CashFlowRE
Sign in Sign up
11108 Essex Ave
C+ Composite 63.32
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 +26.9/30.0
  • ARV discount +9.8/15.0
  • DSCR +9.3/10.0
  • 1% rule +6.9/10.0
  • Livability +3.7/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0
  • Appreciation +0.0/10.0

$114,900

11108 Essex Ave · Warren, MI 48089
3 bd · 1.5 ba · 946 sqft · SingleFamily public records · 26 Days on market
Built 1971 3,920 sqft lot Est $121k · 5% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

There is a dog living there and a family member may be at showings with the dog in the backyard.

Key facts

  • 3,920 sq ft lot
  • Garage
  • Built 1971

Property features AI

Finance

  • Other: Directions: Take Essex from main road; Cross street: Essex
  • Financial info: Annual tax: $1,389.50
  • HOA & community: Subdivision: DALBY & CAMPBELL VAN DYKE

Exterior

  • Parking: Detached 1-car garage
  • Security: Not specified
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One level; Ground-level entry
  • Construction: Aluminum siding; Slab foundation; Built area above grade: 946 (square feet)
  • Exterior features: Paved road access

Interior

  • Kitchen: Not specified
  • Bedrooms: Not specified
  • Flooring: Not specified
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; No central cooling
  • Interior features: 4 total rooms
  • Laundry & utility: Not specified

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/1.5-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $317 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $113k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.6% vs local median 5.3% in Warren — 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 74/100 on livability (#171 in MI, #4,491 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D, amenities D, employment D.
  • Van Dyke Public Schools (urban): math 7% / reading 19% proficiency, ranked #512 of 540 in MI (top 95%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.9%/yr); 160 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 1,321 units permitted in Macomb County in 2024 (86 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($52k/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 $794 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Macomb County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 2.9% rent growth), your $32k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 19y ago; this cycle's ask has dropped $15k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $34k; list at $115k implies a 238% gain — meaningful room to come down on a strong offer.
Recommended offer $113,176 (1.5% below list)

Questions for the listing agent

  1. Built in 1971 — 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 D 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
1.19%
Cap rate
9.60%
Cash-on-cash
11.81%
DSCR
1.53
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$121,088
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11108 Essex Ave 0.00mi 3/1.0 946 (0%) 0mo $114,900 $121 98
8654 Continental Ave 0.28mi 3/1.0 1,008 (+7%) 1mo $103,000 $102 73
8659 Essex Ave 0.19mi 3/1.0 1,034 (+9%) 2mo $150,000 $145 72
11004 Republic Ave 0.18mi 2/1.0 (-1) 868 (-8%) 2mo $94,000 $108 69
8420 Republic Ave 0.39mi 3/1.0 1,015 (+7%) 2mo $150,000 $148 66
8725 Packard Ave 0.61mi 3/1.0 925 (-2%) 2mo $135,000 $146 64
8620 Stephens Rd 0.28mi 2/1.0 (-1) 840 (-11%) 1mo $107,000 $127 60
11276 Ocalla Dr 0.23mi 2/1.0 (-1) 1,064 (+12%) 2mo $163,000 $153 60
24344 Rosemarie Ave 0.39mi 3/1.0 1,064 (+12%) 2mo $148,000 $139 58
11339 Ford Ave 0.52mi 4/1.5 (+1) 1,015 (+7%) 2mo $130,000 $128 57
11245 Hudson Ave 0.65mi 3/1.0 996 (+5%) 2mo $72,500 $73 57
24894 Marigold Ave 0.62mi 3/1.0 888 (-6%) 2mo $105,000 $118 57

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 · 2.94% rent growth · sell at horizon

5-year hold
IRR
1.2%
Equity multiple
1.05×
Total profit
$1,468
Equity at exit
$17,132
10-year hold
IRR
10.8%
Equity multiple
1.84×
Total profit
$26,922
Equity at exit
$9,934

Cash invested: $32,172 (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 48089

Rents YoY
2.9%
Active inventory
160
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,371 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$116 /mo · $1,390/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$317

