CashFlowRE
Sign in Sign up
15556 Taft St
C- Composite 52.68
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 +17.5/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.5/10.0
  • DSCR +5.5/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$150,000

15556 Taft St · Romulus, MI 48174
3 bd · 2.0 ba · 1,152 sqft · SingleFamily public records · 4 Days on market
Built 1967 8,276 sqft lot Est $197k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* * Friday open house is canceled * * Welcome Home! Here's your opportunity to own a true 4-bedroom home with the updates you've been searching for. From the moment you walk in, you'll appreciate the open-concept floor plan, creating a spacious and inviting atmosphere perfect for everyday living and entertaining. The updated kitchen features granite countertops, while fresh paint in select areas gives the home a clean, move-in-ready feel. Gather around the natural fireplace, adding warmth and character to the living space and creating the perfect setting for cozy evenings at home. The spacious layout offers plenty of room for a growing family, guests, or a home office setup. Step outside and enjoy a nice-sized backyard, offering plenty of space for family gatherings, summer barbecues, and outdoor entertainment. Conveniently located just minutes from I-94 and I-275, making commuting a breeze with easy on-and-off freeway access. Finding a true 4-bedroom home with these updates in this area is becoming increasingly difficult, but here's your chance. Take a look at the photos and see everything this move-in-ready home has to offer. Schedule your private showing today before this opportunity is gone!

Key facts

  • 8,276 sq ft lot
  • 2 garage spots
  • Built 1967

Property features AI

Finance

  • Other: Subdivision: OAKBROOK SUB; Directions: South of Middlebelt and west of Middlebelt; near Middlebelt and Eureka

Exterior

  • Parking: Detached garage with 2 spaces; garage faces the side
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story; Ground-level entry with steps; Brick and vinyl siding construction; Asphalt roof; Located on a 0.19-acre lot (approx. 60 x 135)
  • Construction: Brick and vinyl siding; Asphalt roof; Unfinished basement
  • Exterior features: Porch; Fenced yard; Paved road access

Interior

  • Kitchen: Dishwasher; Microwave
  • Bedrooms: Total of 6 rooms (includes living spaces and bedrooms)
  • Bathrooms: 2 full bathrooms
  • Interior features: Gas water heater; Dishwasher; Microwave; Unfinished basement; Lighting
  • Laundry & utility: Gas water heater

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 3-bed/2.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $114 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 7.2% vs local median 4.2% in Romulus — 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 60/100 on livability (#593 in MI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: commute D+, schools F, crime F.
  • Romulus Community Schools (suburban): math 9% / reading 21% proficiency, ranked #498 of 540 in MI (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 215 active listings in the ZIP; 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 $1k 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.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 20y 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.
Recommended offer $150,000

Questions for the listing agent

  1. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.05%
Cap rate
7.21%
Cash-on-cash
3.26%
DSCR
1.15
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$196,992
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15760 Oakbrook St 0.11mi 3/1.5 1,148 (-0%) 7mo $143,000 $125 86
15521 Brandt St 0.16mi 3/1.5 1,100 (-4%) 2mo $187,900 $171 81
15700 Oakbrook St 0.07mi 3/1.5 1,050 (-9%) 4mo $180,000 $171 76
15531 Taft St 0.04mi 3/1.0 1,200 (+4%) 13mo $180,000 $150 76
15447 Taft St 0.07mi 3/1.0 1,056 (-8%) 10mo $152,500 $144 71
15423 Taft St 0.09mi 3/1.0 1,320 (+15%) 1mo $195,000 $148 67
15447 Anthony St 0.23mi 3/1.0 1,032 (-10%) 4mo $195,000 $189 65
16432 Oakbrook St 0.41mi 3/1.0 1,152 (0%) 17mo $209,500 $182 62
29934 Spain St 0.42mi 3/2.0 1,032 (-10%) 2mo $150,000 $145 62
30431 Cherry Ave 0.23mi 3/1.0 1,006 (-13%) 8mo $175,000 $174 57
16404 Brandt St 0.40mi 3/1.0 1,026 (-11%) 10mo $215,000 $210 51
16010 Hollywood St 0.57mi 3/1.5 984 (-15%) 13mo $152,500 $155 36

