CashFlowRE
Sign in Sign up
17538 Matthews St 🏷️ Likely Rental
B Composite 72.04
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 +27.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.6/10.0
  • 1% rule +7.6/10.0
  • Livability +4.2/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$140,000

17538 Matthews St · Riverview, MI 48193
4 bd · 1.0 ba · 1,080 sqft · SingleFamily public records · 37 Days on market
Built 1942 4,792 sqft lot Est $190k · 26% under

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

Listing remarks MLS

TENANT OCCUPIED! 2 story home with 4 bedrooms and 1 bath. Carpet in all the rooms. Fenced in back yard. No garage. Unfinished basement. Photos from before tenant occupancy. Tenant since 2015, paying $1,327.41 - currently on a month to month status.

Key facts

  • Unfinished basement
  • Fenced in back yard
  • 4,792 sq ft lot

Tags

FENCED IN BACK YARDUNFINISHED BASEMENT

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $140,000 price doesn't fit this home's estimated sale value (~$190,080) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $413 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $136k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% vs local median 3.4% in Riverview — 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 84/100 on livability (#32 in MI, #671 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, commute A; Watch: schools C-.
  • Riverview Community School District (suburban): math 28% / reading 45% proficiency, ranked #253 of 540 in MI (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 36 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $968 of loan paydown is wiped out by about $4k 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 + 3.0% rent growth), your $39k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 11y 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 $109k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $135,800 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 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 1942 — 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. 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.
  5. 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.
  6. 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
1.26%
Cap rate
9.83%
Cash-on-cash
12.63%
DSCR
1.56
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$190,080
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18055 Hinton St 0.31mi 3/1.0 (-1) 1,036 (-4%) 3mo $220,000 $212 71
18217 Hamann St 0.41mi 3/1.0 (-1) 1,036 (-4%) 1mo $168,852 $163 68
18216 Wendy Ct 0.39mi 3/1.0 (-1) 1,036 (-4%) 4mo $188,900 $182 66
11571 Grant St 0.57mi 3/1.0 (-1) 1,070 (-1%) 1mo $155,000 $145 66
18031 Hamann St 0.31mi 3/1.0 (-1) 996 (-8%) 3mo $175,200 $176 65
18530 Matthews St 0.52mi 3/1.0 (-1) 1,036 (-4%) 1mo $180,000 $174 63
17788 Quarry St St 0.21mi 3/2.0 (-1) 1,180 (+9%) 5mo $165,000 $140 62
18580 Marsha St 0.57mi 3/1.0 (-1) 1,036 (-4%) 1mo $210,000 $203 61
4298 19th St 0.65mi 3/1.0 (-1) 1,050 (-3%) 1mo $195,000 $186 59
11531 Grant St 0.61mi 3/1.0 (-1) 1,028 (-5%) 1mo $150,000 $146 58
4436 15th St 0.75mi 3/1.0 (-1) 1,036 (-4%) 2mo $158,000 $153 52
18616 Koester St 0.65mi 3/2.0 (-1) 988 (-8%) 4mo $185,800 $188 43

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
2.4%
Equity multiple
1.09×
Total profit
$3,626
Equity at exit
$20,874
10-year hold
IRR
12.0%
Equity multiple
1.95×
Total profit
$37,133
Equity at exit
$12,105

Cash invested: $39,200 (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 48193

Active inventory
36
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,762 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$187 /mo · $2,245/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$370
Net cashflow
$413

Break-even live

Break-even rent $1,240
Max offer price $140,000
Occupancy floor 72%

Sensitivity live

Price -10% $492 -5% $452 +0% $413 +5% $373 +10% $333
Rent -10% $273 -5% $343 +0% $413 +5% $482 +10% $552
Rate -1.0pp $483 -0.5pp $448 base $413 +0.5pp $376 +1.0pp $339

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
$35,000
Closing costs
$4,200
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
13185 Sycamore St Southgate, MI 3.0 1.0 1080 $1,700 $1.57 25d 1 1.32mi
1569 Sycamore St Wyandotte, MI 3.0 1.0 944 $1,695 $1.80 44d 1 1.42mi

Listing history 22 events

  1. 2026-04-27
    status Pending 248-char remark
    Show marketing remark (248 chars)

    TENANT OCCUPIED! 2 story home with 4 bedrooms and 1 bath. Carpet in all the rooms. Fenced in back yard. No garage. Unfinished basement. Photos from before tenant occupancy. Tenant since 2015, paying $1,327.41 - currently on a month to month status.

