CashFlowRE
Sign in Sign up
1623 Electric Ave
D+ Composite 46.77
Why this score? — see what drove the D+ 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 +16.4/30.0
  • ARV discount +8.7/15.0
  • DSCR +5.1/10.0
  • 1% rule +4.4/10.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$169,900

1623 Electric Ave · Lincoln Park, MI 48146
4 bd · 2.0 ba · 1,478 sqft · SingleFamily public records · 54 Days on market
Built 1924 4,792 sqft lot Est $174k · at est.

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

Listing remarks MLS

4 bedroom 1 bath home with basement and detached garage. Ready for move in. Newly update. Perfect for first time buyer.

Key facts

  • 4,792 sq ft lot
  • 2 garage spots
  • Built 1924

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Ground-level entry with steps; Above-grade finished area approximately 1,478 square feet; Aluminum siding
  • Construction: Block foundation
  • Exterior features: Paved road access; Lot approximately 45 x 105 (0.11 acres)

Interior

  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating (natural gas); No central air
  • Interior features: Unfinished basement; Six 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 4-bed/2.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $97 ($1k/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 $161k (5.5% below list).
  • Recommended offer: $161k (5.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 80/100 on livability (#82 in MI, #1,720 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F, employment D-.
  • Lincoln Park School District (suburban): math 15% / reading 32% proficiency, ranked #440 of 540 in MI (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Raupp School (math 15% / reading 24%, grade F, #1,091 of 1,397 statewide, top 79%, 293 students, 98% FRL); Lincoln Park Middle School (math 12% / reading 35%, grade F, #399 of 493 statewide, top 81%, 1,105 students, 86% FRL); Lincoln Park High School (math 5% / reading 33%, grade F, #630 of 713 statewide, top 88%, 1,367 students, 79% FRL) — zoned schools average 88% FRL vs 72% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.7%/yr); 154 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($59k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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 54 days — a 3% lower offer ($165k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 24y 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 $20k; list at $170k implies a 750% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $160,546 (5.5% below list)

Questions for the listing agent

  1. It's been on market 54 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 1924 — 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 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?
  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. 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?
  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
0.94%
Cap rate
6.98%
Cash-on-cash
2.44%
DSCR
1.11
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$174,404
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
864 Cleophus Pkwy 0.34mi 4/2.0 1,414 (-4%) 2mo $230,000 $163 75
1519 Fort Park Blvd 0.25mi 4/2.5 1,587 (+7%) 2mo $137,000 $86 72
1133 Mill St 0.51mi 3/1.0 (-1) 1,512 (+2%) 1mo $170,000 $112 63
1472 Philomene Blvd 0.47mi 3/2.0 (-1) 1,574 (+6%) 1mo $185,000 $118 62
850 Montie Rd 0.53mi 3/1.5 (-1) 1,536 (+4%) 2mo $94,000 $61 60
1417 Lincoln Ave 0.51mi 3/2.0 (-1) 1,368 (-7%) 3mo $160,000 $117 56
2933 Fort Park Ave 0.71mi 4/2.5 1,563 (+6%) 1mo $206,000 $132 54
764 White Ave 0.50mi 3/2.0 (-1) 1,632 (+10%) 2mo $185,000 $113 53
1055 Chandler Ave 0.63mi 3/1.0 (-1) 1,383 (-6%) 4mo $172,500 $125 48
1558 College Ave 0.68mi 5/2.0 (+1) 1,600 (+8%) 2mo $200,000 $125 48
782 Cleveland Ave 0.59mi 3/1.0 (-1) 1,298 (-12%) 3mo $160,000 $123 40
1045 Detroit Ave 0.72mi 3/1.5 (-1) 1,650 (+12%) 2mo $181,000 $110 38

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 · 4.65% rent growth · sell at horizon

5-year hold
IRR
-10.6%
Equity multiple
0.61×
Total profit
$-18,635
Equity at exit
$25,333
10-year hold
IRR
0.9%
Equity multiple
1.07×
Total profit
$3,300
Equity at exit
$14,690

Cash invested: $47,572 (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 48146

Home prices YoY
-32.7%
Rents YoY
4.7%
Active inventory
154
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,605 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$210 /mo · $2,517/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$337
Net cashflow
$97

Break-even live

Break-even rent $1,483
Max offer price $169,900
Occupancy floor 89%

Sensitivity live

Price -10% $193 -5% $145 +0% $97 +5% $49 +10% $1
Rent -10% $-30 -5% $33 +0% $97 +5% $160 +10% $224
Rate -1.0pp $182 -0.5pp $140 base $97 +0.5pp $53 +1.0pp $8

