CashFlowRE
Sign in Sign up
9311 Dixie
D Composite 43.17
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 +14.9/30.0
  • ARV discount +9.8/15.0
  • DSCR +4.6/10.0
  • 1% rule +3.8/10.0
  • Rent growth +3.3/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$199,900

9311 Dixie · Redford, MI 48239
3 bd · 1.0 ba · 1,278 sqft · SingleFamily public records · 96 Days on market
Built 1953 4,356 sqft lot $156/sqft · 57% above area Est $211k · 5% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Large Redford Bungalow! Step inside to a beautifully updated kitchen featuring brand new granite countertops, a striking custom backsplash, and sleek new tile flooring that flows seamlessly into the Breakfast/Dining area. The living room and main floor bedrooms boast stunning, refinished hardwood floors, complemented by fresh, neutral paint throughout. Updated Bathroom, with tile surround, new tub, tile floor and vanity. Upstairs you'll find new carpeting, unique built-in dressers, a cedar-lined closet, and a spacious deep closet for extra storage. The finished basement offers brand new carpet, a versatile bonus room and an office/library use your imagination of what this great space could be used for, relaxing or entertaining. Enjoy the outdoors in the large, fully fenced backyard - perfect for gatherings, pets, or play. A perfect blend of character, updates, and space in a great Redford location!

Key facts

  • Custom backsplash
  • Updated kitchen
  • Tile flooring

Tags

UPDATED KITCHENGRANITE COUNTERTOPSCUSTOM BACKSPLASHTILE FLOORINGREFINISHED HARDWOOD FLOORSUPDATED BATHROOM

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 $200k.

Deal economics

  • At list price, monthly cash flow is $58 ($696/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 $175k (12.4% below list).
  • Recommended offer: $175k (12.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • South Redford School District (suburban): math 11% / reading 29% proficiency, ranked #455 of 540 in MI (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+3.2%/yr); 188 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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

  • It's been on market 96 days — a 9% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 22y 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 $75k; list at $200k implies a 167% 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 $175,169 (12.4% below list)

Questions for the listing agent

  1. It's been on market 96 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.88%
Cap rate
6.64%
Cash-on-cash
1.24%
DSCR
1.06
GRM
9.5

CMA / ARV

ARV (median comp)
$210,890
List price
$199,900
Delta
-5.21%
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
9335 Louis St 0.40mi 3/1.5 1,267 (-1%) 1mo $255,000 $201 77
9543 Lenore Ave 0.25mi 3/2.0 1,286 (+1%) 8mo $203,000 $158 77
9043 Wormer 0.32mi 3/1.5 1,371 (+7%) 4mo $180,000 $131 68
8931 Wormer 0.36mi 3/1.5 1,215 (-5%) 7mo $190,000 $156 67
8476 Robindale Ave 0.60mi 3/1.0 1,304 (+2%) 9mo $180,000 $138 61
10044 Arnold 0.54mi 3/1.0 1,213 (-5%) 9mo $159,990 $132 59
9938 Royal Grand 0.62mi 3/1.0 1,219 (-5%) 6mo $197,000 $162 58
9979 Virgil Ave 0.72mi 3/1.5 1,228 (-4%) 7mo $219,900 $179 52
11391 Winston 0.53mi 3/1.5 1,443 (+13%) 1mo $136,000 $94 51
9375 Riverview 0.50mi 3/1.5 1,108 (-13%) 6mo $210,000 $190 48
8329 Lenore St 0.69mi 4/1.0 (+1) 1,400 (+10%) 5mo $192,500 $138 43
9025 Appleton 0.60mi 3/1.0 1,092 (-15%) 6mo $205,000 $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 · 3.25% rent growth · sell at horizon

5-year hold
IRR
-14.1%
Equity multiple
0.50×
Total profit
$-28,266
Equity at exit
$29,806
10-year hold
IRR
-4.9%
Equity multiple
0.68×
Total profit
$-18,068
Equity at exit
$17,284

Cash invested: $55,972 (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 48239

Rents YoY
3.2%
Active inventory
188
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,752 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$194 /mo · $2,331/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$368
Net cashflow
$58

Break-even live

Break-even rent $1,678
Max offer price $199,900
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
$49,975
Closing costs
$5,997
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8455 Robindale Ave Dearborn Heights, MI 3.0 1.0 1100 $1,750 $1.59 4d 1 0.59mi
8402 Robindale Ave Dearborn Heights, MI 3.0 1.0 1190 $1,600 $1.34 14d 1 0.62mi
25615 Tireman St Dearborn Heights, MI 3.0 1.5 1855 $1,900 $1.02 43d 1 1.05mi
12107 Centralia Redford, MI 3.0 1.0 912 $1,800 $1.97 43d 1 1.12mi
8254 W Parkway St Redford, MI 3.0 1.0 1220 $1,350 $1.11 12d 1 1.16mi
7462 N Vernon St Dearborn Heights, MI 4.0 1.0 1113 $1,900 $1.71 1d 1 1.26mi
7420 Drexel St Dearborn Heights, MI 2.0 1.0 1080 $1,700 $1.57 43d 1 1.31mi
7420 Drexel St Dearborn Heights, MI 2.0 1.0 1080 $1,700 $1.57 17d 1 1.31mi
7420 Drexel St Dearborn Heights, MI 2.0 1.0 1080 $1,600 $1.48 4d 1 1.31mi
7618 Hazelton St Dearborn Heights, MI 3.0 1.0 1310 $1,700 $1.30 17d 1 1.41mi

