqft lot $115/sqft · 112% above area Est $158k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

INVESTOR SPECIAL - INCREDIBLE OPPORTUNITY to either update or move right into a home that lives up to it's namesake on Orchard Ave - the most spacious home on the corner of a quiet tree lined neighborhood with a blooming garden full of mature fruit trees, perennials and a covered front porch to enjoy morning coffee. Massive space - 5 bedrooms, 3 full baths, tandem garage can fit two small cars back to back with built in work bench, hooks and shelving. Many updates in last two years include gorgeous spa-like full bath on first floor with luxury tub and shower, blue tooth speaker light combo and cushy fixtures to help you relax after a long day. Home on private double lot with capability of multi family home or back area to be used as an in-law suite with its own private entry, dedicated furnace and new tankless water heater, bedroom, full bath and living area with room for a full kitchen. There are two furnaces, two tankless water heaters, some newer vinyl windows, newer carpet throughout the home and 5 ceiling fans. Upper level has two bedrooms connected to a full bath. Bonus rooms for extra space that can be used as an office, pay area or just flex space. BATVAI. Home is offered AS IS and owner will make no repairs or updates whatsoever. Seller may consider Land Contract - MUST show proof of income, taxes, credit report, cash reserves, credit worthiness and at least half down for no longer than 3 years. Call today and make this majestic home your own today!

Key facts

  • Covered front porch
  • In-law suite
  • Mature fruit trees

Tags

BLOOMING GARDENMATURE FRUIT TREESCOVERED FRONT PORCHSPA-LIKE FULL BATHPRIVATE DOUBLE LOTIN-LAW SUITE

Property features AI

Finance

  • Financial info: Annual property tax approximately $1,447

Exterior

  • Parking: Attached tandem 2-car garage with direct access, garage door opener, workshop area; garage faces side and rear
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two stories; Ground-level entry with steps
  • Construction: Built with other construction materials; Slab foundation
  • Exterior features: Covered porch; Front and back yard fencing; Paved road access

Interior

  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Electric forced-air heating; No central cooling
  • Interior features: Crawl space basement; 11 total 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 5-bed/1.5-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $407 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $155k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 5.3% in Warren — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 74/100 on livability (#171 in MI, #4,491 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D, amenities D, employment D.
  • Center Line Public Schools (suburban): math 14% / reading 29% proficiency, ranked #459 of 540 in MI (top 85%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.4%/yr); 168 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($54k/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 $5k 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.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 15 sale attempts since 19y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $30k; list at $160k implies a 433% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $155,103 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — 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. Crime grade is D 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?
  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
1.13%
Cap rate
9.35%
Cash-on-cash
10.90%
DSCR
1.49
GRM
7.3

CMA / ARV

ARV (median comp)
$158,087
List price
$159,900
Delta
1.15%
Verdict
FAIR
Comps
12 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7641 Westminster Ave 0.31mi 4/1.5 (-1) 1,415 (+2%) 0mo $155,000 $110 77
7052 Toepfer Rd 0.07mi 5/1.0 1,519 (+10%) 6mo $160,000 $105 74
7060 Orchard Ave 0.05mi 4/2.0 (-1) 1,323 (-4%) 16mo $179,900 $136 70
7552 Meadow Ave 0.21mi 4/2.0 (-1) 1,350 (-2%) 17mo $156,000 $116 65
8444 Chalmers Ave 0.62mi 4/1.0 (-1) 1,344 (-3%) 8mo $150,000 $112 53
7516 Jackson Ave 0.38mi 5/2.0 1,301 (-6%) 22mo $110,000 $85 52
21659 Conners Ave 0.15mi 4/2.0 (-1) 1,188 (-14%) 13mo $167,000 $141 52
8080 Jackson Ave 0.54mi 4/1.0 (-1) 1,400 (+1%) 18mo $99,900 $71 51
20178 Stotter ST St 0.75mi 5/3.0 1,440 (+4%) 7mo $31,096 $22 47
7075 Victory Ave 0.09mi 4/1.0 (-1) 1,188 (-14%) 23mo $96,000 $81 46
8237 Packard Ave 0.56mi 4/2.5 (-1) 1,565 (+13%) 11mo $218,000 $139 34
8293 Ford Ave 0.66mi 4/2.0 (-1) 1,200 (-13%) 14mo $165,000 $138 29

