CashFlowRE
Sign in Sign up
8070 Westpoint St
B- Composite 65.01
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 +21.9/30.0
  • ARV discount +15.0/15.0
  • 1% rule +9.4/10.0
  • DSCR +7.0/10.0
  • Livability +3.8/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$99,000

8070 Westpoint St · Taylor, MI 48180
2 bd · 1.0 ba · 855 sqft · SingleFamily public records · 55 Days on market
Built 1946 9,583 sqft lot $116/sqft · 37% below area Est $158k · 37% under

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

Listing remarks MLS

Welcome to this 800+ sq. ft. brick bungalow, offering classic charm and endless potential. This spacious home features a generous layout with large living and dining areas. Several rooms provide flexible use for bedrooms, home office space, or future expansion. While the home does need some work, it presents a fantastic opportunity for investors, renovators, or anyone looking to add their personal touch. Situated on an extra large lot with a detached garage. With its size, layout, and garage, this bungalow is ready for the right vision to restore its full potential. A great find for those looking to invest or create a home with lasting value.

Key facts

  • Brick bungalow
  • Extra large lot
  • Detached garage

Tags

BRICK BUNGALOWLARGE LIVING AND DINING AREASFLEXIBLE USE FOR BEDROOMSDETACHED GARAGEEXTRA LARGE LOT

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one-half stories; Entry at ground level with steps
  • Construction: Aluminum siding; Slab foundation; Built area above grade: 855 square feet
  • Exterior features: Paved road access; Lot approximately 0.22 acres (80 x 120)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: 5 total rooms; Ground-level entry with steps

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 $99k.

Deal economics

  • At list price, monthly cash flow is $155 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $99k).
  • Recommended offer: $96k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 5.4% in Taylor — 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 76/100 on livability (#144 in MI, #3,684 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, schools F, crime F.
  • Taylor School District (urban): math 14% / reading 27% proficiency, ranked #462 of 540 in MI (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.9%/yr); 290 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 1d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $684 of loan paydown is wiped out by about $3k 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 + 4.9% rent growth), your $28k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($96k) 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: property tax is 5.0% of price; built in 1946 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,030 (3.0% below list)

Questions for the listing agent

  1. It's been on market 55 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 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.44%
Cap rate
8.17%
Cash-on-cash
6.71%
DSCR
1.30
GRM
5.8

CMA / ARV

ARV (median comp)
$158,215
List price
$99,000
Delta
-37.43%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7921 Pine St 0.25mi 3/1.0 (+1) 832 (-3%) 7mo $143,264 $172 74
7166 Pardee Rd 0.58mi 2/1.0 850 (-1%) 1mo $73,000 $86 71
7140 Elm St 0.51mi 3/1.0 (+1) 851 (-0%) 3mo $165,000 $194 68
8034 Elm St 0.32mi 2/1.0 768 (-10%) 4mo $87,000 $113 65
23628 Champaign St 0.18mi 3/1.0 (+1) 949 (+11%) 4mo $174,000 $183 65
6864 Cornell St 0.54mi 3/1.0 (+1) 832 (-3%) 2mo $95,000 $114 64
6849 Cornell St St 0.56mi 3/1.0 (+1) 864 (+1%) 6mo $150,000 $174 62
6832 Cornell St 0.57mi 3/1.0 (+1) 864 (+1%) 6mo $114,000 $132 61
8026 Robert St 0.44mi 3/1.0 (+1) 816 (-5%) 7mo $140,000 $172 61
6672 Madison St 0.72mi 3/1.0 (+1) 864 (+1%) 5mo $185,000 $214 56
8303 Birch St 0.43mi 3/1.0 (+1) 754 (-12%) 2mo $110,000 $146 53
7205 Cherokee St 0.68mi 3/1.5 (+1) 960 (+12%) 1mo $170,000 $177 40

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 · 4.9% rent growth · sell at horizon

5-year hold
IRR
-3.0%
Equity multiple
0.88×
Total profit
$-3,197
Equity at exit
$14,761
10-year hold
IRR
9.4%
Equity multiple
1.81×
Total profit
$22,566
Equity at exit
$8,560

Cash invested: $27,720 (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 48180

Rents YoY
4.9%
Active inventory
290
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,424 high interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$410 /mo · $4,915/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$299
Net cashflow
$155

Break-even live

Break-even rent $1,228
Max offer price $99,000
Occupancy floor 84%

Sensitivity live

Price -10% $509 -5% $475 +0% $155 +5% $127 +10% $99
Rent -10% $43 -5% $99 +0% $155 +5% $211 +10% $268
Rate -1.0pp $205 -0.5pp $180 base $155 +0.5pp $129 +1.0pp $103