  2. 2026-04-27
    status Pending 248-char remark
    Show marketing remark (248 chars)

    TENANT OCCUPIED! 2 story home with 4 bedrooms and 1 bath. Carpet in all the rooms. Fenced in back yard. No garage. Unfinished basement. Photos from before tenant occupancy. Tenant since 2015, paying $1,327.41 - currently on a month to month status.

  3. 2026-04-27
    status Pending
    Show marketing remark (248 chars)

    TENANT OCCUPIED! 2 story home with 4 bedrooms and 1 bath. Carpet in all the rooms. Fenced in back yard. No garage. Unfinished basement. Photos from before tenant occupancy. Tenant since 2015, paying $1,327.41 - currently on a month to month status.

  4. 2026-04-22
    status Active 248-char remark
    Show marketing remark (248 chars)

    TENANT OCCUPIED! 2 story home with 4 bedrooms and 1 bath. Carpet in all the rooms. Fenced in back yard. No garage. Unfinished basement. Photos from before tenant occupancy. Tenant since 2015, paying $1,327.41 - currently on a month to month status.

  5. 2026-04-22
    status Active 248-char remark
    Show marketing remark (248 chars)

    TENANT OCCUPIED! 2 story home with 4 bedrooms and 1 bath. Carpet in all the rooms. Fenced in back yard. No garage. Unfinished basement. Photos from before tenant occupancy. Tenant since 2015, paying $1,327.41 - currently on a month to month status.

  6. 2026-04-22
    status Active
    Show marketing remark (248 chars)

    TENANT OCCUPIED! 2 story home with 4 bedrooms and 1 bath. Carpet in all the rooms. Fenced in back yard. No garage. Unfinished basement. Photos from before tenant occupancy. Tenant since 2015, paying $1,327.41 - currently on a month to month status.

  7. 2026-04-17
    status Pending 248-char remark
    Show marketing remark (248 chars)

    TENANT OCCUPIED! 2 story home with 4 bedrooms and 1 bath. Carpet in all the rooms. Fenced in back yard. No garage. Unfinished basement. Photos from before tenant occupancy. Tenant since 2015, paying $1,327.41 - currently on a month to month status.

  8. 2026-04-17
    status Pending 248-char remark
    Show marketing remark (248 chars)

    TENANT OCCUPIED! 2 story home with 4 bedrooms and 1 bath. Carpet in all the rooms. Fenced in back yard. No garage. Unfinished basement. Photos from before tenant occupancy. Tenant since 2015, paying $1,327.41 - currently on a month to month status.

  9. 2026-04-17
    status Pending
    Show marketing remark (248 chars)

    TENANT OCCUPIED! 2 story home with 4 bedrooms and 1 bath. Carpet in all the rooms. Fenced in back yard. No garage. Unfinished basement. Photos from before tenant occupancy. Tenant since 2015, paying $1,327.41 - currently on a month to month status.

  10. 2026-03-16
    listed $140,000 Active 248-char remark
    Show marketing remark (248 chars)

    TENANT OCCUPIED! 2 story home with 4 bedrooms and 1 bath. Carpet in all the rooms. Fenced in back yard. No garage. Unfinished basement. Photos from before tenant occupancy. Tenant since 2015, paying $1,327.41 - currently on a month to month status.

  11. 2026-03-16
    listed $140,000 Active 248-char remark
    Show marketing remark (248 chars)

    TENANT OCCUPIED! 2 story home with 4 bedrooms and 1 bath. Carpet in all the rooms. Fenced in back yard. No garage. Unfinished basement. Photos from before tenant occupancy. Tenant since 2015, paying $1,327.41 - currently on a month to month status.

