CashFlowRE
Sign in Sign up
25610 Jennifer Ave
C+ Composite 64.66
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 +25.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.4/10.0
  • 1% rule +5.8/10.0
  • Rent growth +3.3/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$160,000

25610 Jennifer Ave · Redford, MI 48239
3 bd · 1.5 ba · 1,159 sqft · SingleFamily public records · 33 Days on market
Built 1957 6,098 sqft lot Est $227k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity to get into this desirable neighborhood at an attractive price! This 3-bedroom brick home offers 1.5 baths, wood floors, a full poured basement, and a 2-car garage. The fenced backyard provides great space for pets, and the newer roof adds peace of mind. All appliances are included, making this an even better value. With some deferred maintenance and your personal updates, this home has the potential to truly shine. A fantastic opportunity for buyers looking to build equity and make it their own!

Key facts

  • 6,098 sq ft lot
  • 2 garage spots
  • Built 1957

Property features AI

Finance

  • Other: Lot dimensions approximately 52 x 120 (0.14 acre)

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Ground-level entry with steps; Brick construction; Facing direction not specified
  • Construction: Brick exterior; Asphalt roof; Full basement
  • Exterior features: Back yard fencing; Porch; Paved road access

Interior

  • Kitchen: Dishwasher; Free-standing gas range; Free-standing refrigerator; Gas water heater
  • Bedrooms: 6 total rooms (bedroom count not specified)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); Ceiling fans; No central air
  • Interior features: Unfurnished; Full, partially finished basement; Porch
  • Laundry & utility: Washer; Dryer

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 $160k.

Deal economics

  • At list price, monthly cash flow is $366 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Recommended offer: $155k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • South Redford School District (suburban): math 11% / reading 29% proficiency, ranked #455 of 540 in MI (top 84%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+3.2%/yr); 188 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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 $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $25k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $155,200 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.08%
Cap rate
9.04%
Cash-on-cash
9.81%
DSCR
1.44
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$227,164
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9130 Kinloch 0.38mi 3/1.5 1,144 (-1%) 3mo $123,000 $108 78
9335 Louis St 0.25mi 3/1.5 1,267 (+9%) 1mo $255,000 $201 72
26388 Ann Arbor Trl 0.56mi 3/1.5 1,194 (+3%) 1mo $270,000 $226 68
8356 Glengary St 0.39mi 3/1.0 1,100 (-5%) 7mo $253,000 $230 66
9938 Royal Grand 0.60mi 3/1.0 1,219 (+5%) 6mo $197,000 $162 56
8931 Wormer 0.70mi 3/1.5 1,215 (+5%) 7mo $190,000 $156 53
9636 Centralia 0.55mi 3/1.0 1,043 (-10%) 4mo $135,000 $129 53
9010 Leverne 0.57mi 3/1.0 1,020 (-12%) 2mo $220,000 $216 50
9022 Winston 0.56mi 3/1.0 1,020 (-12%) 8mo $215,000 $211 45
9964 Norborne 0.67mi 3/1.0 1,033 (-11%) 5mo $125,900 $122 45
8074 Nightingale St 0.67mi 3/1.0 1,020 (-12%) 6mo $200,000 $196 42
9922 Garfield 0.63mi 3/1.0 1,020 (-12%) 8mo $175,000 $172 42

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 · 3.25% rent growth · sell at horizon

5-year hold
IRR
-1.3%
Equity multiple
0.95×
Total profit
$-2,205
Equity at exit
$23,857
10-year hold
IRR
8.6%
Equity multiple
1.66×
Total profit
$29,759
Equity at exit
$13,834

Cash invested: $44,800 (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 48239

Rents YoY
3.2%
Active inventory
188
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,731 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$95 /mo · $1,145/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$363
Net cashflow
$366

