CashFlowRE
Sign in Sign up
23432 Couzens Ave
F Composite 33.73
Why this score? — see what drove the F 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 +14.7/30.0
  • DSCR +4.5/10.0
  • Livability +4.0/5.0
  • 1% rule +3.4/10.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$159,900

23432 Couzens Ave · Hazel Park, MI 48030
2 bd · 1.0 ba · 742 sqft · SingleFamily public records · 17 Days on market
Built 1929 4,356 sqft lot Est $134k · 20% over

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

Listing remarks MLS

Welcome Home! Fully Updated 3 Bedroom Ranch. .. NEW WINDOWS. .. Beautiful Kitchen with Quartz Countertops. .. Subway Backsplash. .. Fully Updated Bathroom. .. New Floors Throughout. .. Freshly Painted. .. Updated Plumbing/Electrical. .. New Doors & Fixtures. .. Spacious Layout. .. Fenced in Yard. .. .This Home Will Not Last Long. .. Schedule Your Showing Today!

Key facts

  • New floors
  • Quartz countertops
  • Subway backsplash

Tags

NEW WINDOWSQUARTZ COUNTERTOPSSUBWAY BACKSPLASHUPDATED BATHROOMNEW FLOORSUPDATED PLUMBING

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One level; Ground-level entry with steps
  • Construction: Aluminum and vinyl siding; Slab foundation
  • Exterior features: Paved road access; Lot dimensions approximately 40 x 110 (0.1 acre)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central air
  • Interior features: 3 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 2-bed/1.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $40 ($484/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 $134k (16.1% below list).
  • Recommended offer: $134k (16.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 81/100 on livability (#65 in MI, #1,385 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, schools D.
  • Hazel Park School District (suburban): math 10% / reading 24% proficiency, ranked #490 of 540 in MI (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.9%/yr); 141 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 2,614 units permitted in Oakland County in 2024 (721 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 $5k of value loss. Plan a longer hold.
  • Oakland County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $19k; list at $160k implies a 746% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $134,133 (16.1% below list)

Questions for the listing agent

  1. Built in 1929 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.84%
Cap rate
6.60%
Cash-on-cash
1.08%
DSCR
1.05
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$133,560
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
23440 Couzens Ave 0.01mi 2/1.0 745 (+0%) 2mo $110,000 $148 97
23131 Tawas Ave 0.25mi 2/1.0 737 (-1%) 5mo $53,550 $73 83
23818 Tawas Ave 0.22mi 2/1.0 716 (-4%) 3mo $190,000 $265 82
23441 Hazelwood Ave 0.23mi 2/1.0 790 (+6%) 0mo $142,500 $180 78
23442 Melville Ave 0.49mi 2/1.0 729 (-2%) 0mo $90,000 $123 74
694 E Morehouse Ave 0.33mi 2/1.0 761 (+3%) 8mo $100,000 $131 74
1320 E Goulson Ave 0.44mi 2/1.0 726 (-2%) 7mo $136,000 $187 70
967 E Shevlin Ave 0.52mi 2/1.0 733 (-1%) 5mo $130,000 $177 69
537 Andresen Ct 0.45mi 1/1.0 (-1) 767 (+3%) 3mo $165,000 $215 66
1706 E Pearl Ave 0.70mi 3/1.0 (+1) 728 (-2%) 3mo $165,000 $227 57
555 E Mahan Ave 0.73mi 2/1.0 696 (-6%) 2mo $115,000 $165 54
1106 E Granet Ave 0.73mi 2/1.0 819 (+10%) 4mo $172,000 $210 46

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 · 2.9% rent growth · sell at horizon

5-year hold
IRR
-14.7%
Equity multiple
0.47×
Total profit
$-23,511
Equity at exit
$23,842
10-year hold
IRR
-6.2%
Equity multiple
0.60×
Total profit
$-17,851
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 48030

Rents YoY
2.9%
Active inventory
141
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,341 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$114 /mo · $1,370/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$40

Break-even live

Break-even rent $1,290
Max offer price $159,900
Occupancy floor 92%

Sensitivity live

Price -10% $131 -5% $86 +0% $40 +5% $-5 +10% $-50
Rent -10% $-66 -5% $-13 +0% $40 +5% $93 +10% $146
Rate -1.0pp $121 -0.5pp $81 base $40 +0.5pp $-1 +1.0pp $-43