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 · 2.35% rent growth · sell at horizon

5-year hold
IRR
-0.7%
Equity multiple
0.97×
Total profit
$-1,206
Equity at exit
$23,842
10-year hold
IRR
8.3%
Equity multiple
1.61×
Total profit
$27,447
Equity at exit
$13,825

Cash invested: $44,772 (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 48091

Rents YoY
2.4%
Active inventory
168
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,813 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$121 /mo · $1,446/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$381
Net cashflow
$407

Break-even live

Break-even rent $1,298
Max offer price $159,900
Occupancy floor 73%

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
$39,975
Closing costs
$4,797
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7584 Hudson Ave Warren, MI 5.0 1.0 1554 $1,800 $1.16 24d 1 0.30mi
20042 Rogge St Detroit, MI 4.0 2.0 1232 $1,394 $1.13 43d 1 0.82mi
20058 Bloom St Detroit, MI 4.0 1.0 1350 $1,450 $1.07 16d 1 1.19mi
11076 Essex Ave Warren, MI 4.0 1.0 1072 $1,400 $1.31 43d 1 1.26mi

Listing history 50 events

  1. 2026-06-18
    days on market $159,900 Active 35 DOM
  2. 2026-06-17
    days on market $159,900 Active 34 DOM
  3. 2026-06-16
    days on market $159,900 Active 33 DOM
  4. 2026-06-15
    days on market $159,900 Active 32 DOM
  5. 2026-06-13
    days on market $159,900 Active 30 DOM
  6. 2026-06-09
    days on market $159,900 Active 26 DOM
  7. 2026-06-08
    days on market $159,900 Active 25 DOM
  8. 2026-06-07
    days on market $159,900 Active 24 DOM
  9. 2026-06-04
    days on market $159,900 Active 21 DOM
  10. 2026-06-03
    days on market $159,900 Active 20 DOM
  11. 2026-06-02
    days on market $159,900 Active 19 DOM
  12. 2026-06-01
    days on market $159,900 Active 18 DOM
  13. 2026-05-31
    pricedays on market $159,900 Active 17 DOM
  14. 2026-05-14
    listed $169,900 Active 1233-char remark
    Show marketing remark (1482 chars)

    INVESTOR SPECIAL - INCREDIBLE OPPORTUNITY to either update or move right into a home that lives up to it's namesake on Orchard Ave - the most spacious home on the corner of a quiet tree lined neighborhood with a blooming garden full of mature fruit trees, perennials and a covered front porch to enjoy morning coffee. Massive space - 5 bedrooms, 3 full baths, tandem garage can fit two small cars back to back with built in work bench, hooks and shelving. Many updates in last two years include gorgeous spa-like full bath on first floor with luxury tub and shower, blue tooth speaker light combo and cushy fixtures to help you relax after a long day. Home on private double lot with capability of multi family home or back area to be used as an in-law suite with its own private entry, dedicated furnace and new tankless water heater, bedroom, full bath and living area with room for a full kitchen. There are two furnaces, two tankless water heaters, some newer vinyl windows, newer carpet throughout the home and 5 ceiling fans. Upper level has two bedrooms connected to a full bath. Bonus rooms for extra space that can be used as an office, pay area or just flex space. BATVAI. Home is offered AS IS and owner will make no repairs or updates whatsoever. Seller may consider Land Contract - MUST show proof of income, taxes, credit report, cash reserves, credit worthiness and at least half down for no longer than 3 years. Call today and make this majestic home your own today!