Break-even live

Break-even rent $970
Max offer price $114,900
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
$28,725
Closing costs
$3,447
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11076 Essex Ave Warren, MI 4.0 1.0 1072 $1,400 $1.31 43d 1 0.02mi
8716 Timken Ave Warren, MI 3.0 1.0 1008 $1,400 $1.39 24d 1 0.13mi
11130 Stephens Rd Warren, MI 2.0 1.0 750 $1,300 $1.73 43d 1 0.16mi
8707 Continental Ave Warren, MI 3.0 1.0 1100 $1,200 $1.09 5d 1 0.24mi
8707 Continental Ave Warren, MI 3.0 1.0 968 $1,200 $1.24 18d 1 0.24mi
11331 Continental Ave Warren, MI 2.0 1.0 765 $1,250 $1.63 24d 1 0.25mi
8636 Republic Ave Warren, MI 2.0 1.0 800 $1,250 $1.56 14d 1 0.26mi
8693 Paige Ave Warren, MI 3.0 1.0 900 $1,300 $1.44 24d 1 0.29mi
8428 Timken Ave Warren, MI 3.0 1.0 860 $1,250 $1.45 24d 1 0.35mi
8509 Paige Ave Warren, MI 3.0 1.0 950 $1,300 $1.37 24d 1 0.37mi
11359 Maxwell Ave Unit 11359 Warren, MI 2.0 1.0 900 $1,000 $1.11 3d 1 0.46mi
8212 Timken Ave Warren, MI 2.0 1.0 756 $1,320 $1.75 24d 1 0.49mi
8125 Timken Ave Warren, MI 3.0 1.0 948 $1,270 $1.34 5d 1 0.53mi
11076 Hudson Ave Warren, MI 3.0 1.0 936 $1,395 $1.49 3d 1 0.69mi
11236 Studebaker Ave Warren, MI 2.0 1.0 672 $1,175 $1.75 43d 1 0.74mi
8632 Studebaker Ave Warren, MI 3.0 1.0 761 $1,300 $1.71 3d 1 0.77mi
11319 Chalmers Ave Warren, MI 3.0 1.0 975 $1,500 $1.54 24d 1 0.78mi
8251 Hudson Ave Warren, MI 3.0 1.0 908 $1,400 $1.54 24d 1 0.80mi
8640 Chalmers Ave Warren, MI 3.0 1.0 804 $1,423 $1.77 24d 1 0.81mi
11404 Warren Blvd Unit 102 Warren, MI 2.0 1.0 900 $1,250 $1.39 24d 1 0.84mi
8036 Hupp Ave Warren, MI 2.0 1.0 680 $1,150 $1.69 43d 1 0.85mi
25108 Hoover Rd Warren, MI 1.0–2.0 1.0 702 $1,324 $1.88 2d 65 0.88mi
8162 Orchard Ave Warren, MI 2.0 1.0 900 $1,000 $1.11 43d 1 1.02mi
25146 Wagner Ave Warren, MI 3.0 1.0 906 $1,900 $2.10 24d 1 1.07mi
8065 Meadow Ave Warren, MI 2.0 1.0 800 $1,050 $1.31 24d 1 1.09mi
7275 Chalmers Ave Warren, MI 2.0 1.0 703 $1,200 $1.71 24d 1 1.11mi
11228 Sherman Ave Warren, MI 2.0 1.0 1000 $1,200 $1.20 12d 1 1.12mi
7511 Toepfer Rd Warren, MI 3.0 1.0 1032 $1,199 $1.16 22d 1 1.13mi
25005 Lawrence Ave Center Line, MI 1.0–2.0 1.0–1.5 1000 $955 $0.95 43d 1 1.16mi
7043 Meadow Ave Warren, MI 2.0 1.0 911 $1,274 $1.40 43d 1 1.29mi
22852 Sharrow Ave Warren, MI 3.0 1.0 1000 $1,400 $1.40 5d 1 1.30mi
8242 Jackson Ave Warren, MI 3.0 1.0 840 $1,198 $1.43 43d 1 1.31mi
8285 Rivard Ave Warren, MI 3.0 1.0 902 $1,549 $1.72 24d 1 1.32mi
21412 Waltham Rd Warren, MI 2.0 1.0 696 $1,225 $1.76 43d 1 1.35mi
7060 Victory Ave Warren, MI 3.0 1.0 945 $1,450 $1.53 11d 1 1.35mi
7605 Jackson Ave Warren, MI 2.0 1.0 600 $1,165 $1.94 24d 1 1.38mi
7033 Westminster Ave Warren, MI 2.0 1.0 561 $1,050 $1.87 43d 1 1.39mi
13050 Couwlier Ave Warren, MI 3.0 1.0 850 $1,350 $1.59 24d 1 1.45mi

Listing history 16 events

  1. 2026-04-29
    status Pending 96-char remark
    Show marketing remark (96 chars)

    There is a dog living there and a family member may be at showings with the dog in the backyard.

