CashFlowRE
Sign in Sign up
29 Union St
B- Composite 69.57
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.8/15.0
  • Schools +0.3/10.0

$67,000

29 Union St · Ecorse, MI 48229
2 bd · 1.0 ba · 870 sqft · SingleFamily public records · 62 Days on market
Built 1922 3,049 sqft lot Est $58k · 15% over

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

Listing remarks MLS

Welcome to 29 Union your super clean 2 bedroom home that is ready for your finishing touches. This home is great for homeowners and/or investors. The home features a large kitchen, dining and basement. Outside, you'll find a fully fenced yard and a screened-in porch that's perfect for relaxing on warm Michigan evenings. With just a little TLC, this home is a fantastic opportunity for buyers looking to build equity or investors seeking a solid rental. The fenced-in yard offers privacy and space. BATVAI. IDRBNG Buyer responsible to 495 to listing agent at closing (NO EXCEPTIONS). Call today to schedule your showing.

Key facts

  • Screened-in porch
  • Basement
  • Large kitchen

Tags

LARGE KITCHENFULLY FENCED YARDSCREENED-IN PORCHBASEMENT

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one half stories; Ground-level entry with steps
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Paved road access; Lot approximately 0.07 acres (30 x 100)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Unfinished basement; Total of 5 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 2-bed/1.0-bath single-family listed at $67k.

Deal economics

  • At list price, monthly cash flow is $402 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $67k).
  • Recommended offer: $63k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.5% vs local median 10.0% in Ecorse — 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 69/100 on livability (#348 in MI) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety D+, schools F, crime F.
  • Ecorse Public Schools (suburban): math 3% / reading 7% proficiency, ranked #536 of 540 in MI (top 99%) — 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: 60 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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

  • In year one you build about $7k of equity ($463 loan paydown + $7k appreciation (10.0% local appreciation)).
  • Wayne County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 21y ago; this cycle's ask has dropped $18k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $52k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1922 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $62,980 (6.0% below list)

Questions for the listing agent

  1. It's been on market 62 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 1922 — 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 F-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
1.59%
Cap rate
13.49%
Cash-on-cash
25.72%
DSCR
2.14
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$58,290
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
50 E Rockwood St 0.33mi 2/1.0 825 (-5%) 3mo $50,000 $61 74
30 Ridge St 0.03mi 2/1.0 748 (-14%) 3mo $50,000 $67 73
3765 12th St 0.43mi 3/2.0 (+1) 864 (-1%) 2mo $50,000 $58 68
10 E Auburn Ave 0.34mi 2/1.0 942 (+8%) 4mo $60,000 $64 67
28 E Alexis Ave 0.36mi 3/1.0 (+1) 928 (+7%) 1mo $65,000 $70 67
3929 14th St 0.54mi 3/1.0 (+1) 876 (+1%) 3mo $78,000 $89 66
36 E Charlotte Ave 0.34mi 2/1.0 991 (+14%) 1mo $88,000 $89 60
47 E Auburn St 0.39mi 3/1.0 (+1) 950 (+9%) 6mo $35,000 $37 56
4250 7th St 0.75mi 2/1.0 935 (+8%) 0mo $37,750 $40 52
4059 High St 0.36mi 3/2.0 (+1) 996 (+14%) 3mo $100,000 $100 48
25 W Broadway St 0.47mi 3/1.0 (+1) 1,000 (+15%) 2mo $69,000 $69 46
4260 Pitt St 0.72mi 3/1.5 (+1) 998 (+15%) 2mo $31,000 $31 33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
43.7%
Equity multiple
4.31×
Total profit
$62,096
Equity at exit
$60,359
10-year hold
IRR
37.8%
Equity multiple
9.67×
Total profit
$162,726
Equity at exit
$130,166

Cash invested: $18,760 (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 48229

Home prices YoY
33.9%
Active inventory
60
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,062 high interval (Pro) →
Mortgage (P&I)
$351
Tax from tax record
$58 /mo · $693/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$223
Net cashflow
$402

Break-even live

Break-even rent $553
Max offer price $67,000
Occupancy floor 57%

Sensitivity live

Price -10% $440 -5% $421 +0% $402 +5% $383 +10% $364
Rent -10% $318 -5% $360 +0% $402 +5% $444 +10% $486
Rate -1.0pp $436 -0.5pp $419 base $402 +0.5pp $385 +1.0pp $367

