CashFlowRE
Sign in Sign up
7552 Westminster Ave
C Composite 59.1
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 +26.4/30.0
  • DSCR +9.0/10.0
  • 1% rule +6.9/10.0
  • ARV discount +6.4/15.0
  • Livability +3.7/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$115,000

7552 Westminster Ave · Warren, MI 48091
3 bd · 1.0 ba · 1,026 sqft · SingleFamily public records · 87 Days on market
Built 1948 6,098 sqft lot $112/sqft · at area comps Est $112k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great property available in Warren, perfect for all levels of investment experience! Well maintained home and tenant occupied 3 bedroom 1 bath. Full basement for extra storage and laundry connections. Home is off of 8 Mile and Van Dyke. Home is professionally managed with an easy transition for your convenience. Lease and showings available upon an accepted offer. Rent being paid is $1,200 / month * * Do not disturb tenant, Do not Approach property!! * *

Key facts

  • Tenant occupied
  • Full basement
  • 6,098 sq ft lot

Tags

FULL BASEMENTTENANT OCCUPIEDOFF OF 8 MILE AND VAN DYKE

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 $115k.

Deal economics

  • At list price, monthly cash flow is $300 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $108k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% 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.
  • Van Dyke Public Schools (urban): math 7% / reading 19% proficiency, ranked #512 of 540 in MI (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.4%/yr); 168 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).
  • This rent runs 30% 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 $795 of loan paydown is wiped out by about $3k 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 87 days — a 6% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 23y 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 $41k; list at $115k implies a 180% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $108,100 (6.0% below list)

Questions for the listing agent

  1. It's been on market 87 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — 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 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?
  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
1.19%
Cap rate
9.43%
Cash-on-cash
11.19%
DSCR
1.50
GRM
7.0

CMA / ARV

ARV (median comp)
$112,369
List price
$115,000
Delta
2.34%
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
7244 Fisher Ave 0.13mi 4/1.0 (+1) 1,014 (-1%) 3mo $154,900 $153 85
7643 Rivard Ave 0.21mi 3/1.0 980 (-4%) 4mo $124,900 $127 80
8434 Orchard Ave 0.44mi 3/1.0 1,012 (-1%) 1mo $125,000 $124 76
7535 Meadow Ave 0.15mi 3/1.5 935 (-9%) 2mo $125,000 $134 75
8441 Fisher Ave 0.43mi 3/1.0 992 (-3%) 2mo $125,000 $126 72
7003 Rivard Ave 0.29mi 3/1.0 955 (-7%) 4mo $102,000 $107 72
20136 Helen St 0.60mi 3/1.0 1,000 (-2%) 1mo $32,000 $32 67
7259 Packard Ave 0.46mi 3/1.5 1,089 (+6%) 2mo $160,000 $147 64
7027 Chalmers Ave 0.36mi 3/1.0 900 (-12%) 3mo $79,000 $88 61
7035 Dodge Ave 0.73mi 3/1.0 1,056 (+3%) 1mo $84,000 $80 60
8285 Packard Ave 0.56mi 3/1.0 944 (-8%) 3mo $100,000 $106 58
7004 Dodge Ave 0.71mi 2/1.5 (-1) 1,033 (+1%) 3mo $125,000 $121 56

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
-0.3%
Equity multiple
0.99×
Total profit
$-389
Equity at exit
$17,147
10-year hold
IRR
8.7%
Equity multiple
1.64×
Total profit
$20,730
Equity at exit
$9,943

Cash invested: $32,200 (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
7.0×

Monthly cashflow live

Estimated rent
$1,374 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$134 /mo · $1,607/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$300