  12. 2026-03-16
    listed $140,000 Active
    Show marketing remark (248 chars)

    TENANT OCCUPIED! 2 story home with 4 bedrooms and 1 bath. Carpet in all the rooms. Fenced in back yard. No garage. Unfinished basement. Photos from before tenant occupancy. Tenant since 2015, paying $1,327.41 - currently on a month to month status.

  13. 2018-06-08
    soldstatus $109,000
  14. 2015-06-18
    soldstatus $1,000
  15. 2015-06-05
    historical
  16. 2015-05-11
    listed $1,000
  17. 2015-03-26
    soldstatus $50,000 Sold
  18. 2015-03-26
    soldstatus $50,000
  19. 2015-03-16
    historical
  20. 2015-03-16
    historical
  21. 2015-03-11
    listed $54,900 Active
  22. 2015-03-10
    listed $54,900

ⓘ 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
$2,245 · $187/mo
Projected year-2 tax
$2,245 · $187/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥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
$21,147
− Mortgage interest
−$7,842
− Property taxes
−$2,245
− Insurance
−$700
− Repairs & maintenance
−$1,692
− Management
−$1,692
− Depreciation
−$4,073
Taxable income
$2,904
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$697
After-tax cash flow
$4,254/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
Riverview Community School District
NCES district ID
2629910
Math proficiency
28% ▼ -8.00%
Reading proficiency
45% ▼ -5.00%
Median HH income
$51,029
Composite
31.63/100
National rank
#5935
State rank
#253 of 540 in MI

Livability — Riverview

Score
84/100
State rank
#32
US rank
#671

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Riverview, MI
County
Wayne County · 1,562,939 people
City population
16,119
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
16,119
Household income
$74,566
Rent vs Own
32.9% rent · 67.1% own
Severe rent burden
591.0

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 White (73%)
Race & ethnicity
White 73% Black 9% Hispanic / Latino 8% Two or more races 8% Asian 5%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 12% Lithuanian 5% Italian 2%
Foreign-born
8% · Canada, Vietnam
Languages at home
87% English-only · Other Indo-European 5% Arabic 2% Spanish 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
▼ -127.37%
Current HPI
212.8017
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

+155.0% since first listed
22 events — show timeline
  • 2026-04-27 Pending REALCOMP
  • 2026-04-27 Pending MiRealSource-MiMLS
  • 2026-04-27 Pending SW Michigan MLS
  • 2026-04-22 Relisted REALCOMP
  • 2026-04-22 Relisted MiRealSource-MiMLS
  • 2026-04-22 Relisted SW Michigan MLS
  • 2026-04-17 Pending MiRealSource-MiMLS
  • 2026-04-17 Pending REALCOMP
  • 2026-04-17 Pending SW Michigan MLS
  • 2026-03-16 Listed $140,000 REALCOMP
  • 2026-03-16 Listed $140,000 SW Michigan MLS
  • 2026-03-16 Listed $140,000 MiRealSource-MiMLS
  • 2018-06-08 Sold (Public Records) $109,000 Public Records
  • 2015-06-18 Sold (MLS) $1,000 MiRealSource-MiMLS
  • 2015-06-05 Listing Removed MiRealSource-MiMLS
  • 2015-05-11 Listed $1,000 MiRealSource-MiMLS
  • 2015-03-26 Sold (MLS) $50,000 MiRealSource-MiMLS
  • 2015-03-26 Sold (MLS) $50,000 REALCOMP
  • 2015-03-16 Listing Removed REALCOMP
  • 2015-03-16 Listing Removed MiRealSource-MiMLS
  • 2015-03-11 Listed $54,900 REALCOMP
  • 2015-03-10 Listed $54,900 MiRealSource-MiMLS

Property tax history

+1.7%/yr

Latest (2025): $2,245 · -35.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…