  15. 2026-05-14
    listed $169,900 Active 1233-char remark
    Show marketing remark (1482 chars)

    INVESTOR SPECIAL - INCREDIBLE OPPORTUNITY to either update or move right into a home that lives up to it's namesake on Orchard Ave - the most spacious home on the corner of a quiet tree lined neighborhood with a blooming garden full of mature fruit trees, perennials and a covered front porch to enjoy morning coffee. Massive space - 5 bedrooms, 3 full baths, tandem garage can fit two small cars back to back with built in work bench, hooks and shelving. Many updates in last two years include gorgeous spa-like full bath on first floor with luxury tub and shower, blue tooth speaker light combo and cushy fixtures to help you relax after a long day. Home on private double lot with capability of multi family home or back area to be used as an in-law suite with its own private entry, dedicated furnace and new tankless water heater, bedroom, full bath and living area with room for a full kitchen. There are two furnaces, two tankless water heaters, some newer vinyl windows, newer carpet throughout the home and 5 ceiling fans. Upper level has two bedrooms connected to a full bath. Bonus rooms for extra space that can be used as an office, pay area or just flex space. BATVAI. Home is offered AS IS and owner will make no repairs or updates whatsoever. Seller may consider Land Contract - MUST show proof of income, taxes, credit report, cash reserves, credit worthiness and at least half down for no longer than 3 years. Call today and make this majestic home your own today!

  16. 2024-12-11
    historical
  17. 2024-12-11
    historical
  18. 2024-12-01
    price $149,900
  19. 2024-12-01
    price $149,900
  20. 2024-11-24
    listed $165,000 Active
  21. 2024-11-24
    listed $165,000 Active
  22. 2024-11-22
    historical
  23. 2024-11-22
    historical
  24. 2022-12-11
    historical
  25. 2022-12-11
    historical
  26. 2022-11-17
    listed $99,999 Active
  27. 2022-11-17
    listed $99,999 Active
  28. 2022-11-16
    historical
  29. 2022-11-16
    historical
  30. 2022-11-06
    price $109,900
  31. 2022-11-06
    price $109,900
  32. 2022-09-23
    price $119,900
  33. 2022-09-22
    price $119,900
  34. 2022-08-07
    price $129,900
  35. 2022-08-07
    price $129,900
  36. 2022-07-14
    listed $139,900 Active
  37. 2022-07-14
    listed $139,900 Active
  38. 2022-06-08
    historical
  39. 2022-06-08
    historical
  40. 2022-05-18
    price $169,900
  41. 2022-05-17
    price $169,900
  42. 2022-05-07
    listed $174,900 Active
  43. 2022-05-07
    listed $174,900 Active
  44. 2013-03-13
    historical
  45. 2013-03-12
    historical
  46. 2013-01-17
    historical
  47. 2012-10-24
    listed $74,900
  48. 2012-10-23
    listed $65,000
  49. 2012-10-23
    listed $65,000
  50. 2007-11-12
    soldstatus $30,000

ⓘ 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
$1,446 · $121/mo
Projected year-2 tax
$1,954 · $163/mo
Expected delta
+$508/yr (+$42/mo · 35.1%)

ⓘ 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 · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$21,758
− Mortgage interest
−$8,957
− Property taxes
−$1,446
− Insurance
−$800
− Repairs & maintenance
−$1,741
− Management
−$1,741
− Depreciation
−$4,652
Taxable income
$2,422
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$581
After-tax cash flow
$4,299/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
Center Line Public Schools
NCES district ID
2608580
Math proficiency
14% ▼ -8.00%
Reading proficiency
29% ▼ -3.00%
Median HH income
$38,011
Composite
17.95/100
National rank
#8992
State rank
#459 of 540 in MI

