CashFlowRE
Sign in Sign up
1543 Arlington Ave
B- Composite 66.78
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 +25.8/30.0
  • ARV discount +13.5/15.0
  • DSCR +8.6/10.0
  • 1% rule +6.7/10.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$139,900

1543 Arlington Ave · Lincoln Park, MI 48146
4 bd · 2.0 ba · 1,404 sqft · SingleFamily public records · 8 Days on market
Built 1956 4,356 sqft lot Est $161k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Opportunity knocks!! Great potential! Four bedroom 2 full bath colonial with an oversize garage on a full basement at a really great price!! Price reflects needed repairs and or updates. Being sold strictly as-is. .. seller will do no cleanout nor any repairs. Hardwood under carpet. First floor bath is full ceramic. No FHA or VA offers please. All sizes shown are strictly estimates. Information contained in this listing is deemed reliable but not guaranteed. .. .. .buyer or buyer's agent to verify all information. Seller will not consider offers where purchaser has not viewed first. Buyer to order any required city inspections and perform any required repairs at buyer's expense after closing for Certificate of Occupancy. Owner is a licensed broker in the state of Michigan. A licensed agent must be physically present for all showings…NO EXCEPTIONS.

Key facts

  • 4,356 sq ft lot
  • 2 garage spots
  • Built 1956

Property features AI

Finance

  • Other: Directions: Enter Arlington west off Fort St; Subdivision: Elmwood Heights Sub; Cross streets: North of Southfield Rd & west of Fort St
  • Financial info: No additional financial details provided
  • HOA & community: No HOA information provided

Exterior

  • Parking: Detached garage with about 2.5 garage spaces
  • Security: No security features provided
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Ground-level entry with steps; Aluminum siding and brick exterior
  • Construction: Block foundation
  • Exterior features: Paved road access; Lot dimensions approximately 40 x 113 (0.1 acre); No pool

Interior

  • Kitchen: No kitchen appliance details provided
  • Bedrooms: Total of 7 rooms (bedroom count not specified)
  • Flooring: No flooring information provided
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; Ceiling fan(s)
  • Interior features: Gas water heater; Unfinished basement
  • 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 4-bed/2.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $338 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Cap rate 9.2% vs local median 6.4% in Lincoln Park — 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 80/100 on livability (#82 in MI, #1,720 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D-, crime F, employment D-.
  • Lincoln Park School District (suburban): math 15% / reading 32% proficiency, ranked #440 of 540 in MI (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.7%/yr); 151 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($59k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 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 + 4.7% rent growth), your $39k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 8 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.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $139,900

Questions for the listing agent

  1. Built in 1956 — 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 D-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
1.17%
Cap rate
9.19%
Cash-on-cash
10.35%
DSCR
1.46
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$161,460
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1417 Lincoln Ave 0.42mi 3/2.0 (-1) 1,368 (-3%) 3mo $160,000 $117 69
1784 Anne Ave 0.35mi 3/2.0 (-1) 1,468 (+5%) 4mo $149,899 $102 68
1424 Cicotte Ave 0.42mi 5/1.5 (+1) 1,344 (-4%) 4mo $155,000 $115 64
1472 Philomene Blvd 0.25mi 3/2.0 (-1) 1,574 (+12%) 0mo $185,000 $118 63
1519 Fort Park Blvd 0.31mi 4/2.5 1,587 (+13%) 2mo $137,000 $86 60
1458 Cicotte Ave 0.41mi 4/2.0 1,592 (+13%) 4mo $145,000 $91 55
1575 Philomene Blvd 0.29mi 3/1.0 (-1) 1,200 (-14%) 3mo $130,000 $108 51
1214 Lincoln Ave 0.52mi 3/1.5 (-1) 1,230 (-12%) 1mo $188,000 $153 47
1133 Mill St 0.67mi 3/1.0 (-1) 1,512 (+8%) 1mo $170,000 $112 46
1812 Hanford Ave 0.52mi 3/1.0 (-1) 1,566 (+12%) 3mo $120,500 $77 46
1558 College Ave 0.55mi 5/2.0 (+1) 1,600 (+14%) 2mo $200,000 $125 44
2933 Fort Park Ave 0.74mi 4/2.5 1,563 (+11%) 1mo $206,000 $132 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 · 4.65% rent growth · sell at horizon

