CashFlowRE
Sign in Sign up
202 Connecticut St
C- Composite 53.69
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 +25.8/30.0
  • DSCR +8.6/10.0
  • 1% rule +5.6/10.0
  • Schools +5.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$155,000

202 Connecticut St · Highland Park, MI 48203
4 bd · 1.5 ba · 1,304 sqft · SingleFamily public records · 38 Days on market
Built 1915 6,098 sqft lot $119/sqft · 26% above area Est $123k · 26% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to your new home! Four Bedroom Colonial with all hardwood floors! The Attic space can be a 5th bedroom(17 x9) just needs to be drywalled. The lot size is huge, much opportunity back there. Has a trampoline, above ground pool, back deck porch, still with plenty of space for games, cook outs, and more family fun. Spacious Foyer with Living Room & Dining room. Newer updates in the bathroom. Water heater is new, home has been very well maintained by the owner. Near major freeways, shopping, and restaurants. Less than 10 minutes from Downtown Detroit. This home would be great home for a good sized family, first-time home buyer, or an investor looking for strong rental income.

Key facts

  • Huge lot size
  • Above ground pool
  • New water heater

Tags

HARDWOOD FLOORSHUGE LOT SIZEABOVE GROUND POOLBACK DECK PORCHNEW WATER HEATER

Property features AI

Finance

  • Other: Pets allowed

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer; Circuit breaker electric; Cable available
  • Home design: Single family residence; Two levels; Ground-level entry with steps; Stone and vinyl siding exterior; Facing direction not specified
  • Construction: Asphalt roof; Block foundation; Built with stone and vinyl siding
  • Exterior features: Deck; Porch; Back yard fence; Above‑ground pool; Paved road

Interior

  • Kitchen: Gas oven; Refrigerator; Microwave
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Hot water heating; Natural gas heating; Radiant heating; No central air
  • Interior features: Gas water heater; Free‑standing gas oven; Free‑standing refrigerator; Microwave; Living room fireplace; Full unfinished basement
  • Laundry & utility: Washer hookup; Gas dryer hookup

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 4-bed/1.5-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $376 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $150k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 14.2% in Highland Park — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 73/100 on livability (#214 in MI) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools F, crime F, employment F.
  • Market conditions: 216 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • At $1,647/mo this rent would consume 51% of the median local household income ($38k/yr) (locally 1192% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • 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 38 days — a 3% lower offer ($150k) 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.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $150,350 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.06%
Cap rate
9.20%
Cash-on-cash
10.39%
DSCR
1.46
GRM
7.8

CMA / ARV

ARV (median comp)
$123,233
List price
$155,000
Delta
25.78%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
600 Harmon St 0.32mi 4/1.0 1,375 (+5%) 6mo $57,000 $41 68
535 Woodland St 0.11mi 3/2.0 (-1) 1,472 (+13%) 2mo $170,000 $115 65
207 Connecticut St 0.03mi 3/1.0 (-1) 1,472 (+13%) 9mo $35,000 $24 62
137 Rhode Island St 0.27mi 3/2.0 (-1) 1,405 (+8%) 12mo $47,000 $33 58
254 Colorado St 0.30mi 3/1.0 (-1) 1,149 (-12%) 10mo $125,000 $109 51
225 Farrand Park 0.46mi 3/1.0 (-1) 1,458 (+12%) 2mo $20,000 $14 50
11609 Saint Aubin St 0.73mi 3/1.0 (-1) 1,249 (-4%) 6mo $200,000 $160 47
202 Farrand Park 0.43mi 3/1.0 (-1) 1,482 (+14%) 4mo $40,000 $27 46
11680 Nagel St 0.70mi 3/2.0 (-1) 1,300 (-0%) 16mo $152,500 $117 46
250 Beresford St 0.62mi 3/1.5 (-1) 1,144 (-12%) 16mo $35,000 $31 32
64 Glendale St 0.66mi 4/1.0 1,464 (+12%) 22mo $37,000 $25 28

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-0.8%
Equity multiple
0.97×
Total profit
$-1,249
Equity at exit
$23,111
10-year hold
IRR
8.9%
Equity multiple
1.68×
Total profit
$29,467
Equity at exit
$13,402

Cash invested: $43,400 (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 48203

Home prices YoY
-23.3%
Active inventory
216
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$1,647 high interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$48 /mo · $576/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$376