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
$24,750
Closing costs
$2,970
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
7873 Syracuse St Taylor, MI 2.0 1.0 728 $1,400 $1.92 44d 1 0.22mi
24268 Haskell St Taylor, MI 1.0–2.0 1.0 880 $1,570 $1.78 0d 7 0.31mi
6477 Westpoint St Taylor, MI 1.0 1.0 650 $900 $1.38 6d 1 0.87mi
9620 Elm St Taylor, MI 2.0 1.0 800 $1,470 $1.84 0d 3 0.89mi
23060 Bernard St Taylor, MI 3.0 1.0 1086 $1,600 $1.47 0d 1 1.44mi
23060 Bernard St Taylor, MI 2.0 1.0 836 $1,400 $1.67 3d 1 1.44mi
23060 Bernard St Unit Upper Unit Taylor, MI 2.0 1.0 922 $1,400 $1.52 0d 1 1.44mi

Listing history 17 events

  1. 2026-06-21
    days on market $99,000 Active 55 DOM
  2. 2026-06-18
    days on market $99,000 Active 52 DOM
  3. 2026-06-17
    days on market $99,000 Active 51 DOM
  4. 2026-06-16
    days on market $99,000 Active 50 DOM
  5. 2026-06-15
    days on market $99,000 Active 49 DOM
  6. 2026-06-13
    days on market $99,000 Active 47 DOM
  7. 2026-06-13
    days on market $99,000 Active 46 DOM
  8. 2026-06-09
    days on market $99,000 Active 43 DOM
  9. 2026-06-08
    days on market $99,000 Active 42 DOM
  10. 2026-06-07
    days on market $99,000 Active 41 DOM
  11. 2026-06-04
    days on market $99,000 Active 38 DOM
  12. 2026-06-03
    days on market $99,000 Active 37 DOM
  13. 2026-06-02
    days on market $99,000 Active 36 DOM
  14. 2026-06-01
    days on market $99,000 Active 35 DOM
  15. 2026-05-31
    days on market $99,000 Active 34 DOM
  16. 2026-04-27
    listed $99,000 Active 650-char remark
    Show marketing remark (650 chars)

    Welcome to this 800+ sq. ft. brick bungalow, offering classic charm and endless potential. This spacious home features a generous layout with large living and dining areas. Several rooms provide flexible use for bedrooms, home office space, or future expansion. While the home does need some work, it presents a fantastic opportunity for investors, renovators, or anyone looking to add their personal touch. Situated on an extra large lot with a detached garage. With its size, layout, and garage, this bungalow is ready for the right vision to restore its full potential. A great find for those looking to invest or create a home with lasting value.

  17. 2026-04-27
    listed $99,000 Active 650-char remark
    Show marketing remark (650 chars)

    Welcome to this 800+ sq. ft. brick bungalow, offering classic charm and endless potential. This spacious home features a generous layout with large living and dining areas. Several rooms provide flexible use for bedrooms, home office space, or future expansion. While the home does need some work, it presents a fantastic opportunity for investors, renovators, or anyone looking to add their personal touch. Situated on an extra large lot with a detached garage. With its size, layout, and garage, this bungalow is ready for the right vision to restore its full potential. A great find for those looking to invest or create a home with lasting value.

ⓘ 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
$4,915 · $410/mo
Projected year-2 tax
$4,915 · $410/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 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$17,089
− Mortgage interest
−$5,546
− Property taxes
−$4,915
− Insurance
−$495
− Repairs & maintenance
−$1,367
− Management
−$1,367
− Depreciation
−$2,880
Taxable income
$519
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$125
After-tax cash flow
$1,736/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
Taylor School District
NCES district ID
2633540
Math proficiency
14% ▼ -7.00%
Reading proficiency
27% ▼ -4.00%
Median HH income
$43,062
Composite
17.62/100
National rank
#9034
State rank
#462 of 540 in MI

Livability — Taylor

Score
76/100
State rank
#144
US rank
#3684

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Taylor, MI
County
Wayne County · 1,562,939 people
City population
62,081
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
62,081
Household income
$61,081
Rent vs Own
33.3% rent · 66.7% own
Severe rent burden
1957.0

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
Majority White (65%)
Race & ethnicity
White 65% Black 19% Two or more races 9% Hispanic / Latino 9% Asian 2%
Hispanic origin (detail)
Mexican 6% Puerto Rican 2%
Common ancestry
Romanian 8% Lithuanian 3% Slovak 2%
Foreign-born
7% · Canada
Languages at home
89% English-only · Spanish 4% Arabic 3% Other Indo-European 3%

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
▼ -212.33%
Current HPI
228.921
Rent YoY
▲ 4.90%
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

+0.0% since first listed
2 events — show timeline
  • 2026-04-27 Listed $99,000 REALCOMP
  • 2026-04-27 Listed $99,000 MiRealSource-MiMLS

Property tax history

+4.1%/yr

Latest (2025): $4,915 · +107.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…