Livability — Warren

Score
74/100
State rank
#171
US rank
#4491

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Warren, MI
County
Macomb County · 638,552 people
City population
114,937
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
30,696
Household income
$54,230
Rent vs Own
35.1% rent · 64.9% own
Severe rent burden
1296.0

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 0.68)
Race & ethnicity
White 47% Black 25% Asian 19% Two or more races 5% Hispanic / Latino 3% Native American 2%
Common ancestry
Romanian 7% Lithuanian 2% Slovak 1%
Foreign-born
16% · Canada
Languages at home
77% English-only · Other Indo-European 14% Other Asian/Pacific 3% Russian/Polish/Slavic 2%

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
▼ -199.66%
Current HPI
177.9273
Rent YoY
▲ 2.35%
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

+358.2% since first listed
43 events — show timeline
  • 2026-05-30 Price Changed $159,900 MiRealSource-MiMLS
  • 2026-05-30 Price Changed $159,900 REALCOMP
  • 2026-05-14 Listed $169,900 REALCOMP
  • 2026-05-14 Listed $169,900 MiRealSource-MiMLS
  • 2024-12-11 Listing Removed REALCOMP
  • 2024-12-11 Listing Removed MiRealSource-MiMLS
  • 2024-12-01 Price Changed $149,900 MiRealSource-MiMLS
  • 2024-12-01 Price Changed $149,900 REALCOMP
  • 2024-11-24 Listed $165,000 MiRealSource-MiMLS
  • 2024-11-24 Listed $165,000 REALCOMP
  • 2024-11-22 Coming Soon MiRealSource-MiMLS
  • 2024-11-22 Coming Soon REALCOMP
  • 2022-12-11 Listing Removed MiRealSource-MiMLS
  • 2022-12-11 Listing Removed REALCOMP
  • 2022-11-17 Listed $99,999 MiRealSource-MiMLS
  • 2022-11-17 Listed $99,999 REALCOMP
  • 2022-11-16 Listing Removed MiRealSource-MiMLS
  • 2022-11-16 Listing Removed REALCOMP
  • 2022-11-06 Price Changed $109,900 MiRealSource-MiMLS
  • 2022-11-06 Price Changed $109,900 REALCOMP
  • 2022-09-23 Price Changed $119,900 MiRealSource-MiMLS
  • 2022-09-22 Price Changed $119,900 REALCOMP
  • 2022-08-07 Price Changed $129,900 MiRealSource-MiMLS
  • 2022-08-07 Price Changed $129,900 REALCOMP
  • 2022-07-14 Listed $139,900 MiRealSource-MiMLS
  • 2022-07-14 Listed $139,900 REALCOMP
  • 2022-06-08 Listing Removed REALCOMP
  • 2022-06-08 Listing Removed MiRealSource-MiMLS
  • 2022-05-18 Price Changed $169,900 MiRealSource-MiMLS
  • 2022-05-17 Price Changed $169,900 REALCOMP
  • 2022-05-07 Listed $174,900 MiRealSource-MiMLS
  • 2022-05-07 Listed $174,900 REALCOMP
  • 2013-03-13 Listing Removed MiRealSource-MiMLS
  • 2013-03-12 Listing Removed REALCOMP
  • 2013-01-17 Listing Removed MiRealSource-MiMLS
  • 2012-10-24 Listed $74,900 MiRealSource-MiMLS
  • 2012-10-23 Listed $65,000 REALCOMP
  • 2012-10-23 Listed $65,000 MiRealSource-MiMLS
  • 2007-11-12 Sold (MLS) $30,000 MiRealSource-MiMLS
  • 2007-11-12 Sold (MLS) $30,000 REALCOMP
  • 2007-10-02 Listing Removed MiRealSource-MiMLS
  • 2007-08-13 Listed $34,900 MiRealSource-MiMLS
  • 2007-08-13 Listed $34,900 REALCOMP

Property tax history

+2.2%/yr

Latest (2025): $1,446 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…