Break-even live

Break-even rent $994
Max offer price $115,000
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
$28,750
Closing costs
$3,450
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7060 Victory Ave Warren, MI 3.0 1.0 945 $1,450 $1.53 11d 1 0.17mi
7043 Meadow Ave Warren, MI 2.0 1.0 911 $1,274 $1.40 43d 1 0.23mi
8065 Meadow Ave Warren, MI 2.0 1.0 800 $1,050 $1.31 24d 1 0.23mi
7511 Toepfer Rd Warren, MI 3.0 1.0 1032 $1,199 $1.16 21d 1 0.27mi
8162 Orchard Ave Warren, MI 2.0 1.0 900 $1,000 $1.11 43d 1 0.32mi
7275 Chalmers Ave Warren, MI 2.0 1.0 703 $1,200 $1.71 24d 1 0.32mi
8242 Jackson Ave Warren, MI 3.0 1.0 840 $1,198 $1.43 43d 1 0.36mi
7568 Hudson Ave Unit 1 Warren, MI 3.0 1.0 1415 $1,100 $0.78 5d 1 0.40mi
7568 Hudson Ave Unit 2 Warren, MI 2.0 1.0 1415 $900 $0.64 5d 1 0.40mi
8285 Rivard Ave Warren, MI 3.0 1.0 902 $1,549 $1.72 24d 1 0.41mi
8251 Hudson Ave Warren, MI 3.0 1.0 908 $1,400 $1.54 24d 1 0.52mi
20042 Rogge St Detroit, MI 4.0 2.0 1232 $1,394 $1.13 43d 1 0.60mi
8640 Chalmers Ave Warren, MI 3.0 1.0 804 $1,423 $1.77 24d 1 0.62mi
8632 Studebaker Ave Warren, MI 3.0 1.0 761 $1,300 $1.71 3d 1 0.64mi
11228 Sherman Ave Warren, MI 2.0 1.0 1000 $1,200 $1.20 12d 1 0.80mi
19691 Cliff St #1 Detroit, MI 2.0 1.0 850 $1,050 $1.24 5d 1 0.82mi
11076 Hudson Ave Warren, MI 3.0 1.0 936 $1,395 $1.49 3d 1 0.83mi
11319 Chalmers Ave Warren, MI 3.0 1.0 975 $1,500 $1.54 24d 1 0.94mi
11377 Sherman Ave Warren, MI 3.0 1.0 1200 $1,400 $1.17 24d 1 0.94mi
21456 Syracuse Ave Warren, MI 3.0 1.0 1160 $1,595 $1.38 43d 1 0.95mi
21456 Syracuse Ave Warren, MI 3.0 1.0 1152 $1,595 $1.38 1d 1 0.95mi
8509 Paige Ave Warren, MI 3.0 1.0 950 $1,300 $1.37 24d 1 0.96mi
21465 Syracuse Ave Warren, MI 3.0 1.0 990 $1,375 $1.39 43d 1 0.98mi
8693 Paige Ave Warren, MI 3.0 1.0 900 $1,300 $1.44 24d 1 1.02mi
11099 Dodge Ave Warren, MI 2.0 1.0 1190 $1,150 $0.97 20d 1 1.04mi
8212 Timken Ave Warren, MI 2.0 1.0 756 $1,320 $1.75 24d 1 1.05mi
21410 Panama St Warren, MI 3.0 1.0 900 $1,600 $1.78 24d 1 1.06mi
8636 Republic Ave Warren, MI 2.0 1.0 800 $1,250 $1.56 14d 1 1.06mi
8125 Timken Ave Warren, MI 3.0 1.0 948 $1,270 $1.34 5d 1 1.07mi
8707 Continental Ave Warren, MI 3.0 1.0 1100 $1,200 $1.09 5d 1 1.08mi
8707 Continental Ave Warren, MI 3.0 1.0 968 $1,200 $1.24 17d 1 1.08mi
8428 Timken Ave Warren, MI 3.0 1.0 860 $1,250 $1.45 24d 1 1.10mi
20263 Caldwell St Detroit, MI 3.0 1.0 909 $1,350 $1.49 16d 1 1.11mi
7256 Ready Ave Warren, MI 3.0 2.0 1300 $1,500 $1.15 24d 1 1.11mi
11359 Maxwell Ave Unit 11359 Warren, MI 2.0 1.0 900 $1,000 $1.11 3d 1 1.13mi
19171 Cliff St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 16d 1 1.18mi
8716 Timken Ave Warren, MI 3.0 1.0 1008 $1,400 $1.39 24d 1 1.20mi
22622 Panama Ave Warren, MI 3.0 1.5 920 $1,395 $1.52 10d 1 1.22mi
20058 Bloom St Detroit, MI 4.0 1.0 1350 $1,450 $1.07 16d 1 1.24mi
19415 Gable St Detroit, MI 3.0 1.0 1000 $1,373 $1.37 24d 1 1.25mi

Listing history 42 events

  1. 2026-06-18
    days on market $115,000 Active 87 DOM
  2. 2026-06-17
    price $115,000 Active 86 DOM
  3. 2026-06-17
    days on market $120,000 Active 86 DOM
  4. 2026-06-16
    days on market $120,000 Active 85 DOM
  5. 2026-06-15
    days on market $120,000 Active 84 DOM
  6. 2026-06-13
    days on market $120,000 Active 82 DOM
  7. 2026-06-13
    days on market $120,000 Active 81 DOM
  8. 2026-06-09
    days on market $120,000 Active 78 DOM
  9. 2026-06-08
    days on market $120,000 Active 77 DOM
  10. 2026-06-07
    days on market $120,000 Active 76 DOM
  11. 2026-06-04
    days on market $120,000 Active 73 DOM
  12. 2026-06-03
    days on market $120,000 Active 72 DOM
  13. 2026-06-02
    days on market $120,000 Active 71 DOM
  14. 2026-06-01
    days on market $120,000 Active 70 DOM
  15. 2026-05-31
    days on market $120,000 Active 69 DOM
  16. 2026-03-23
    listed $120,000 Active 461-char remark
    Show marketing remark (461 chars)