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
$42,475
Closing costs
$5,097
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1473 Empire Ave Lincoln Park, MI 3.0 2.0 1342 $1,700 $1.27 0d 1 0.50mi
3575 S Ethel St Detroit, MI 3.0 1.0 894 $1,350 $1.51 19d 1 0.87mi
1774 College Ave Lincoln Park, MI 3.0 1.0 944 $1,525 $1.62 0d 1 0.95mi
4015 16th St Ecorse, MI 3.0 1.5 1170 $1,300 $1.11 26d 1 0.97mi
4282 7th St Ecorse, MI 3.0 1.0 1144 $1,250 $1.09 26d 1 1.09mi
3801 18th St Ecorse, MI 3.0 1.0 1196 $1,150 $0.96 19d 1 1.28mi
357 Emmons Blvd Lincoln Park, MI 3.0 1.0 1268 $1,695 $1.34 0d 1 1.36mi

Listing history 34 events

  1. 2026-06-21
    days on market $169,900 Active 54 DOM
  2. 2026-06-18
    days on market $169,900 Active 51 DOM
  3. 2026-06-17
    days on market $169,900 Active 50 DOM
  4. 2026-06-16
    days on market $169,900 Active 49 DOM
  5. 2026-06-15
    days on market $169,900 Active 48 DOM
  6. 2026-06-13
    days on market $169,900 Active 46 DOM
  7. 2026-06-13
    days on market $169,900 Active 45 DOM
  8. 2026-06-09
    statusdays on market $169,900 Active 42 DOM
  9. 2026-05-12
    status Pending 119-char remark
    Show marketing remark (119 chars)

    4 bedroom 1 bath home with basement and detached garage. Ready for move in. Newly update. Perfect for first time buyer.

  10. 2026-05-12
    status Pending
    Show marketing remark (119 chars)

    4 bedroom 1 bath home with basement and detached garage. Ready for move in. Newly update. Perfect for first time buyer.

  11. 2026-04-12
    status Active 119-char remark
    Show marketing remark (119 chars)

    4 bedroom 1 bath home with basement and detached garage. Ready for move in. Newly update. Perfect for first time buyer.

  12. 2026-04-12
    status Active
    Show marketing remark (119 chars)

    4 bedroom 1 bath home with basement and detached garage. Ready for move in. Newly update. Perfect for first time buyer.

  13. 2026-03-08
    status Pending 119-char remark
    Show marketing remark (119 chars)

    4 bedroom 1 bath home with basement and detached garage. Ready for move in. Newly update. Perfect for first time buyer.

  14. 2026-03-08
    status Pending
    Show marketing remark (119 chars)

    4 bedroom 1 bath home with basement and detached garage. Ready for move in. Newly update. Perfect for first time buyer.

  15. 2026-02-28
    historical $1,350
  16. 2026-02-25
    listed $169,900 Active
    Show marketing remark (119 chars)

    4 bedroom 1 bath home with basement and detached garage. Ready for move in. Newly update. Perfect for first time buyer.

  17. 2026-02-25
    listed $169,900 Active 119-char remark
    Show marketing remark (119 chars)

    4 bedroom 1 bath home with basement and detached garage. Ready for move in. Newly update. Perfect for first time buyer.

  18. 2025-11-20
    price $1,350
  19. 2025-11-13
    price $1,395
  20. 2025-10-31
    listed $1,475
  21. 2012-07-25
    soldstatus $20,000 184-char remark
    Show marketing remark (184 chars)

    HUD CASE #261-834824. HUD HOME SOLD AS-IS. HUD MAKES NO REPAIRS. FHA FINANCING NOT AVAILABLE. LEAD BASED PAINT NOTICE ON LINE. EASY ACCESS - USE HUD KEYS. SHOW ANYTIME. NEW HOMES EACH.

  22. 2012-07-25
    soldstatus $20,000
    Show marketing remark (184 chars)

    HUD CASE #261-834824. HUD HOME SOLD AS-IS. HUD MAKES NO REPAIRS. FHA FINANCING NOT AVAILABLE. LEAD BASED PAINT NOTICE ON LINE. EASY ACCESS - USE HUD KEYS. SHOW ANYTIME. NEW HOMES EACH.

  23. 2012-07-05
    historical 184-char remark
    Show marketing remark (184 chars)

    HUD CASE #261-834824. HUD HOME SOLD AS-IS. HUD MAKES NO REPAIRS. FHA FINANCING NOT AVAILABLE. LEAD BASED PAINT NOTICE ON LINE. EASY ACCESS - USE HUD KEYS. SHOW ANYTIME. NEW HOMES EACH.

  24. 2012-07-05
    historical
    Show marketing remark (184 chars)

    HUD CASE #261-834824. HUD HOME SOLD AS-IS. HUD MAKES NO REPAIRS. FHA FINANCING NOT AVAILABLE. LEAD BASED PAINT NOTICE ON LINE. EASY ACCESS - USE HUD KEYS. SHOW ANYTIME. NEW HOMES EACH.