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
$16,750
Closing costs
$2,010
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
88 Hill St Unit 2 River Rouge, MI 1.0 1.0 700 $800 $1.14 25d 1 0.54mi
3748 15th St Ecorse, MI 2.0 1.0 528 $1,099 $2.08 18d 1 0.57mi
3575 S Ethel St Detroit, MI 3.0 1.0 894 $1,350 $1.51 18d 1 0.95mi
4435 High St Ecorse, MI 2.0 1.0 792 $1,095 $1.38 6d 1 1.04mi
1331 Pingree Ave Lincoln Park, MI 2.0 1.0 725 $1,300 $1.79 0d 1 1.10mi
800 Montie Rd Apt 12 Lincoln Park, MI 1.0 1.0 700 $1,000 $1.43 25d 1 1.11mi
4471 High St Unit 81-13 Ecorse, MI 2.0 1.0 700 $1,050 $1.50 25d 1 1.12mi
4471 High St Unit 25-4 Ecorse, MI 1.0 1.0 600 $1,025 $1.71 19d 1 1.12mi
4471 High St Unit 71-7 Ecorse, MI 2.0 1.0 700 $1,150 $1.64 25d 1 1.12mi
97 Batavia St Unit 1 River Rouge, MI 2.0 1.0 900 $825 $0.92 25d 1 1.19mi
4573 3rd St Ecorse, MI 2.0 1.0 1000 $1,300 $1.30 16d 1 1.31mi
4581 High St Unit 13 Ecorse, MI 2.0 1.0 700 $1,050 $1.50 25d 1 1.33mi
25 Le Blanc St Unit 4 Ecorse, MI 1.0 1.0 650 $1,025 $1.58 19d 1 1.33mi
1581 Empire Ave Lincoln Park, MI 2.0 1.0 900 $1,350 $1.50 25d 1 1.35mi
1583 Empire Ave Lincoln Park, MI 1.0 1.0 700 $1,050 $1.50 25d 1 1.36mi
17 W James St Unit 17 W James Lower River Rouge, MI 2.0 1.0 900 $950 $1.06 16d 1 1.42mi
1139 S Bassett St Detroit, MI 3.0 1.0 927 $1,120 $1.21 45d 1 1.45mi
1139 S Bassett St Detroit, MI 3.0 1.0 927 $1,050 $1.13 25d 1 1.45mi
1563 Wilson Ave Lincoln Park, MI 1.0 1.0 750 $895 $1.19 6d 1 1.47mi
1201 Fort St Lincoln Park, MI 1.0 1.0 636 $795 $1.25 23d 1 1.50mi

Listing history 30 events

  1. 2026-06-21
    days on market $67,000 Active 62 DOM
  2. 2026-06-18
    days on market $67,000 Active 59 DOM
  3. 2026-06-17
    days on market $67,000 Active 58 DOM
  4. 2026-06-16
    days on market $67,000 Active 57 DOM
  5. 2026-06-15
    days on market $67,000 Active 56 DOM
  6. 2026-06-13
    days on market $67,000 Active 54 DOM
  7. 2026-06-10
    price $67,000 Active 50 DOM
  8. 2026-06-09
    days on market $75,000 Active 50 DOM
  9. 2026-06-08
    days on market $75,000 Active 49 DOM
  10. 2026-06-07
    days on market $75,000 Active 48 DOM
  11. 2026-06-04
    days on market $75,000 Active 45 DOM
  12. 2026-06-03
    days on market $75,000 Active 44 DOM
  13. 2026-06-02
    days on market $75,000 Active 43 DOM
  14. 2026-06-01
    days on market $75,000 Active 42 DOM
  15. 2026-05-31
    days on market $75,000 Active 41 DOM
  16. 2026-05-19
    price $75,000 621-char remark
    Show marketing remark (621 chars)

    Welcome to 29 Union your super clean 2 bedroom home that is ready for your finishing touches. This home is great for homeowners and/or investors. The home features a large kitchen, dining and basement. Outside, you'll find a fully fenced yard and a screened-in porch that's perfect for relaxing on warm Michigan evenings. With just a little TLC, this home is a fantastic opportunity for buyers looking to build equity or investors seeking a solid rental. The fenced-in yard offers privacy and space. BATVAI. IDRBNG Buyer responsible to 495 to listing agent at closing (NO EXCEPTIONS). Call today to schedule your showing.

  17. 2026-05-19
    price $75,000
    Show marketing remark (621 chars)

    Welcome to 29 Union your super clean 2 bedroom home that is ready for your finishing touches. This home is great for homeowners and/or investors. The home features a large kitchen, dining and basement. Outside, you'll find a fully fenced yard and a screened-in porch that's perfect for relaxing on warm Michigan evenings. With just a little TLC, this home is a fantastic opportunity for buyers looking to build equity or investors seeking a solid rental. The fenced-in yard offers privacy and space. BATVAI. IDRBNG Buyer responsible to 495 to listing agent at closing (NO EXCEPTIONS). Call today to schedule your showing.

  18. 2026-04-20
    listed $85,000 Active
    Show marketing remark (621 chars)

    Welcome to 29 Union your super clean 2 bedroom home that is ready for your finishing touches. This home is great for homeowners and/or investors. The home features a large kitchen, dining and basement. Outside, you'll find a fully fenced yard and a screened-in porch that's perfect for relaxing on warm Michigan evenings. With just a little TLC, this home is a fantastic opportunity for buyers looking to build equity or investors seeking a solid rental. The fenced-in yard offers privacy and space. BATVAI. IDRBNG Buyer responsible to 495 to listing agent at closing (NO EXCEPTIONS). Call today to schedule your showing.