Listing history 45 events

  1. 2026-06-18
    days on market $199,900 Active 96 DOM
  2. 2026-06-17
    days on market $199,900 Active 95 DOM
  3. 2026-06-16
    days on market $199,900 Active 94 DOM
  4. 2026-06-15
    days on market $199,900 Active 93 DOM
  5. 2026-06-13
    days on market $199,900 Active 91 DOM
  6. 2026-06-09
    days on market $199,900 Active 87 DOM
  7. 2026-06-08
    days on market $199,900 Active 86 DOM
  8. 2026-06-07
    days on market $199,900 Active 85 DOM
  9. 2026-06-04
    days on market $199,900 Active 82 DOM
  10. 2026-06-03
    days on market $199,900 Active 81 DOM
  11. 2026-06-02
    days on market $199,900 Active 80 DOM
  12. 2026-06-01
    days on market $199,900 Active 79 DOM
  13. 2026-05-31
    days on market $199,900 Active 78 DOM
  14. 2026-04-30
    price $199,900 911-char remark
    Show marketing remark (911 chars)

    Large Redford Bungalow! Step inside to a beautifully updated kitchen featuring brand new granite countertops, a striking custom backsplash, and sleek new tile flooring that flows seamlessly into the Breakfast/Dining area. The living room and main floor bedrooms boast stunning, refinished hardwood floors, complemented by fresh, neutral paint throughout. Updated Bathroom, with tile surround, new tub, tile floor and vanity. Upstairs you'll find new carpeting, unique built-in dressers, a cedar-lined closet, and a spacious deep closet for extra storage. The finished basement offers brand new carpet, a versatile bonus room and an office/library use your imagination of what this great space could be used for, relaxing or entertaining. Enjoy the outdoors in the large, fully fenced backyard - perfect for gatherings, pets, or play. A perfect blend of character, updates, and space in a great Redford location!

  15. 2026-04-30
    price $199,900 911-char remark
    Show marketing remark (911 chars)

    Large Redford Bungalow! Step inside to a beautifully updated kitchen featuring brand new granite countertops, a striking custom backsplash, and sleek new tile flooring that flows seamlessly into the Breakfast/Dining area. The living room and main floor bedrooms boast stunning, refinished hardwood floors, complemented by fresh, neutral paint throughout. Updated Bathroom, with tile surround, new tub, tile floor and vanity. Upstairs you'll find new carpeting, unique built-in dressers, a cedar-lined closet, and a spacious deep closet for extra storage. The finished basement offers brand new carpet, a versatile bonus room and an office/library use your imagination of what this great space could be used for, relaxing or entertaining. Enjoy the outdoors in the large, fully fenced backyard - perfect for gatherings, pets, or play. A perfect blend of character, updates, and space in a great Redford location!

  16. 2026-03-14
    listed $209,000 Active 911-char remark
    Show marketing remark (911 chars)

    Large Redford Bungalow! Step inside to a beautifully updated kitchen featuring brand new granite countertops, a striking custom backsplash, and sleek new tile flooring that flows seamlessly into the Breakfast/Dining area. The living room and main floor bedrooms boast stunning, refinished hardwood floors, complemented by fresh, neutral paint throughout. Updated Bathroom, with tile surround, new tub, tile floor and vanity. Upstairs you'll find new carpeting, unique built-in dressers, a cedar-lined closet, and a spacious deep closet for extra storage. The finished basement offers brand new carpet, a versatile bonus room and an office/library use your imagination of what this great space could be used for, relaxing or entertaining. Enjoy the outdoors in the large, fully fenced backyard - perfect for gatherings, pets, or play. A perfect blend of character, updates, and space in a great Redford location!

  17. 2026-03-14
    listed $209,000 Active 911-char remark
    Show marketing remark (911 chars)

    Large Redford Bungalow! Step inside to a beautifully updated kitchen featuring brand new granite countertops, a striking custom backsplash, and sleek new tile flooring that flows seamlessly into the Breakfast/Dining area. The living room and main floor bedrooms boast stunning, refinished hardwood floors, complemented by fresh, neutral paint throughout. Updated Bathroom, with tile surround, new tub, tile floor and vanity. Upstairs you'll find new carpeting, unique built-in dressers, a cedar-lined closet, and a spacious deep closet for extra storage. The finished basement offers brand new carpet, a versatile bonus room and an office/library use your imagination of what this great space could be used for, relaxing or entertaining. Enjoy the outdoors in the large, fully fenced backyard - perfect for gatherings, pets, or play. A perfect blend of character, updates, and space in a great Redford location!

