CashFlowRE
Sign in Sign up
6469 Troy St
C+ Composite 60.48
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 +24.7/30.0
  • ARV discount +9.8/15.0
  • DSCR +8.0/10.0
  • 1% rule +6.2/10.0
  • 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

$136,000

6469 Troy St · Taylor, MI 48180
3 bd · 1.0 ba · 949 sqft · SingleFamily public records · 13 Days on market
Built 1968 4,792 sqft lot Est $143k · 5% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Experience effortless, one-floor living with this beautifully updated 3-bedroom ranch. This home offers a bright and airy layout. Every inch of this residence radiates pride of ownership, making it a true ''turn-key'' opportunity. New carpeting and fresh paint throughout make this fully move-in ready. Kitchen and bath has also been updated. Nestled on a peaceful, low-traffic road, you can enjoy a quiet retreat while staying incredibly connected to the best the area has to offer. You are just minutes away from shopping, local dining favorites, and quick access to I-94 for a seamless commute. Whether you are looking to downsize or purchase your first home, this charming property proves that you don't need a second story to live large. Why settle for a fixer-upper when you can move right into a home that has been cared for with such heart? Plus Seller has the C of O!

Key facts

  • Move-in ready
  • Updated bath
  • One-floor living

Tags

ONE-FLOOR LIVINGUPDATED KITCHENUPDATED BATHPEACEFUL LOW-TRAFFIC ROADQUICK ACCESS TO I-94MOVE-IN READY

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/1.0-bath single-family listed at $136k.

Deal economics

  • At list price, monthly cash flow is $285 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $136k).
  • Cap rate 8.8% 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; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 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 $940 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.
  • At projected returns (-3.0% appreciation + 4.9% rent growth), your $38k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 22y 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.
  • Current owner paid $61k; list at $136k implies a 123% gain — meaningful room to come down on a strong offer.
Recommended offer $136,000

Questions for the listing agent

  1. Built in 1968 — 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
1.12%
Cap rate
8.81%
Cash-on-cash
8.97%
DSCR
1.40
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$143,299
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6469 Troy St 0.00mi 3/1.0 949 (0%) 1mo $136,000 $143 99
6055 Bailey St 0.34mi 3/1.0 950 (+0%) 4mo $145,000 $153 81
5952 Banner St 0.46mi 3/1.0 949 (0%) 0mo $144,000 $152 78
7205 Cherokee St 0.54mi 3/1.5 960 (+1%) 1mo $170,000 $177 70
6042 Banner St 0.40mi 3/1.0 892 (-6%) 3mo $135,000 $151 69
5936 Westlake St 0.44mi 3/1.0 1,001 (+6%) 3mo $165,000 $165 68
6942 Janet St 0.62mi 3/1.0 936 (-1%) 4mo $118,000 $126 66
6512 Syracuse St 0.51mi 3/1.0 1,001 (+6%) 3mo $139,046 $139 64
25908 Beverly Rd 0.71mi 3/1.0 949 (0%) 4mo $155,000 $163 64
6143 Mcguire St 0.72mi 4/1.0 (+1) 960 (+1%) 4mo $125,000 $130 57
6864 Cornell St 0.55mi 3/1.0 832 (-12%) 2mo $95,000 $114 52
6713 Mcguire St 0.71mi 3/1.5 842 (-11%) 3mo $105,000 $125 44

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
-0.6%
Equity multiple
0.98×
Total profit
$-930
Equity at exit
$20,278
10-year hold
IRR
10.9%
Equity multiple
1.92×
Total profit
$35,210
Equity at exit
$11,759

Cash invested: $38,080 (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
7.5×

Monthly cashflow live

Estimated rent
$1,520 high interval (Pro) →
Mortgage (P&I)
$713
Tax from tax record
$146 /mo · $1,753/yr
Insurance
$57
HOA
$0
Vacancy / Maint / Mgmt
$319
Net cashflow
$285

Break-even live

Break-even rent $1,159
Max offer price $136,000
Occupancy floor 76%

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
$34,000
Closing costs
$4,080
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
5845 Michael St Taylor, MI 2.0 1.0 618 $1,325 $2.14 4d 1 0.58mi
7873 Syracuse St Taylor, MI 2.0 1.0 728 $1,400 $1.92 43d 1 0.88mi
24268 Haskell St Taylor, MI 1.0–2.0 1.0 880 $1,565 $1.78 1d 8 1.07mi
4481 Westpoint St Dearborn Heights, MI 3.0 2.0 768 $1,549 $2.02 14d 1 1.18mi
24684 Lehigh St Dearborn Heights, MI 4.0 1.0 878 $1,600 $1.82 12d 1 1.19mi
25016 Lehigh St Dearborn Heights, MI 2.0 1.0 1000 $1,400 $1.40 4d 1 1.20mi
24601 Andover Dr Dearborn Heights, MI 3.0 1.5 1092 $1,700 $1.56 1d 1 1.35mi
26089 Lehigh St Inkster, MI 2.0 1.0 900 $1,295 $1.44 17d 1 1.40mi
24154 Dartmouth St Dearborn, MI 2.0 1.0 950 $1,275 $1.34 14d 1 1.45mi
3809 Heritage Pkwy Dearborn, MI 2.0 1.5 1035 $1,400 $1.35 43d 1 1.47mi
3755 Heritage Pkwy Dearborn, MI 2.0 1.0 830 $1,450 $1.75 43d 1 1.48mi