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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1045 E Woodward Heights Blvd Hazel Park, MI 1.0–2.0 1.0 715 $1,209 $1.69 25d 3 0.22mi
23773 Hazelwood Ave Hazel Park, MI 2.0 1.0 671 $1,400 $2.09 13d 1 0.24mi
23115 Tawas Ave Hazel Park, MI 2.0 1.0 706 $1,375 $1.95 25d 1 0.25mi
1770 E Woodward Heights Blvd Unit C6 Hazel Park, MI 1.0 1.0 550 $1,100 $2.00 25d 1 0.50mi
1770 E Woodward Heights Blvd Hazel Park, MI 1.0–2.0 1.0 712 $1,400 $1.96 6d 1 0.50mi
1770 E Woodward Heights Blvd Unit C1 Hazel Park, MI 1.0 1.0 550 $1,350 $2.45 25d 1 0.50mi
1621 E Evelyn Ave Hazel Park, MI 2.0 1.0 749 $1,295 $1.73 19d 1 0.95mi
1211 E Bernhard Ave Hazel Park, MI 2.0 1.0 721 $1,500 $2.08 25d 1 1.03mi
2215 Browning St Ferndale, MI 2.0 1.0 739 $1,350 $1.83 5d 1 1.07mi
21516 Dequindre Rd Warren, MI 1.0–2.0 1.0 837 $1,375 $1.64 23d 1 1.10mi
27 E Milton Ave Hazel Park, MI 1.0 1.0 568 $1,050 $1.85 15d 1 1.15mi
155 W George Ave Hazel Park, MI 2.0 1.0 725 $1,000 $1.38 25d 1 1.34mi
21155 Warner Ave Warren, MI 2.0 1.0 756 $1,029 $1.36 25d 1 1.39mi

Listing history 11 events

  1. 2026-06-21
    days on market $159,900 Active 17 DOM
  2. 2026-06-18
    days on market $159,900 Active 14 DOM
  3. 2026-06-17
    days on market $159,900 Active 13 DOM
  4. 2026-06-16
    days on market $159,900 Active 12 DOM
  5. 2026-06-15
    days on market $159,900 Active 11 DOM
  6. 2026-06-13
    days on market $159,900 Active 9 DOM
  7. 2026-06-13
    days on market $159,900 Active 8 DOM
  8. 2026-06-09
    days on market $159,900 Active 5 DOM
  9. 2026-06-08
    days on market $159,900 Active 4 DOM
  10. 2026-06-07
    remarks 365-char remark
  11. 2026-06-07
    listed $159,900 Active 3 DOM

ⓘ 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
$1,370 · $114/mo
Projected year-2 tax
$1,916 · $160/mo
Expected delta
+$546/yr (+$46/mo · 39.9%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 10% 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 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 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
$16,096
− Mortgage interest
−$8,957
− Property taxes
−$1,370
− Insurance
−$800
− Repairs & maintenance
−$1,288
− Management
−$1,288
− Depreciation
−$4,652
Taxable loss
−$2,258
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$542
After-tax cash flow
$1,026/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
Hazel Park School District
NCES district ID
2618030
Math proficiency
10% ▼ -2.00%
Reading proficiency
24% ▲ 1.00%
Median HH income
$36,181
Composite
14.05/100
National rank
#9466
State rank
#490 of 540 in MI

Livability — Hazel Park

Score
81/100
State rank
#65
US rank
#1385

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hazel Park, MI
County
Oakland County · 1,009,092 people
City population
14,963
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
14,963
Household income
$67,073
Rent vs Own
33.9% rent · 66.1% own
Severe rent burden
432.0

Population outlook (Oakland County) Hauer SSP2

Today (2025)
1,335,747 people
By 2030
1,375,100 · +2.9%
By 2040
1,435,385 · +7.5%
By 2050
1,469,250 · +10.0%
By 2075
1,531,946 · +14.7%
By 2100
1,450,485 · +8.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Two or more races 10% Black 10% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Romanian 11% Slovak 3% Lithuanian 2%
Foreign-born
5% · Canada
Languages at home
92% English-only · Spanish 5% Arabic 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Oakland

2024 margin
D (+10.6) · D 54.4% · R 43.8% · Other 1.9%
2008→2024 swing
-3.9pp toward R · 2008: 14.5pp · 2024: 10.6pp
All cycles
2024: D+10.6 2020: D+14.1 2016: D+8.1 2012: D+8.1 2008: D+14.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -184.32%
Current HPI
285.5923
Rent YoY
▲ 2.90%
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

+746.0% since first listed
3 events — show timeline
  • 2026-06-04 Listed $159,900 MiRealSource-MiMLS
  • 2026-06-04 Listed $159,900 REALCOMP
  • 1979-08-01 Sold (Public Records) $18,900 Public Records

Property tax history

+2.5%/yr

Latest (2025): $1,370 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…