  2. 2026-04-29
    status Pending
    Show marketing remark (96 chars)

    There is a dog living there and a family member may be at showings with the dog in the backyard.

  3. 2026-04-27
    price $114,900 96-char remark
    Show marketing remark (96 chars)

    There is a dog living there and a family member may be at showings with the dog in the backyard.

  4. 2026-04-27
    price $114,900
    Show marketing remark (96 chars)

    There is a dog living there and a family member may be at showings with the dog in the backyard.

  5. 2026-04-04
    listed $130,000 Active 96-char remark
    Show marketing remark (96 chars)

    There is a dog living there and a family member may be at showings with the dog in the backyard.

  6. 2026-04-04
    listed $130,000 Active
    Show marketing remark (96 chars)

    There is a dog living there and a family member may be at showings with the dog in the backyard.

  7. 2026-04-02
    historical $130,000 96-char remark
    Show marketing remark (96 chars)

    There is a dog living there and a family member may be at showings with the dog in the backyard.

  8. 2016-06-14
    soldstatus $34,000
  9. 2016-02-25
    soldstatus $34,601
  10. 2008-09-15
    historical
  11. 2008-08-14
    historical
  12. 2008-06-02
    historical
  13. 2008-06-02
    listed $69,900
  14. 2008-06-02
    listed $69,900
  15. 2007-09-15
    listed $69,900
  16. 1993-05-17
    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
$1,390 · $116/mo
Projected year-2 tax
$1,580 · $132/mo
Expected delta
+$190/yr (+$16/mo · 13.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 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
$16,449
− Mortgage interest
−$6,436
− Property taxes
−$1,390
− Insurance
−$574
− Repairs & maintenance
−$1,316
− Management
−$1,316
− Depreciation
−$3,343
Taxable income
$2,074
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$498
After-tax cash flow
$3,302/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
Van Dyke Public Schools
NCES district ID
2634680
Math proficiency
7% ▼ -11.00%
Reading proficiency
19% ▼ -5.00%
Median HH income
$33,231
Composite
10.46/100
National rank
#9784
State rank
#512 of 540 in MI

Livability — Warren

Score
74/100
State rank
#171
US rank
#4491

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Warren, MI
County
Macomb County · 638,552 people
City population
114,937
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
31,853
Household income
$52,366
Rent vs Own
43.4% rent · 56.6% own
Severe rent burden
1754.0

Population outlook (Macomb County) Hauer SSP2

Today (2025)
925,296 people
By 2030
948,226 · +2.5%
By 2040
983,961 · +6.3%
By 2050
1,010,200 · +9.2%
By 2075
1,076,222 · +16.3%
By 2100
1,077,065 · +16.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 53% Black 31% Asian 7% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Romanian 11% Lithuanian 3% Slovak 2%
Foreign-born
5% · Canada
Languages at home
92% English-only · Other Asian/Pacific 3% Other Indo-European 2% Arabic 1%

Political lean MEDSL · Macomb

2024 margin
R (+13.7) · D 42.2% · R 55.9% · Other 1.9%
2008→2024 swing
-22.3pp toward R · 2008: 8.6pp · 2024: -13.7pp
All cycles
2024: R+13.7 2020: R+8.1 2016: R+11.6 2012: D+4.0 2008: D+8.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -211.46%
Current HPI
154.8325
Rent YoY
▲ 2.94%
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

+210.5% since first listed
16 events — show timeline
  • 2026-04-29 Pending MiRealSource-MiMLS
  • 2026-04-29 Pending REALCOMP
  • 2026-04-27 Price Changed $114,900 MiRealSource-MiMLS
  • 2026-04-27 Price Changed $114,900 REALCOMP
  • 2026-04-04 Listed $130,000 MiRealSource-MiMLS
  • 2026-04-04 Listed $130,000 REALCOMP
  • 2026-04-02 Coming Soon $130,000 MiRealSource-MiMLS
  • 2016-06-14 Sold (Public Records) $34,000 Public Records
  • 2016-02-25 Sold (Public Records) $34,601 Public Records
  • 2008-09-15 Listing Removed REALCOMP
  • 2008-08-14 Listing Removed MiRealSource-MiMLS
  • 2008-06-02 Listed $69,900 REALCOMP
  • 2008-06-02 Listed $69,900 MiRealSource-MiMLS
  • 2008-06-02 Listing Removed MiRealSource-MiMLS
  • 2007-09-15 Listed $69,900 MiRealSource-MiMLS
  • 1993-05-17 Sold (Public Records) $37,000 Public Records

Property tax history

+0.6%/yr

Latest (2025): $1,390 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…