  25. 2012-06-14
    listed $20,000 184-char remark
    Show marketing remark (184 chars)

    HUD CASE #261-834824. HUD HOME SOLD AS-IS. HUD MAKES NO REPAIRS. FHA FINANCING NOT AVAILABLE. LEAD BASED PAINT NOTICE ON LINE. EASY ACCESS - USE HUD KEYS. SHOW ANYTIME. NEW HOMES EACH.

  26. 2012-06-14
    listed $20,000
    Show marketing remark (184 chars)

    HUD CASE #261-834824. HUD HOME SOLD AS-IS. HUD MAKES NO REPAIRS. FHA FINANCING NOT AVAILABLE. LEAD BASED PAINT NOTICE ON LINE. EASY ACCESS - USE HUD KEYS. SHOW ANYTIME. NEW HOMES EACH.

  27. 2010-12-10
    historical
  28. 2010-06-23
    listed $30,000
  29. 2003-04-23
    soldstatus $96,000
  30. 2003-01-28
    soldstatus $96,000
  31. 2003-01-28
    soldstatus $96,000
  32. 2002-12-09
    historical
  33. 2002-10-31
    listed $94,900
  34. 2002-10-31
    listed $94,900

ⓘ 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
$2,517 · $210/mo
Projected year-2 tax
$2,567 · $214/mo
Expected delta
+$50/yr (+$4/mo · 2.0%)

ⓘ 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 2 unhealthy d/yr today · 4 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
$19,266
− Mortgage interest
−$9,517
− Property taxes
−$2,517
− Insurance
−$850
− Repairs & maintenance
−$1,541
− Management
−$1,541
− Depreciation
−$4,943
Taxable loss
−$1,643
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$394
After-tax cash flow
$1,556/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
Lincoln Park School District
NCES district ID
2621600
Math proficiency
15% ▼ -5.00%
Reading proficiency
32% ▬ 0.00%
Median HH income
$41,486
Composite
19.93/100
National rank
#8678
State rank
#440 of 540 in MI

Livability — Lincoln Park

Score
80/100
State rank
#82
US rank
#1720

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lincoln Park, MI
County
Wayne County · 1,562,939 people
City population
39,257
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
39,257
Household income
$58,616
Rent vs Own
31.2% rent · 68.8% own
Severe rent burden
1142.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 60% Hispanic / Latino 25% Two or more races 12% Black 9% Native American 1%
Hispanic origin (detail)
Mexican 19% Puerto Rican 3%
Common ancestry
Romanian 6% Lithuanian 4% Slovak 1%
Foreign-born
9% · Canada
Languages at home
80% English-only · Spanish 17% Arabic 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
▼ -108.25%
Current HPI
222.8545
Rent YoY
▲ 4.65%
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

-98.6% since first listed
26 events — show timeline
  • 2026-05-12 Pending MiRealSource-MiMLS
  • 2026-05-12 Pending REALCOMP
  • 2026-04-12 Relisted MiRealSource-MiMLS
  • 2026-04-12 Relisted REALCOMP
  • 2026-03-08 Pending MiRealSource-MiMLS
  • 2026-03-08 Pending REALCOMP
  • 2026-02-28 Rental Removed $1,350 APPFOLIO
  • 2026-02-25 Listed $169,900 REALCOMP
  • 2026-02-25 Listed $169,900 MiRealSource-MiMLS
  • 2025-11-20 Price Changed $1,350 APPFOLIO
  • 2025-11-13 Price Changed $1,395 APPFOLIO
  • 2025-10-31 Listed for Rent $1,475 APPFOLIO
  • 2012-07-25 Sold (MLS) $20,000 MiRealSource-MiMLS
  • 2012-07-25 Sold (MLS) $20,000 REALCOMP
  • 2012-07-05 Listing Removed MiRealSource-MiMLS
  • 2012-07-05 Listing Removed REALCOMP
  • 2012-06-14 Listed $20,000 MiRealSource-MiMLS
  • 2012-06-14 Listed $20,000 REALCOMP
  • 2010-12-10 Listing Removed REALCOMP
  • 2010-06-23 Listed $30,000 REALCOMP
  • 2003-04-23 Sold (Public Records) $96,000 Public Records
  • 2003-01-28 Sold (MLS) $96,000 MiRealSource-MiMLS
  • 2003-01-28 Sold (MLS) $96,000 REALCOMP
  • 2002-12-09 Listing Removed MiRealSource-MiMLS
  • 2002-10-31 Listed $94,900 MiRealSource-MiMLS
  • 2002-10-31 Listed $94,900 REALCOMP

Property tax history

-0.4%/yr

Latest (2025): $2,517 · -13.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…