  19. 2026-04-20
    listed $85,000 Active 621-char remark
    Show marketing remark (621 chars)

    Welcome to 29 Union your super clean 2 bedroom home that is ready for your finishing touches. This home is great for homeowners and/or investors. The home features a large kitchen, dining and basement. Outside, you'll find a fully fenced yard and a screened-in porch that's perfect for relaxing on warm Michigan evenings. With just a little TLC, this home is a fantastic opportunity for buyers looking to build equity or investors seeking a solid rental. The fenced-in yard offers privacy and space. BATVAI. IDRBNG Buyer responsible to 495 to listing agent at closing (NO EXCEPTIONS). Call today to schedule your showing.

  20. 2006-11-20
    soldstatus $52,000
  21. 2006-09-27
    soldstatus $52,000 363-char remark
    Show marketing remark (363 chars)

    You must come inside to fully appreciate all this great house has to offer! Sellers have made this home absolutely beautiful - Nice neutral decor throughout, new carpet, paint, crown moldings, nice kit. has new countertop/sink, lg dining rm, most vinyl windows, copper pl, circ br, new entry doors, full base -lots of storage! Stop by and take a look - sharp!!!

  22. 2006-09-27
    soldstatus $52,000
    Show marketing remark (363 chars)

    You must come inside to fully appreciate all this great house has to offer! Sellers have made this home absolutely beautiful - Nice neutral decor throughout, new carpet, paint, crown moldings, nice kit. has new countertop/sink, lg dining rm, most vinyl windows, copper pl, circ br, new entry doors, full base -lots of storage! Stop by and take a look - sharp!!!

  23. 2006-09-08
    historical
  24. 2006-07-17
    listed $54,900 363-char remark
    Show marketing remark (363 chars)

    You must come inside to fully appreciate all this great house has to offer! Sellers have made this home absolutely beautiful - Nice neutral decor throughout, new carpet, paint, crown moldings, nice kit. has new countertop/sink, lg dining rm, most vinyl windows, copper pl, circ br, new entry doors, full base -lots of storage! Stop by and take a look - sharp!!!

  25. 2006-07-17
    listed $54,900
    Show marketing remark (363 chars)

    You must come inside to fully appreciate all this great house has to offer! Sellers have made this home absolutely beautiful - Nice neutral decor throughout, new carpet, paint, crown moldings, nice kit. has new countertop/sink, lg dining rm, most vinyl windows, copper pl, circ br, new entry doors, full base -lots of storage! Stop by and take a look - sharp!!!

  26. 2006-07-14
    historical
  27. 2006-06-26
    historical
  28. 2005-12-26
    listed $59,900
  29. 2005-12-26
    listed $59,900
  30. 2005-12-26
    listed $59,900

ⓘ 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
$693 · $58/mo
Projected year-2 tax
$863 · $72/mo
Expected delta
+$169/yr (+$14/mo · 24.4%)

ⓘ 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 ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 8 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
$12,746
− Mortgage interest
−$3,753
− Property taxes
−$693
− Insurance
−$335
− Repairs & maintenance
−$1,020
− Management
−$1,020
− Depreciation
−$1,949
Taxable income
$3,976
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$954
After-tax cash flow
$3,870/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
Ecorse Public Schools
NCES district ID
2612930
Math proficiency
3% ▼ -4.00%
Reading proficiency
7% ▼ -6.00%
Median HH income
$28,957
Composite
3.46/100
National rank
#10075
State rank
#536 of 540 in MI

Livability — Ecorse

Score
69/100
State rank
#348
US rank
#8880

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ecorse, MI
City population
9,166
Population (ZIP)
9,166

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 0.69)
Race & ethnicity
Black 45% White 26% Hispanic / Latino 21% Two or more races 15% Native American 4%
Hispanic origin (detail)
Mexican 18% Puerto Rican 1%
Common ancestry
Lithuanian 3% Romanian 2% Slovak 1%
Foreign-born
4% · Canada, Guatemala, Jamaica
Languages at home
86% English-only · Spanish 13%

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
▲ 102.51%
Current HPI
404.5927
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+25.2% since first listed
15 events — show timeline
  • 2026-05-19 Price Changed $75,000 MiRealSource-MiMLS
  • 2026-05-19 Price Changed $75,000 REALCOMP
  • 2026-04-20 Listed $85,000 REALCOMP
  • 2026-04-20 Listed $85,000 MiRealSource-MiMLS
  • 2006-11-20 Sold (Public Records) $52,000 Public Records
  • 2006-09-27 Sold (MLS) $52,000 MiRealSource-MiMLS
  • 2006-09-27 Sold (MLS) $52,000 REALCOMP
  • 2006-09-08 Listing Removed MiRealSource-MiMLS
  • 2006-07-17 Listed $54,900 MiRealSource-MiMLS
  • 2006-07-17 Listed $54,900 REALCOMP
  • 2006-07-14 Listing Removed MiRealSource-MiMLS
  • 2006-06-26 Listing Removed REALCOMP
  • 2005-12-26 Listed $59,900 REALCOMP
  • 2005-12-26 Listed $59,900 REALCOMP
  • 2005-12-26 Listed $59,900 MiRealSource-MiMLS

Property tax history

-8.9%/yr

Latest (2025): $693 · -48.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…