Listing history 17 events

  1. 2026-04-07
    status Pending 877-char remark
    Show marketing remark (876 chars)

    Experience effortless, one-floor living with this beautifully updated 3-bedroom ranch. This home offers a bright and airy layout. Every inch of this residence radiates pride of ownership, making it a true ''turn-key'' opportunity. New carpeting and fresh paint throughout make this fully move-in ready. Kitchen and bath has also been updated. Nestled on a peaceful, low-traffic road, you can enjoy a quiet retreat while staying incredibly connected to the best the area has to offer. You are just minutes away from shopping, local dining favorites, and quick access to I-94 for a seamless commute. Whether you are looking to downsize or purchase your first home, this charming property proves that you don't need a second story to live large. Why settle for a fixer-upper when you can move right into a home that has been cared for with such heart? Plus Seller has the C of O!

  2. 2026-04-07
    status Pending 876-char remark
    Show marketing remark (876 chars)

    Experience effortless, one-floor living with this beautifully updated 3-bedroom ranch. This home offers a bright and airy layout. Every inch of this residence radiates pride of ownership, making it a true ''turn-key'' opportunity. New carpeting and fresh paint throughout make this fully move-in ready. Kitchen and bath has also been updated. Nestled on a peaceful, low-traffic road, you can enjoy a quiet retreat while staying incredibly connected to the best the area has to offer. You are just minutes away from shopping, local dining favorites, and quick access to I-94 for a seamless commute. Whether you are looking to downsize or purchase your first home, this charming property proves that you don't need a second story to live large. Why settle for a fixer-upper when you can move right into a home that has been cared for with such heart? Plus Seller has the C of O!

  3. 2026-04-07
    status Pending
    Show marketing remark (876 chars)

    Experience effortless, one-floor living with this beautifully updated 3-bedroom ranch. This home offers a bright and airy layout. Every inch of this residence radiates pride of ownership, making it a true ''turn-key'' opportunity. New carpeting and fresh paint throughout make this fully move-in ready. Kitchen and bath has also been updated. Nestled on a peaceful, low-traffic road, you can enjoy a quiet retreat while staying incredibly connected to the best the area has to offer. You are just minutes away from shopping, local dining favorites, and quick access to I-94 for a seamless commute. Whether you are looking to downsize or purchase your first home, this charming property proves that you don't need a second story to live large. Why settle for a fixer-upper when you can move right into a home that has been cared for with such heart? Plus Seller has the C of O!

  4. 2026-04-02
    historical Active Under Contract 877-char remark
    Show marketing remark (876 chars)

    Experience effortless, one-floor living with this beautifully updated 3-bedroom ranch. This home offers a bright and airy layout. Every inch of this residence radiates pride of ownership, making it a true ''turn-key'' opportunity. New carpeting and fresh paint throughout make this fully move-in ready. Kitchen and bath has also been updated. Nestled on a peaceful, low-traffic road, you can enjoy a quiet retreat while staying incredibly connected to the best the area has to offer. You are just minutes away from shopping, local dining favorites, and quick access to I-94 for a seamless commute. Whether you are looking to downsize or purchase your first home, this charming property proves that you don't need a second story to live large. Why settle for a fixer-upper when you can move right into a home that has been cared for with such heart? Plus Seller has the C of O!

  5. 2026-04-02
    historical Keep Showing-Contgcy Appl 876-char remark
    Show marketing remark (876 chars)

    Experience effortless, one-floor living with this beautifully updated 3-bedroom ranch. This home offers a bright and airy layout. Every inch of this residence radiates pride of ownership, making it a true ''turn-key'' opportunity. New carpeting and fresh paint throughout make this fully move-in ready. Kitchen and bath has also been updated. Nestled on a peaceful, low-traffic road, you can enjoy a quiet retreat while staying incredibly connected to the best the area has to offer. You are just minutes away from shopping, local dining favorites, and quick access to I-94 for a seamless commute. Whether you are looking to downsize or purchase your first home, this charming property proves that you don't need a second story to live large. Why settle for a fixer-upper when you can move right into a home that has been cared for with such heart? Plus Seller has the C of O!

  6. 2026-04-02
    historical Active - Contingent
    Show marketing remark (876 chars)

    Experience effortless, one-floor living with this beautifully updated 3-bedroom ranch. This home offers a bright and airy layout. Every inch of this residence radiates pride of ownership, making it a true ''turn-key'' opportunity. New carpeting and fresh paint throughout make this fully move-in ready. Kitchen and bath has also been updated. Nestled on a peaceful, low-traffic road, you can enjoy a quiet retreat while staying incredibly connected to the best the area has to offer. You are just minutes away from shopping, local dining favorites, and quick access to I-94 for a seamless commute. Whether you are looking to downsize or purchase your first home, this charming property proves that you don't need a second story to live large. Why settle for a fixer-upper when you can move right into a home that has been cared for with such heart? Plus Seller has the C of O!