5-year hold
IRR
1.1%
Equity multiple
1.04×
Total profit
$1,652
Equity at exit
$20,860
10-year hold
IRR
12.3%
Equity multiple
2.05×
Total profit
$41,011
Equity at exit
$12,096

Cash invested: $39,172 (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 48146

Home prices YoY
-32.7%
Rents YoY
4.7%
Active inventory
151
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,643 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$168 /mo · $2,019/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$345
Net cashflow
$338

Break-even live

Break-even rent $1,215
Max offer price $139,900
Occupancy floor 74%

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
$34,975
Closing costs
$4,197
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1774 College Ave Lincoln Park, MI 3.0 1.0 944 $1,525 $1.62 2d 1 0.63mi
1473 Empire Ave Lincoln Park, MI 3.0 2.0 1342 $1,700 $1.27 2d 1 1.00mi
3575 S Ethel St Detroit, MI 3.0 1.0 894 $1,350 $1.51 17d 1 1.20mi
4015 16th St Ecorse, MI 3.0 1.5 1170 $1,300 $1.11 24d 1 1.37mi
15806 Meyer Ave Allen Park, MI 3.0 2.0 1100 $1,650 $1.50 2d 1 1.45mi

Listing history 7 events

  1. 2026-06-13
    statusdays on market $139,900 Pending 8 DOM
  2. 2026-06-09
    days on market $139,900 Active 7 DOM
  3. 2026-06-08
    days on market $139,900 Active 6 DOM
  4. 2026-06-07
    days on market $139,900 Active 5 DOM
  5. 2026-06-04
    days on market $139,900 Active 2 DOM
  6. 2026-06-03
    remarks 699-char remark
  7. 2026-06-03
    listed $139,900 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
$2,019 · $168/mo
Projected year-2 tax
$2,087 · $174/mo
Expected delta
+$68/yr (+$6/mo · 3.4%)

ⓘ 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 ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 4 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
$19,719
− Mortgage interest
−$7,837
− Property taxes
−$2,019
− Insurance
−$700
− Repairs & maintenance
−$1,578
− Management
−$1,578
− Depreciation
−$4,070
Taxable income
$1,939
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$465
After-tax cash flow
$3,591/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
Lincoln Park School District
NCES district ID
2621600
Math proficiency
15% ▼ -5.00%
Reading proficiency
32% ▬ 0.00%
Median HH income
$41,486
Composite
19.93/100
National rank
#8678
State rank
#440 of 540 in MI

Livability — Lincoln Park

Score
80/100
State rank
#82
US rank
#1720

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lincoln Park, MI
County
Wayne County · 1,562,939 people
City population
39,257
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
39,257
Household income
$58,616
Rent vs Own
31.2% rent · 68.8% own
Severe rent burden
1142.0

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 0.57)
Race & ethnicity
White 60% Hispanic / Latino 25% Two or more races 12% Black 9% Native American 1%
Hispanic origin (detail)
Mexican 19% Puerto Rican 3%
Common ancestry
Romanian 6% Lithuanian 4% Slovak 1%
Foreign-born
9% · Canada
Languages at home
80% English-only · Spanish 17% Arabic 2%

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
▼ -108.25%
Current HPI
222.8545
Rent YoY
▲ 4.65%
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

+0.0% since first listed
2 events — show timeline
  • 2026-06-02 Listed $139,900 MiRealSource-MiMLS
  • 2026-06-02 Listed $139,900 REALCOMP

Property tax history

+1.9%/yr

Latest (2025): $2,019 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…