🏷️ Likely Rental
17538 Matthews St · Riverview, MI
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $784 – $1,456
Heat risk 3/10 · Minor
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- IRR
- 2.4%
- Equity multiple
- 1.09×
- Total profit
- $3,626
- Equity at exit
- $20,874
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-04-27status 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.
-
2026-04-27status 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.
-
2026-04-27status 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.
-
2026-04-22status 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.
-
2026-04-22status 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.
-
2026-04-22status 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.
-
2026-04-17status 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.
-
2026-04-17status 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.
-
2026-04-17status 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.
-
2026-03-16$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.
-
2026-03-16$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.
-
2026-03-16$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.
-
2018-06-08soldstatus $109,000
-
2015-06-18soldstatus $1,000
-
2015-06-05historical
-
2015-05-11$1,000
-
2015-03-26soldstatus $50,000 Sold
-
2015-03-26soldstatus $50,000
-
2015-03-16historical
-
2015-03-16historical
-
2015-03-11$54,900 Active
-
2015-03-10$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
- 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
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
- 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 |
|---|---|---|
| Automotive Parts | 3 | $48B |
|
||
| Automotive | 2 | $372B |
|
||
| Chemicals | 1 | $45B |
|
||
| Automotive Retail | 1 | $29B |
|
||
| Healthcare / Medical Devices | 1 | $23B |
|
||
| Automotive Technology | 1 | $20B |
|
||
Price history
+155.0% since first listed22 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%/yrLatest (2025): $2,245 · -35.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…