CashFlowRE
Sign in Sign up
No image
B+ Composite 75.02
Why this score? — see what drove the B+ 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 +29.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.1/10.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$107,000

1848 Garfield Ave · Lincoln Park, MI 48146
3 bd · 1.0 ba · 960 sqft · SingleFamily public records · 111 Days on market
Built 1954 7,841 sqft lot Est $160k · 33% under

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

Listing remarks MLS

This home is situated on a double sized lot on a nice street. This home is surrounded by shopping and restaurants while providing easy access to freeways. This home needs a great deal of updating. The work has been started. Finish this home to exactly to your liking. Sold As Is

Key facts

  • Double sized lot
  • 7,841 sq ft lot
  • Built 1954

Tags

DOUBLE SIZED LOTEASY ACCESS TO FREEWAYS

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story; Ground-level entry with steps
  • Construction: Aluminum siding; Brick/mortar foundation
  • Exterior features: Paved road access; Lot approximately 0.18 acres (66.6 x 118.5)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling system
  • Interior features: 3 total rooms; Unfinished basement; Basement present

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 $107k.

Deal economics

  • At list price, monthly cash flow is $391 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $107k).
  • Recommended offer: $97k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.7% vs local median 6.5% in Lincoln Park — 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 80/100 on livability (#82 in MI, #1,720 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment D-.
  • Lincoln Park School District (suburban): math 15% / reading 32% proficiency, ranked #440 of 540 in MI (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Max Paun School (math 32% / reading 32%, grade F, #814 of 1,397 statewide, top 61%, 311 students, 92% FRL); Lincoln Park Middle School (math 12% / reading 35%, grade F, #399 of 493 statewide, top 81%, 1,105 students, 86% FRL); Lincoln Park High School (math 5% / reading 33%, grade F, #630 of 713 statewide, top 88%, 1,367 students, 79% FRL).
  • Market conditions: Rents rising fast (+4.7%/yr); 154 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 20d 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 $740 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 4.7% rent growth), your $30k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 111 days — a 9% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask is 7% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $97,370 (9.0% below list)

Questions for the listing agent

  1. It's been on market 111 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — 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. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.31%
Cap rate
10.68%
Cash-on-cash
15.67%
DSCR
1.70
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$160,320
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1766 White Ave 0.14mi 3/1.0 900 (-6%) 2mo $165,000 $183 82
1765 Garfield Ave 0.12mi 3/1.0 886 (-8%) 1mo $165,000 $186 81
2119 White Ave 0.24mi 3/1.0 1,000 (+4%) 1mo $166,500 $167 81
1865 Euclid St 0.58mi 2/1.0 (-1) 960 (0%) 4mo $108,000 $113 64
1591 Garfield Ave 0.36mi 3/1.0 1,080 (+12%) 0mo $144,700 $134 62
1588 Garfield Ave 0.37mi 2/1.0 (-1) 864 (-10%) 2mo $128,000 $148 60
14576 Oceana Ave 0.53mi 3/1.0 1,042 (+8%) 2mo $175,000 $168 59
15044 Oceana Ave 0.73mi 3/1.0 1,000 (+4%) 2mo $195,000 $195 57
1921 Hanford Ave 0.74mi 3/1.0 912 (-5%) 4mo $80,000 $88 54
2359 Detroit Ave 0.69mi 3/1.0 1,080 (+12%) 1mo $196,000 $181 46
1370 Garfield Ave 0.65mi 2/1.0 (-1) 864 (-10%) 3mo $72,500 $84 46
2191 Keppen Blvd 0.75mi 3/1.0 1,104 (+15%) 6mo $125,000 $113 35

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 · 4.65% rent growth · sell at horizon

5-year hold
IRR
8.3%
Equity multiple
1.33×
Total profit
$9,956
Equity at exit
$15,954
10-year hold
IRR
18.9%
Equity multiple
2.70×
Total profit
$50,831
Equity at exit
$9,251

Cash invested: $29,960 (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 48146

Home prices YoY
-32.7%
Rents YoY
4.7%
Active inventory
154
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,402 high interval (Pro) →
Mortgage (P&I)
$561
Tax from tax record
$111 /mo · $1,331/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$295
Net cashflow
$391

Break-even live

Break-even rent $907
Max offer price $107,000
Occupancy floor 67%

Sensitivity live

Price -10% $452 -5% $422 +0% $391 +5% $361 +10% $331
Rent -10% $280 -5% $336 +0% $391 +5% $447 +10% $502
Rate -1.0pp $445 -0.5pp $418 base $391 +0.5pp $364 +1.0pp $335