Break-even live

Break-even rent $1,171
Max offer price $155,000
Occupancy floor 72%

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
$38,750
Closing costs
$4,650
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
520 Englewood St Detroit, MI 4.0 1.5 1086 $1,725 $1.59 24d 1 0.22mi
165 Rhode Island St Highland Park, MI 4.0 1.5 1639 $1,200 $0.73 17d 1 0.23mi
101 Colorado St Unit NA Highland Park, MI 4.0 1.5 1695 $1,500 $0.88 24d 1 0.34mi
613 Belmont St Detroit, MI 3.0 1.0 1100 $1,350 $1.23 18d 1 0.45mi
41 Richton St Highland Park, MI 5.0 2.0 1871 $1,800 $0.96 2d 1 0.48mi
41 Richton St Highland Park, MI 5.0 2.0 1871 $1,800 $0.96 15d 1 0.48mi
168 Beresford St Highland Park, MI 4.0 1.0 1541 $1,475 $0.96 17d 1 0.61mi
64 Glendale St Highland Park, MI 4.0 1.0 1464 $1,500 $1.02 10d 1 0.64mi
505 Westminster St Detroit, MI 3.0 1.0 1700 $1,400 $0.82 17d 1 0.70mi
156 Leicester Ct Apt 2 Detroit, MI 3.0 1.0 1000 $1,250 $1.25 44d 1 0.89mi
419 King St Detroit, MI 3.0 1.0 1668 $2,300 $1.38 10d 1 1.08mi
1427 Calvert Ave Detroit, MI 3.0 1.0 1100 $1,850 $1.68 24d 1 1.17mi
1427 Calvert Ave Detroit, MI 3.0 1.0 1100 $1,750 $1.59 44d 1 1.17mi
528 E Philadelphia St Detroit, MI 3.0 1.0 1625 $2,400 $1.48 2d 1 1.29mi
9844 Woodrow Wilson St Detroit, MI 3.0 1.0 1187 $1,300 $1.10 12d 1 1.31mi
8416 Brush St Detroit, MI 3.0 1.5 1200 $2,200 $1.83 2d 1 1.32mi
8410 Brush St Detroit, MI 3.0 2.5 1300 $2,200 $1.69 2d 1 1.33mi
68 E Philadelphia St Detroit, MI 3.0 2.0 1000 $1,750 $1.75 44d 1 1.33mi
1929 Calvert Ave Unit 2 Detroit, MI 3.0 1.0 1414 $1,199 $0.85 15d 1 1.48mi

Listing history 15 events

  1. 2026-06-18
    days on market $155,000 Active 38 DOM
  2. 2026-06-17
    days on market $155,000 Active 37 DOM
  3. 2026-06-16
    days on market $155,000 Active 36 DOM
  4. 2026-06-15
    days on market $155,000 Active 35 DOM
  5. 2026-06-13
    days on market $155,000 Active 33 DOM
  6. 2026-06-09
    days on market $155,000 Active 29 DOM
  7. 2026-06-08
    days on market $155,000 Active 28 DOM
  8. 2026-06-07
    days on market $155,000 Active 27 DOM
  9. 2026-06-04
    days on market $155,000 Active 24 DOM
  10. 2026-06-03
    days on market $155,000 Active 23 DOM
  11. 2026-06-02
    days on market $155,000 Active 22 DOM
  12. 2026-06-01
    days on market $155,000 Active 21 DOM
  13. 2026-05-31
    days on market $155,000 Active 20 DOM
  14. 2026-05-11
    listed $155,000 Active 694-char remark
    Show marketing remark (693 chars)

    Welcome to your new home! Four Bedroom Colonial with all hardwood floors! The Attic space can be a 5th bedroom(17 x9) just needs to be drywalled. The lot size is huge, much opportunity back there. Has a trampoline, above ground pool, back deck porch, still with plenty of space for games, cook outs, and more family fun. Spacious Foyer with Living Room & Dining room. Newer updates in the bathroom. Water heater is new, home has been very well maintained by the owner. Near major freeways, shopping, and restaurants. Less than 10 minutes from Downtown Detroit. This home would be great home for a good sized family, first-time home buyer, or an investor looking for strong rental income.

  15. 2026-05-11
    listed $155,000 Active 693-char remark
    Show marketing remark (693 chars)

    Welcome to your new home! Four Bedroom Colonial with all hardwood floors! The Attic space can be a 5th bedroom(17 x9) just needs to be drywalled. The lot size is huge, much opportunity back there. Has a trampoline, above ground pool, back deck porch, still with plenty of space for games, cook outs, and more family fun. Spacious Foyer with Living Room & Dining room. Newer updates in the bathroom. Water heater is new, home has been very well maintained by the owner. Near major freeways, shopping, and restaurants. Less than 10 minutes from Downtown Detroit. This home would be great home for a good sized family, first-time home buyer, or an investor looking for strong rental income.

ⓘ 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
$576 · $48/mo
Projected year-2 tax
$1,481 · $123/mo
Expected delta
+$906/yr (+$75/mo · 157.2%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 69% 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 4/10 Moderate 4 unhealthy d/yr today · 6 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
$19,765
− Mortgage interest
−$8,682
− Property taxes
−$576
− Insurance
−$775
− Repairs & maintenance
−$1,581
− Management
−$1,581
− Depreciation
−$4,509
Taxable income
$2,060
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$494
After-tax cash flow
$4,015/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)

No district data.

Livability — Highland Park

Score
73/100
State rank
#214
US rank
#5271

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Highland Park, MI
County
Wayne County · 1,562,939 people
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
20,049
Household income
$38,404
Rent vs Own
48.7% rent · 51.3% own
Severe rent burden
1192.0

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
Predominantly Black (85%)
Race & ethnicity
Black 85% White 8% Two or more races 5% Hispanic / Latino 2%
Common ancestry
Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3% French/Haitian/Cajun 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
▼ -90.13%
Current HPI
297.0176
Rent YoY
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

+0.0% since first listed
2 events — show timeline
  • 2026-05-11 Listed $155,000 REALCOMP
  • 2026-05-11 Listed $155,000 MiRealSource-MiMLS

Property tax history

-4.2%/yr

Latest (2025): $576 · -21.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…