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
-11.1%
Equity multiple
0.60×
Total profit
$-16,961
Equity at exit
$22,365
10-year hold
IRR
-1.8%
Equity multiple
0.88×
Total profit
$-5,095
Equity at exit
$12,969

Cash invested: $42,000 (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 48174

Active inventory
215
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,568 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$276 /mo · $3,310/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$329
Net cashflow
$114

Break-even live

Break-even rent $1,424
Max offer price $150,000
Occupancy floor 88%

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
$37,500
Closing costs
$4,500
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.

Listing history 3 events

  1. 2026-06-08
    statusdays on market $150,000 Pending 4 DOM
  2. 2026-06-07
    remarks 699-char remark
  3. 2026-06-07
    listed $150,000 Active 3 DOM

ⓘ 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
$3,310 · $276/mo
Projected year-2 tax
$3,310 · $276/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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 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
$18,821
− Mortgage interest
−$8,402
− Property taxes
−$3,310
− Insurance
−$750
− Repairs & maintenance
−$1,506
− Management
−$1,506
− Depreciation
−$4,364
Taxable loss
−$1,016
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$244
After-tax cash flow
$1,613/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
Romulus Community Schools
NCES district ID
2630120
Math proficiency
9% ▼ -14.00%
Reading proficiency
21% ▼ -9.00%
Median HH income
$44,165
Composite
13.17/100
National rank
#9556
State rank
#498 of 540 in MI

Livability — Romulus

Score
60/100
State rank
#593
US rank
#19387

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Romulus, MI
County
Wayne County · 1,562,939 people
City population
32,211
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
32,211
Household income
$67,056
Rent vs Own
25.8% rent · 74.2% own
Severe rent burden
755.0

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 0.59)
Race & ethnicity
White 52% Black 37% Two or more races 8% Hispanic / Latino 2% Asian 1%
Common ancestry
Romanian 6% Lithuanian 3% Italian 2%
Foreign-born
4% · Canada, Vietnam
Languages at home
94% English-only · Spanish 2% Other Indo-European 1% Other Asian/Pacific 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
▼ -171.93%
Current HPI
207.8345
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

+66.9% since first listed
21 events — show timeline
  • 2026-06-05 Listed $150,000 MiRealSource-MiMLS
  • 2026-06-05 Listed $150,000 REALCOMP
  • 2026-06-04 Coming Soon $150,000 MiRealSource-MiMLS
  • 2020-12-31 Sold (MLS) $145,000 MiRealSource-MiMLS
  • 2020-12-31 Sold (MLS) $145,000 REALCOMP
  • 2020-12-07 Pending MiRealSource-MiMLS
  • 2020-12-07 Pending REALCOMP
  • 2020-12-03 Listed $144,990 MiRealSource-MiMLS
  • 2020-12-03 Listed $144,990 REALCOMP
  • 2011-01-26 Sold (MLS) $26,000 REALCOMP
  • 2011-01-26 Sold (MLS) $26,000 MiRealSource-MiMLS
  • 2010-12-05 Listed $28,000 REALCOMP
  • 2010-12-05 Listed $28,000 MiRealSource-MiMLS
  • 2006-11-20 Sold (Public Records) $83,500 Public Records
  • 2006-10-27 Sold (MLS) $83,500 MiRealSource-MiMLS
  • 2006-10-27 Sold (MLS) $83,500 REALCOMP
  • 2006-10-27 Sold (MLS) $83,500 REALCOMP
  • 2006-09-29 Listing Removed MiRealSource-MiMLS
  • 2006-07-13 Listed $89,900 REALCOMP
  • 2006-05-19 Listed $89,900 MiRealSource-MiMLS
  • 2006-05-19 Listed $89,900 REALCOMP

Property tax history

+3.6%/yr

Latest (2025): $3,310 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…