CashFlowRE
Sign in Sign up
1810 Lindbergh St
B- Composite 65.4
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 +23.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.4/10.0
  • 1% rule +5.5/10.0
  • Rent growth +4.5/5.0
  • Livability +4.4/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$154,900

1810 Lindbergh St · Wyandotte, MI 48192
4 bd · 1.0 ba · 1,230 sqft · SingleFamily public records · 79 Days on market
Built 1929 3,049 sqft lot Est $228k · 32% under

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

Listing remarks MLS

Endless potential for this rare 4 bedroom, 3 full bath home off Ford Ave. in Wyandotte Featuring Hardwood Floors, Large master bedroom, 2 car garage, full basement with a fireplace and partially finished, original wood banister and stairs, Fenced in yard, enclosed porch, 2 year old water heater, newer furnace and lots of character! If you're looking for a house to fix up just how you want it, you can make this your dream home! This is a great opportunity to get into a great community at a great price!

Key facts

  • 3,049 sq ft lot
  • 2 garage spots
  • Built 1929

Property features AI

Exterior

  • Parking: Detached 2-car garage; Detached parking
  • Utilities: Public water; Natural gas connected; Cable connected
  • Home design: Traditional style; Single family residence; Residential property; Built in 1929
  • Construction: Vinyl siding; Shingle roof; Full basement
  • Exterior features: Paved road access; Lot approximately 0.07 acres

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Oven; Range; Refrigerator; Eat-in kitchen; Pantry
  • Bedrooms: Primary bedroom (20 x 12); Bedroom 2 (10 x 11); Bedroom 3 (8 x 8)
  • Bathrooms: 3 full bathrooms; 1 half bathroom; Primary bathroom
  • Heating & cooling: Forced air heating; Has heating; Has cooling
  • Interior features: Eat-in kitchen; Pantry; Insulated windows; Fireplace; 12 total rooms
  • Laundry & utility: Washer; Dryer; Natural 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 4-bed/1.0-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $275 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $146k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 4.9% in Wyandotte — 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 88/100 on livability (#11 in MI, #181 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment C-.
  • Wyandotte School District (suburban): math 27% / reading 45% proficiency, ranked #262 of 540 in MI (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+7.9%/yr); 121 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 4d 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 $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.
  • At projected returns (-3.0% appreciation + 7.9% rent growth), your $43k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 79 days — a 6% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 21y 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.

Risks & watch-outs

  • Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $145,606 (6.0% below list)

Questions for the listing agent

  1. It's been on market 79 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 1929 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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.
  7. 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.
  8. 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
8.42%
Cash-on-cash
7.61%
DSCR
1.34
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$227,550
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1757 4th St 0.23mi 3/1.0 (-1) 1,240 (+1%) 9mo $190,000 $153 75
1766 Cora St 0.16mi 3/1.5 (-1) 1,200 (-2%) 10mo $225,000 $188 73
618 Walnut St 0.39mi 3/1.0 (-1) 1,238 (+1%) 5mo $167,500 $135 72
2032 3rd St 0.33mi 3/2.0 (-1) 1,204 (-2%) 8mo $205,000 $170 66
1846 7th St 0.06mi 3/1.5 (-1) 1,076 (-12%) 11mo $205,000 $191 60
420 Spruce St 0.26mi 3/1.0 (-1) 1,089 (-12%) 10mo $205,000 $188 55
2624 10th St 0.66mi 3/1.0 (-1) 1,164 (-5%) 1mo $145,000 $125 55
1529 8th St 0.21mi 3/1.0 (-1) 1,410 (+15%) 8mo $190,000 $135 54
2398 12th St 0.61mi 3/2.0 (-1) 1,184 (-4%) 9mo $220,000 $186 49
893 Cora St 0.64mi 3/1.0 (-1) 1,358 (+10%) 4mo $210,000 $155 44
1429 12th St 0.47mi 3/2.0 (-1) 1,048 (-15%) 0mo $194,000 $185 44
1072 11th St 0.60mi 3/1.5 (-1) 1,062 (-14%) 1mo $218,000 $205 42

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 · 7.86% rent growth · sell at horizon

5-year hold
IRR
0.4%
Equity multiple
1.02×
Total profit
$778
Equity at exit
$23,096
10-year hold
IRR
14.4%
Equity multiple
2.41×
Total profit
$61,207
Equity at exit
$13,393

Cash invested: $43,372 (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 48192