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
$26,750
Closing costs
$3,210
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1552 Hanover St Lincoln Park, MI 2.0 1.0 800 $1,250 $1.56 26d 1 0.49mi
1532 Euclid St #1 Lincoln Park, MI 2.0 1.0 850 $1,450 $1.71 26d 1 0.69mi
1524 Cicotte Ave Lincoln Park, MI 2.0 1.0 900 $1,250 $1.39 16d 1 0.88mi
1774 College Ave Lincoln Park, MI 3.0 1.0 944 $1,525 $1.62 0d 1 0.94mi
2235 Moore Rd Unit 1 Lincoln Park, MI 2.0 1.0 800 $1,000 $1.25 26d 1 1.02mi
1537 Chandler Ave Lincoln Park, MI 2.0 1.0 725 $1,100 $1.52 19d 1 1.07mi
15806 Meyer Ave Allen Park, MI 3.0 2.0 1100 $1,650 $1.50 3d 1 1.08mi
1774 Council Ave Lincoln Park, MI 3.0 1.0 864 $1,500 $1.74 0d 1 1.15mi
1343 Pagel Ave Unit 2-Upper Lincoln Park, MI 2.0 1.0 1000 $1,250 $1.25 19d 1 1.19mi
9725 Fox Ave Allen Park, MI 3.0 1.5 940 $1,850 $1.97 45d 1 1.24mi
875 Raupp Pl Unit 2 Lincoln Park, MI 2.0 1.0 800 $970 $1.21 18d 1 1.27mi
1581 Empire Ave Lincoln Park, MI 2.0 1.0 900 $1,350 $1.50 26d 1 1.43mi

Listing history 5 events

  1. 2026-05-31
    days on market $107,000 Active 111 DOM
  2. 2026-02-10
    price $107,000 278-char remark
    Show marketing remark (278 chars)

    This home is situated on a double sized lot on a nice street. This home is surrounded by shopping and restaurants while providing easy access to freeways. This home needs a great deal of updating. The work has been started. Finish this home to exactly to your liking. Sold As Is

  3. 2026-02-09
    price $107,000
    Show marketing remark (278 chars)

    This home is situated on a double sized lot on a nice street. This home is surrounded by shopping and restaurants while providing easy access to freeways. This home needs a great deal of updating. The work has been started. Finish this home to exactly to your liking. Sold As Is

  4. 2026-02-09
    listed $100,000 Active
    Show marketing remark (278 chars)

    This home is situated on a double sized lot on a nice street. This home is surrounded by shopping and restaurants while providing easy access to freeways. This home needs a great deal of updating. The work has been started. Finish this home to exactly to your liking. Sold As Is

  5. 2026-02-09
    listed $100,000 Active 278-char remark
    Show marketing remark (278 chars)

    This home is situated on a double sized lot on a nice street. This home is surrounded by shopping and restaurants while providing easy access to freeways. This home needs a great deal of updating. The work has been started. Finish this home to exactly to your liking. Sold As Is

ⓘ 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
$1,331 · $111/mo
Projected year-2 tax
$1,489 · $124/mo
Expected delta
+$158/yr (+$13/mo · 11.9%)

ⓘ 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 ≥96°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
$16,829
− Mortgage interest
−$5,994
− Property taxes
−$1,331
− Insurance
−$535
− Repairs & maintenance
−$1,346
− Management
−$1,346
− Depreciation
−$3,113
Taxable income
$3,164
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$759
After-tax cash flow
$3,936/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
Lincoln Park School District
NCES district ID
2621600
Math proficiency
15% ▼ -5.00%
Reading proficiency
32% ▬ 0.00%
Median HH income
$41,486
Composite
19.93/100
National rank
#8678
State rank
#440 of 540 in MI

Livability — Lincoln Park

Score
80/100
State rank
#82
US rank
#1720

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lincoln Park, MI
County
Wayne County · 1,562,939 people
City population
39,257
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
39,257
Household income
$58,616
Rent vs Own
31.2% rent · 68.8% own
Severe rent burden
1142.0

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 0.57)
Race & ethnicity
White 60% Hispanic / Latino 25% Two or more races 12% Black 9% Native American 1%
Hispanic origin (detail)
Mexican 19% Puerto Rican 3%
Common ancestry
Romanian 6% Lithuanian 4% Slovak 1%
Foreign-born
9% · Canada
Languages at home
80% English-only · Spanish 17% Arabic 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
▼ -108.25%
Current HPI
222.8545
Rent YoY
▲ 4.65%
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

+7.0% since first listed
4 events — show timeline
  • 2026-02-10 Price Changed $107,000 MiRealSource-MiMLS
  • 2026-02-09 Price Changed $107,000 REALCOMP
  • 2026-02-09 Listed $100,000 REALCOMP
  • 2026-02-09 Listed $100,000 MiRealSource-MiMLS

Property tax history

+0.2%/yr

Latest (2025): $1,331 · -19.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…