  7. 2026-03-25
    listed $136,000 Active 877-char remark
    Show marketing remark (876 chars)

    Experience effortless, one-floor living with this beautifully updated 3-bedroom ranch. This home offers a bright and airy layout. Every inch of this residence radiates pride of ownership, making it a true ''turn-key'' opportunity. New carpeting and fresh paint throughout make this fully move-in ready. Kitchen and bath has also been updated. Nestled on a peaceful, low-traffic road, you can enjoy a quiet retreat while staying incredibly connected to the best the area has to offer. You are just minutes away from shopping, local dining favorites, and quick access to I-94 for a seamless commute. Whether you are looking to downsize or purchase your first home, this charming property proves that you don't need a second story to live large. Why settle for a fixer-upper when you can move right into a home that has been cared for with such heart? Plus Seller has the C of O!

  8. 2026-03-25
    listed $136,000 Active 876-char remark
    Show marketing remark (876 chars)

    Experience effortless, one-floor living with this beautifully updated 3-bedroom ranch. This home offers a bright and airy layout. Every inch of this residence radiates pride of ownership, making it a true ''turn-key'' opportunity. New carpeting and fresh paint throughout make this fully move-in ready. Kitchen and bath has also been updated. Nestled on a peaceful, low-traffic road, you can enjoy a quiet retreat while staying incredibly connected to the best the area has to offer. You are just minutes away from shopping, local dining favorites, and quick access to I-94 for a seamless commute. Whether you are looking to downsize or purchase your first home, this charming property proves that you don't need a second story to live large. Why settle for a fixer-upper when you can move right into a home that has been cared for with such heart? Plus Seller has the C of O!

  9. 2026-03-25
    listed $136,000 Active
    Show marketing remark (876 chars)

    Experience effortless, one-floor living with this beautifully updated 3-bedroom ranch. This home offers a bright and airy layout. Every inch of this residence radiates pride of ownership, making it a true ''turn-key'' opportunity. New carpeting and fresh paint throughout make this fully move-in ready. Kitchen and bath has also been updated. Nestled on a peaceful, low-traffic road, you can enjoy a quiet retreat while staying incredibly connected to the best the area has to offer. You are just minutes away from shopping, local dining favorites, and quick access to I-94 for a seamless commute. Whether you are looking to downsize or purchase your first home, this charming property proves that you don't need a second story to live large. Why settle for a fixer-upper when you can move right into a home that has been cared for with such heart? Plus Seller has the C of O!

  10. 2004-08-17
    soldstatus $61,000
  11. 2004-06-30
    soldstatus $61,000
  12. 2004-06-30
    soldstatus $61,000
  13. 2004-05-20
    historical
  14. 2004-05-17
    listed $64,900
  15. 2004-05-17
    listed $64,900
  16. 1999-09-10
    soldstatus $47,000
  17. 1993-06-18
    soldstatus $37,000

ⓘ 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
$1,753 · $146/mo
Projected year-2 tax
$1,924 · $160/mo
Expected delta
+$171/yr (+$14/mo · 9.7%)

ⓘ 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 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 · 2 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
$18,239
− Mortgage interest
−$7,618
− Property taxes
−$1,753
− Insurance
−$680
− Repairs & maintenance
−$1,459
− Management
−$1,459
− Depreciation
−$3,956
Taxable income
$1,313
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$315
After-tax cash flow
$3,102/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

+267.6% since first listed
17 events — show timeline
  • 2026-04-07 Pending REALCOMP
  • 2026-04-07 Pending MiRealSource-MiMLS
  • 2026-04-07 Pending SW Michigan MLS
  • 2026-04-02 Contingent REALCOMP
  • 2026-04-02 Contingent MiRealSource-MiMLS
  • 2026-04-02 Contingent SW Michigan MLS
  • 2026-03-25 Listed $136,000 SW Michigan MLS
  • 2026-03-25 Listed $136,000 MiRealSource-MiMLS
  • 2026-03-25 Listed $136,000 REALCOMP
  • 2004-08-17 Sold (Public Records) $61,000 Public Records
  • 2004-06-30 Sold (MLS) $61,000 MiRealSource-MiMLS
  • 2004-06-30 Sold (MLS) $61,000 REALCOMP
  • 2004-05-20 Listing Removed MiRealSource-MiMLS
  • 2004-05-17 Listed $64,900 MiRealSource-MiMLS
  • 2004-05-17 Listed $64,900 REALCOMP
  • 1999-09-10 Sold (Public Records) $47,000 Public Records
  • 1993-06-18 Sold (Public Records) $37,000 Public Records

Property tax history

+0.6%/yr

Latest (2025): $1,753 · -8.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…