  18. 2025-10-15
    historical
  19. 2025-10-15
    historical
  20. 2025-07-02
    price $199,900
  21. 2025-07-02
    price $199,900
  22. 2025-06-25
    price $219,000
  23. 2025-06-24
    price $219,000
  24. 2025-06-15
    listed $224,900 Active
  25. 2025-06-15
    listed $224,900 Active
  26. 2025-06-10
    historical
  27. 2025-02-03
    soldstatus $75,000
  28. 2012-08-27
    soldstatus $29,000
  29. 2012-08-27
    soldstatus $29,000
  30. 2012-08-15
    historical
  31. 2012-02-03
    listed $29,500
  32. 2012-02-03
    listed $29,500
  33. 2011-09-01
    historical
  34. 2011-07-01
    historical
  35. 2011-06-23
    listed $29,500
  36. 2011-05-25
    historical
  37. 2011-05-25
    historical
  38. 2011-05-22
    listed $29,500
  39. 2010-03-15
    listed $50,000
  40. 2010-03-15
    listed $50,000
  41. 2005-03-02
    soldstatus $115,900
  42. 2004-11-29
    soldstatus $115,900
  43. 2004-09-09
    listed $117,900
  44. 2004-09-08
    historical
  45. 2004-07-14
    listed $124,900

ⓘ 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
$2,331 · $194/mo
Projected year-2 tax
$2,705 · $225/mo
Expected delta
+$374/yr (+$31/mo · 16.0%)

ⓘ 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 ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 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
$21,020
− Mortgage interest
−$11,198
− Property taxes
−$2,331
− Insurance
−$1,000
− Repairs & maintenance
−$1,682
− Management
−$1,682
− Depreciation
−$5,815
Taxable loss
−$2,686
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$645
After-tax cash flow
$1,341/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 Redford School District
NCES district ID
2632280
Math proficiency
11% ▼ -9.00%
Reading proficiency
29% ▼ -7.00%
Median HH income
$52,775
Composite
18.1/100
National rank
#8972
State rank
#455 of 540 in MI

Livability — Redford

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Wayne County · 1,562,939 people
City population
36,976
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
36,976
Household income
$71,151
Rent vs Own
21.1% rent · 78.9% own
Severe rent burden
1052.0

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
Majority Black (58%)
Race & ethnicity
Black 58% White 34% Hispanic / Latino 4% Two or more races 4%
Common ancestry
Romanian 7% Slovak 2% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1% Arabic 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
▼ -202.97%
Current HPI
236.1136
Rent YoY
▲ 3.25%
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

+60.0% since first listed
32 events — show timeline
  • 2026-04-30 Price Changed $199,900 MiRealSource-MiMLS
  • 2026-04-30 Price Changed $199,900 REALCOMP
  • 2026-03-14 Listed $209,000 REALCOMP
  • 2026-03-14 Listed $209,000 MiRealSource-MiMLS
  • 2025-10-15 Listing Removed MiRealSource-MiMLS
  • 2025-10-15 Listing Removed REALCOMP
  • 2025-07-02 Price Changed $199,900 MiRealSource-MiMLS
  • 2025-07-02 Price Changed $199,900 REALCOMP
  • 2025-06-25 Price Changed $219,000 MiRealSource-MiMLS
  • 2025-06-24 Price Changed $219,000 REALCOMP
  • 2025-06-15 Listed $224,900 MiRealSource-MiMLS
  • 2025-06-15 Listed $224,900 REALCOMP
  • 2025-06-10 Coming Soon MiRealSource-MiMLS
  • 2025-02-03 Sold (Public Records) $75,000 Public Records
  • 2012-08-27 Sold (MLS) $29,000 REALCOMP
  • 2012-08-27 Sold (MLS) $29,000 MiRealSource-MiMLS
  • 2012-08-15 Listing Removed MiRealSource-MiMLS
  • 2012-02-03 Listed $29,500 REALCOMP
  • 2012-02-03 Listed $29,500 MiRealSource-MiMLS
  • 2011-09-01 Listing Removed REALCOMP
  • 2011-07-01 Listing Removed MiRealSource-MiMLS
  • 2011-06-23 Listed $29,500 REALCOMP
  • 2011-05-25 Listing Removed REALCOMP
  • 2011-05-25 Listing Removed MiRealSource-MiMLS
  • 2011-05-22 Listed $29,500 MiRealSource-MiMLS
  • 2010-03-15 Listed $50,000 REALCOMP
  • 2010-03-15 Listed $50,000 MiRealSource-MiMLS
  • 2005-03-02 Sold (Public Records) $115,900 Public Records
  • 2004-11-29 Sold (MLS) $115,900 REALCOMP
  • 2004-09-09 Listed $117,900 REALCOMP
  • 2004-09-08 Listing Removed REALCOMP
  • 2004-07-14 Listed $124,900 REALCOMP

Property tax history

+1.6%/yr

Latest (2025): $2,331 · -25.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…