CashFlowRE
Sign in Sign up
8094 Oak St
B Composite 70.87
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

8094 Oak St · Taylor, MI 48180
2 bd · 1.0 ba · 696 sqft · SingleFamily public records · 1 Days on market
Built 1955 5,663 sqft lot Est $132k · 17% under

🖨 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

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 $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.
Recommended offer $109,900

Questions for the listing agent

  1. Built in 1955 — 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
1.26%
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

5-year hold
IRR
3.9%
Equity multiple
1.15×
Total profit
$4,746
Equity at exit
$16,386
10-year hold
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
7-day pay-or-quit; mixed climate; Detroit/AA have some protections.

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

Break-even rent $988
Max offer price $109,900
Occupancy floor 72%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-19
    remarks 199-char remark
  2. 2026-06-19
    listed $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
combined federal + state — saved on this device
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

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

+168.0% since first listed
4 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%/yr

Latest (2025): $1,897 · -8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…