8094 Oak St · Taylor, MI
Flood risk 4/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.22%
- Est. flood insurance / yr
- $507 – $1,088
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 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 3 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 +27.1/30.0
- ARV discount +15.0/15.0
- DSCR +9.4/10.0
- 1% rule +7.6/10.0
- 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
$109,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
CLEAN 2 BEDROOM RANCH! MOVE IN READY! 1 CAR DETACHED GARAGE! CLOSE TO SHOPPING AND SCHOOLS! AS IS SALE! LAND CONTRACT TERMS AVAILABLE! ALL DATA IS APPROXIMATE. BUYERS AGENT TO VERIFY ALL INFORMATION.
Key facts
- 5,663 sq ft lot
- Garage
- Built 1955
Property features AI
Finance
- Other: No additional financial amenities provided
- Financial info: No investor or income/expense details provided
- HOA & community: No HOA information provided
Exterior
- Parking: Detached 1-car garage
- Security: No security features provided
- Utilities: Public water; Public sewer
- Home design: Single-family residence; One story with ground-level entry and steps; Aluminum siding exterior
- Construction: Built on a slab foundation
- Exterior features: Paved road access; Lot dimensions approximately 40 x 138.02; Lot size about 0.13 acres
Interior
- Kitchen: No kitchen appliance details provided
- Bedrooms: No bedroom count provided
- Flooring: No flooring details provided
- Bathrooms: One full bathroom
- Heating & cooling: Forced air heating (natural gas); No central cooling
- Interior features: Two total rooms
- Laundry & utility: No laundry details provided
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $110k.
Deal economics
- At list price, monthly cash flow is $311 ($4k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $110k).
- Cap rate 9.7% 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); 281 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 5d 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 $760 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 $31k cash investment doubles in ~8 years — after that, you're playing with house money.
Negotiation context
- Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
- 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.
- Current owner paid $78k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- Built in 1955 — 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.
- 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?
- 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?
- 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
- 9.69%
- Cash-on-cash
- 12.14%
- DSCR
- 1.54
- GRM
- 6.6
CMA / ARV
- ARV (on-the-fly)
- $132,240
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 8084 Oak St | 0.01mi | 2/1.0 | 696 (0%) | 15mo | $140,000 | $201 | 87 |
| 8025 Oak St | 0.07mi | 2/1.0 | 725 (+4%) | 4mo | $90,000 | $124 | 86 |
| 8065 Elm St | 0.09mi | 2/1.0 | 700 (+1%) | 14mo | $137,500 | $196 | 83 |
| 7957 Pine St | 0.10mi | 2/1.0 | 716 (+3%) | 12mo | $139,900 | $195 | 81 |
| 8094 Elm St | 0.06mi | 3/1.0 (+1) | 720 (+3%) | 7mo | $155,000 | $215 | 80 |
| 8034 Elm St | 0.08mi | 2/1.0 | 768 (+10%) | 4mo | $87,000 | $113 | 76 |
| 8267 Oak St | 0.12mi | 2/1.0 | 754 (+8%) | 13mo | $95,000 | $126 | 70 |
| 8303 Birch St | 0.20mi | 3/1.0 (+1) | 754 (+8%) | 2mo | $110,000 | $146 | 70 |
| 8278 Robert St | 0.23mi | 3/1.0 (+1) | 754 (+8%) | 17mo | $139,000 | $184 | 57 |
| 6773 Cornell St | 0.66mi | 2/1.0 | 708 (+2%) | 12mo | $119,000 | $168 | 56 |
| 24127 Wick Rd | 0.70mi | 2/1.0 | 728 (+5%) | 8mo | $140,000 | $192 | 54 |
| 6665 Cornell St | 0.74mi | 2/1.0 | 672 (-3%) | 17mo | $128,000 | $190 | 46 |
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
- IRR
- 3.9%
- Equity multiple
- 1.15×
- Total profit
- $4,746
- Equity at exit
- $16,386
- IRR
- 15.2%
- Equity multiple
- 2.34×
- Total profit
- $41,283
- Equity at exit
- $9,502
Cash invested: $30,772 (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 48180
- Rents YoY
- 4.9%
- Active inventory
- 281
- Price-to-rent
- 6.6×
Monthly cashflow live
- Estimated rent
- $1,382 medium interval (Pro) →
- Mortgage (P&I)
- −$576
- Tax from tax record
- −$158 /mo · $1,897/yr
- Insurance
- −$46
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$290
- Net cashflow
- $311
Break-even live
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
- $27,475
- Closing costs
- $3,297
- 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 3 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 7873 Syracuse St Taylor, MI | 2.0 | 1.0 | 728 | $1,400 | $1.92 | 43d | 1 | 0.19mi |
| 24268 Haskell St Taylor, MI | 1.0–2.0 | 1.0 | 880 | $1,565 | $1.78 | 1d | 8 | 0.52mi |
| 6477 Westpoint St Taylor, MI | 1.0 | 1.0 | 650 | $900 | $1.38 | 4d | 1 | 0.90mi |
Listing history 2 events
-
2026-06-19remarks 199-char remark
-
2026-06-19$109,900 Active 1 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
- $1,897 · $158/mo
- Projected year-2 tax
- $1,897 · $158/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 4/10 Moderate FEMA zone X (unshaded) · 22% 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 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
- $16,580
- − Mortgage interest
- −$6,156
- − Property taxes
- −$1,897
- − Insurance
- −$550
- − Repairs & maintenance
- −$1,326
- − Management
- −$1,326
- − Depreciation
- −$3,197
- Taxable income
- $2,128
- Est. tax owed @ 24.0%
- −$511
- After-tax cash flow
- $3,225/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
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
- 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 |
|---|---|---|
| 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
+168.0% since first listed4 events — show timeline
- 2026-06-18 Listed $109,900 MiRealSource-MiMLS
- 2026-06-18 Listed $109,900 REALCOMP
- 2000-08-24 Sold (Public Records) $77,500 Public Records
- 1992-06-29 Sold (Public Records) $41,000 Public Records
Property tax history
-0.0%/yrLatest (2025): $1,897 · -8.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…