Rents YoY
7.9%
Active inventory
121
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,633 high interval (Pro) →
Mortgage (P&I)
$812
Tax from tax record
$139 /mo · $1,663/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$343
Net cashflow
$275

Break-even live

Break-even rent $1,285
Max offer price $154,900
Occupancy floor 78%

Sensitivity live

Price -10% $363 -5% $319 +0% $275 +5% $231 +10% $187
Rent -10% $146 -5% $210 +0% $275 +5% $339 +10% $404
Rate -1.0pp $353 -0.5pp $314 base $275 +0.5pp $235 +1.0pp $194

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
$38,725
Closing costs
$4,647
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1159 McKinley St Wyandotte, MI 3.0 1.0 1050 $1,350 $1.29 0d 1 0.54mi
1163 17th St Wyandotte, MI 3.0 1.0 1010 $1,695 $1.68 44d 1 0.74mi
1650 19th St Wyandotte, MI 3.0 2.0 1100 $1,899 $1.73 19d 1 0.81mi
854 Harrison Blvd Lincoln Park, MI 3.0 1.0 1410 $1,750 $1.24 44d 1 0.90mi
1130 21st St Wyandotte, MI 3.0 1.0 864 $1,420 $1.64 0d 1 0.98mi
170 Bondie St Wyandotte, MI 3.0 1.0 1080 $1,399 $1.30 3d 1 1.03mi
168 Bondie St Wyandotte, MI 3.0 1.0 1080 $1,295 $1.20 6d 1 1.03mi
1569 Sycamore St Wyandotte, MI 3.0 1.0 944 $1,695 $1.80 44d 1 1.19mi
667 Pine St Unit 1 Wyandotte, MI 3.0 1.0 1000 $1,500 $1.50 0d 1 1.21mi
357 Emmons Blvd Lincoln Park, MI 3.0 1.0 1268 $1,695 $1.34 0d 1 1.22mi
13020 Pullman St Southgate, MI 4.0 1.0 1050 $1,550 $1.48 3d 1 1.27mi

Listing history 31 events

  1. 2026-06-21
    days on market $154,900 Active 79 DOM
  2. 2026-06-18
    days on market $154,900 Active 76 DOM
  3. 2026-06-17
    days on market $154,900 Active 75 DOM
  4. 2026-06-16
    days on market $154,900 Active 74 DOM
  5. 2026-06-15
    days on market $154,900 Active 73 DOM
  6. 2026-06-13
    days on market $154,900 Active 71 DOM
  7. 2026-06-13
    days on market $154,900 Active 70 DOM
  8. 2026-06-09
    days on market $154,900 Active 67 DOM
  9. 2026-06-08
    days on market $154,900 Active 66 DOM
  10. 2026-06-07
    days on market $154,900 Active 65 DOM
  11. 2026-06-04
    days on market $154,900 Active 62 DOM
  12. 2026-06-03
    days on market $154,900 Active 61 DOM
  13. 2026-06-02
    days on market $154,900 Active 60 DOM
  14. 2026-06-01
    days on market $154,900 Active 59 DOM
  15. 2026-05-31
    days on market $154,900 Active 58 DOM
  16. 2026-04-03
    listed $154,900 Active 506-char remark
    Show marketing remark (506 chars)

    Endless potential for this rare 4 bedroom, 3 full bath home off Ford Ave. in Wyandotte Featuring Hardwood Floors, Large master bedroom, 2 car garage, full basement with a fireplace and partially finished, original wood banister and stairs, Fenced in yard, enclosed porch, 2 year old water heater, newer furnace and lots of character! If you're looking for a house to fix up just how you want it, you can make this your dream home! This is a great opportunity to get into a great community at a great price!

  17. 2026-04-03
    listed $154,900 Active
    Show marketing remark (506 chars)

    Endless potential for this rare 4 bedroom, 3 full bath home off Ford Ave. in Wyandotte Featuring Hardwood Floors, Large master bedroom, 2 car garage, full basement with a fireplace and partially finished, original wood banister and stairs, Fenced in yard, enclosed porch, 2 year old water heater, newer furnace and lots of character! If you're looking for a house to fix up just how you want it, you can make this your dream home! This is a great opportunity to get into a great community at a great price!

  18. 2026-04-03
    listed $154,900 Active 506-char remark
    Show marketing remark (506 chars)

    Endless potential for this rare 4 bedroom, 3 full bath home off Ford Ave. in Wyandotte Featuring Hardwood Floors, Large master bedroom, 2 car garage, full basement with a fireplace and partially finished, original wood banister and stairs, Fenced in yard, enclosed porch, 2 year old water heater, newer furnace and lots of character! If you're looking for a house to fix up just how you want it, you can make this your dream home! This is a great opportunity to get into a great community at a great price!