    Great property available in Warren, perfect for all levels of investment experience! Well maintained home and tenant occupied 3 bedroom 1 bath. Full basement for extra storage and laundry connections. Home is off of 8 Mile and Van Dyke. Home is professionally managed with an easy transition for your convenience. Lease and showings available upon an accepted offer. Rent being paid is $1,200 / month * * Do not disturb tenant, Do not Approach property!! * *

  17. 2026-03-23
    listed $120,000 Active 461-char remark
    Show marketing remark (461 chars)

    Great property available in Warren, perfect for all levels of investment experience! Well maintained home and tenant occupied 3 bedroom 1 bath. Full basement for extra storage and laundry connections. Home is off of 8 Mile and Van Dyke. Home is professionally managed with an easy transition for your convenience. Lease and showings available upon an accepted offer. Rent being paid is $1,200 / month * * Do not disturb tenant, Do not Approach property!! * *

  18. 2022-10-03
    historical
  19. 2022-10-03
    historical
  20. 2022-08-05
    status Active
  21. 2022-07-28
    historical
  22. 2022-06-28
    listed $85,000 Active
  23. 2022-06-28
    listed $85,000 Active
  24. 2018-08-30
    soldstatus $41,000 Closed
  25. 2018-08-30
    soldstatus $41,000
  26. 2018-08-16
    status Pending
  27. 2018-08-06
    status Back on Market
  28. 2018-07-30
    status Pending
  29. 2018-07-27
    listed $44,900 Active
  30. 2018-07-27
    listed $44,900
  31. 2011-10-25
    soldstatus $6,300
  32. 2011-10-25
    soldstatus $6,300
  33. 2011-10-25
    soldstatus $6,300
  34. 2011-10-03
    historical
  35. 2011-08-12
    listed $6,160
  36. 2011-08-12
    listed $6,160
  37. 2011-08-12
    listed $6,160
  38. 2003-08-20
    soldstatus $83,000
  39. 2003-07-18
    soldstatus $83,000
  40. 2003-06-02
    historical
  41. 2003-05-24
    listed $79,900
  42. 1990-06-05
    soldstatus $37,000

ⓘ 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
$1,607 · $134/mo
Projected year-2 tax
$1,689 · $141/mo
Expected delta
+$82/yr (+$7/mo · 5.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% 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 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
$16,484
− Mortgage interest
−$6,442
− Property taxes
−$1,607
− Insurance
−$575
− Repairs & maintenance
−$1,319
− Management
−$1,319
− Depreciation
−$3,345
Taxable income
$1,877
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$450
After-tax cash flow
$3,153/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
Van Dyke Public Schools
NCES district ID
2634680
Math proficiency
7% ▼ -11.00%
Reading proficiency
19% ▼ -5.00%
Median HH income
$33,231
Composite
10.46/100
National rank
#9784
State rank
#512 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

+224.3% since first listed
27 events — show timeline
  • 2026-03-23 Listed $120,000 REALCOMP
  • 2026-03-23 Listed $120,000 MiRealSource-MiMLS
  • 2022-10-03 Listing Removed MiRealSource-MiMLS
  • 2022-10-03 Listing Removed REALCOMP
  • 2022-08-05 Relisted REALCOMP
  • 2022-07-28 Listing Removed REALCOMP
  • 2022-06-28 Listed $85,000 MiRealSource-MiMLS
  • 2022-06-28 Listed $85,000 REALCOMP
  • 2018-08-30 Sold (MLS) $41,000 REALCOMP
  • 2018-08-30 Sold (MLS) $41,000 MiRealSource-MiMLS
  • 2018-08-16 Pending MiRealSource-MiMLS
  • 2018-08-06 Relisted MiRealSource-MiMLS
  • 2018-07-30 Pending MiRealSource-MiMLS
  • 2018-07-27 Listed $44,900 REALCOMP
  • 2018-07-27 Listed $44,900 MiRealSource-MiMLS
  • 2011-10-25 Sold (MLS) $6,300 MiRealSource-MiMLS
  • 2011-10-25 Sold (MLS) $6,300 REALCOMP
  • 2011-10-25 Sold (MLS) $6,300 MiRealSource-MiMLS
  • 2011-10-03 Listing Removed MiRealSource-MiMLS
  • 2011-08-12 Listed $6,160 MiRealSource-MiMLS
  • 2011-08-12 Listed $6,160 REALCOMP
  • 2011-08-12 Listed $6,160 MiRealSource-MiMLS
  • 2003-08-20 Sold (Public Records) $83,000 Public Records
  • 2003-07-18 Sold (MLS) $83,000 MiRealSource-MiMLS
  • 2003-06-02 Listing Removed MiRealSource-MiMLS
  • 2003-05-24 Listed $79,900 MiRealSource-MiMLS
  • 1990-06-05 Sold (Public Records) $37,000 Public Records

Property tax history

+4.4%/yr

Latest (2025): $1,607 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…