  19. 2026-04-02
    historical $154,900 506-char remark
    Show marketing remark (506 chars)

    Endless potential for this rare 4 bedroom, 3 full bath home off Ford Ave. in Wyandotte Featuring Hardwood Floors, Large master bedroom, 2 car garage, full basement with a fireplace and partially finished, original wood banister and stairs, Fenced in yard, enclosed porch, 2 year old water heater, newer furnace and lots of character! If you're looking for a house to fix up just how you want it, you can make this your dream home! This is a great opportunity to get into a great community at a great price!

  20. 2026-04-02
    historical $154,900
    Show marketing remark (506 chars)

    Endless potential for this rare 4 bedroom, 3 full bath home off Ford Ave. in Wyandotte Featuring Hardwood Floors, Large master bedroom, 2 car garage, full basement with a fireplace and partially finished, original wood banister and stairs, Fenced in yard, enclosed porch, 2 year old water heater, newer furnace and lots of character! If you're looking for a house to fix up just how you want it, you can make this your dream home! This is a great opportunity to get into a great community at a great price!

  21. 2006-06-29
    soldstatus $143,617
  22. 2006-06-29
    soldstatus $143,617
  23. 2006-06-09
    historical
  24. 2006-03-24
    historical
  25. 2006-01-27
    listed $144,899
  26. 2006-01-27
    listed $144,899
  27. 2006-01-23
    listed $149,900
  28. 2006-01-23
    listed $149,900
  29. 2006-01-20
    historical
  30. 2005-10-20
    listed $149,900
  31. 2005-10-20
    listed $149,900

ⓘ 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
$1,663 · $139/mo
Projected year-2 tax
$2,024 · $169/mo
Expected delta
+$361/yr (+$30/mo · 21.7%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°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
$19,600
− Mortgage interest
−$8,677
− Property taxes
−$1,663
− Insurance
−$774
− Repairs & maintenance
−$1,568
− Management
−$1,568
− Depreciation
−$4,506
Taxable income
$844
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$202
After-tax cash flow
$3,096/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
Wyandotte School District
NCES district ID
2636540
Math proficiency
27% ▼ -6.00%
Reading proficiency
45% ▼ -1.00%
Median HH income
$50,265
Composite
31.13/100
National rank
#6060
State rank
#262 of 540 in MI

Livability — Wyandotte

Score
88/100
State rank
#11
US rank
#181

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wyandotte, MI
County
Wayne County · 1,562,939 people
City population
24,489
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
24,489
Household income
$71,987
Rent vs Own
26.3% rent · 73.7% own
Severe rent burden
570.0

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 (84%)
Race & ethnicity
White 84% Hispanic / Latino 8% Two or more races 8% Black 2%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Romanian 19% Lithuanian 4% Slovak 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 2% Other Indo-European 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
▼ -228.97%
Current HPI
174.8428
Rent YoY
▲ 7.86%
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

+3.3% since first listed
16 events — show timeline
  • 2026-04-03 Listed $154,900 REALCOMP
  • 2026-04-03 Listed $154,900 SW Michigan MLS
  • 2026-04-03 Listed $154,900 MiRealSource-MiMLS
  • 2026-04-02 Coming Soon $154,900 MiRealSource-MiMLS
  • 2026-04-02 Coming Soon $154,900 SW Michigan MLS
  • 2006-06-29 Sold (MLS) $143,617 REALCOMP
  • 2006-06-29 Sold (MLS) $143,617 MiRealSource-MiMLS
  • 2006-06-09 Listing Removed MiRealSource-MiMLS
  • 2006-03-24 Listing Removed MiRealSource-MiMLS
  • 2006-01-27 Listed $144,899 REALCOMP
  • 2006-01-27 Listed $144,899 MiRealSource-MiMLS
  • 2006-01-23 Listed $149,900 REALCOMP
  • 2006-01-23 Listed $149,900 MiRealSource-MiMLS
  • 2006-01-20 Listing Removed MiRealSource-MiMLS
  • 2005-10-20 Listed $149,900 REALCOMP
  • 2005-10-20 Listed $149,900 MiRealSource-MiMLS

Property tax history

+0.6%/yr

Latest (2025): $1,663 · -15.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…