Break-even live

Break-even rent $1,267
Max offer price $160,000
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
$40,000
Closing costs
$4,800
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8455 Robindale Ave Dearborn Heights, MI 3.0 1.0 1100 $1,750 $1.59 4d 1 0.41mi
8402 Robindale Ave Dearborn Heights, MI 3.0 1.0 1190 $1,600 $1.34 15d 1 0.46mi
8187 Lenore St Dearborn Heights, MI 2.0 1.0 768 $1,550 $2.02 44d 1 0.82mi
27201 Canfield St W Dearborn Heights, MI 1.0–2.0 1.0–2.0 852 $1,499 $1.76 2d 22 1.13mi
12107 Centralia Redford, MI 3.0 1.0 912 $1,800 $1.97 44d 1 1.19mi
7462 N Vernon St Dearborn Heights, MI 4.0 1.0 1113 $1,900 $1.71 2d 1 1.19mi
7420 Drexel St Dearborn Heights, MI 2.0 1.0 1080 $1,700 $1.57 44d 1 1.26mi
7420 Drexel St Dearborn Heights, MI 2.0 1.0 1080 $1,600 $1.48 4d 1 1.26mi
7420 Drexel St Dearborn Heights, MI 2.0 1.0 1080 $1,700 $1.57 17d 1 1.26mi
7080 Highview St Dearborn Heights, MI 3.0 2.5 1105 $2,000 $1.81 18d 1 1.27mi
7014 Kinmore St Dearborn Heights, MI 3.0 1.0 960 $1,900 $1.98 22d 1 1.29mi
79 3rd St Unit 79 Dearborn Heights, MI 2.0 1.0 840 $1,339 $1.59 24d 1 1.35mi
8254 W Parkway St Redford, MI 3.0 1.0 1220 $1,350 $1.11 12d 1 1.42mi
181 Terri Dr Unit 181 Dearborn Heights, MI 2.0 2.0 840 $1,119 $1.33 5d 1 1.44mi
6978 Mayburn St Dearborn Heights, MI 3.0 2.0 1250 $1,800 $1.44 44d 1 1.50mi

Listing history 16 events

  1. 2026-06-18
    days on market $160,000 Active 33 DOM
  2. 2026-06-17
    pricedays on market $160,000 Active 32 DOM
  3. 2026-06-16
    days on market $170,000 Active 31 DOM
  4. 2026-06-15
    days on market $170,000 Active 30 DOM
  5. 2026-06-13
    days on market $170,000 Active 28 DOM
  6. 2026-06-09
    days on market $170,000 Active 24 DOM
  7. 2026-06-08
    days on market $170,000 Active 23 DOM
  8. 2026-06-07
    days on market $170,000 Active 22 DOM
  9. 2026-06-04
    days on market $170,000 Active 19 DOM
  10. 2026-06-03
    days on market $170,000 Active 18 DOM
  11. 2026-06-02
    days on market $170,000 Active 17 DOM
  12. 2026-06-02
    price $170,000 Active 16 DOM
  13. 2026-06-01
    days on market $185,000 Active 16 DOM
  14. 2026-05-31
    days on market $185,000 Active 15 DOM
  15. 2026-05-16
    listed $185,000 Active
    Show marketing remark (519 chars)

    Great opportunity to get into this desirable neighborhood at an attractive price! This 3-bedroom brick home offers 1.5 baths, wood floors, a full poured basement, and a 2-car garage. The fenced backyard provides great space for pets, and the newer roof adds peace of mind. All appliances are included, making this an even better value. With some deferred maintenance and your personal updates, this home has the potential to truly shine. A fantastic opportunity for buyers looking to build equity and make it their own!

  16. 2026-05-16
    listed $185,000 Active 519-char remark
    Show marketing remark (519 chars)

    Great opportunity to get into this desirable neighborhood at an attractive price! This 3-bedroom brick home offers 1.5 baths, wood floors, a full poured basement, and a 2-car garage. The fenced backyard provides great space for pets, and the newer roof adds peace of mind. All appliances are included, making this an even better value. With some deferred maintenance and your personal updates, this home has the potential to truly shine. A fantastic opportunity for buyers looking to build equity and make it their own!

ⓘ 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
$1,145 · $95/mo
Projected year-2 tax
$1,805 · $150/mo
Expected delta
+$659/yr (+$55/mo · 57.6%)

ⓘ 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 3/10 Moderate 2 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
$20,770
− Mortgage interest
−$8,962
− Property taxes
−$1,145
− Insurance
−$800
− Repairs & maintenance
−$1,662
− Management
−$1,662
− Depreciation
−$4,655
Taxable income
$1,885
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$452
After-tax cash flow
$3,942/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
South Redford School District
NCES district ID
2632280
Math proficiency
11% ▼ -9.00%
Reading proficiency
29% ▼ -7.00%
Median HH income
$52,775
Composite
18.1/100
National rank
#8972
State rank
#455 of 540 in MI

Livability — Redford

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Wayne County · 1,562,939 people
City population
36,976
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
36,976
Household income
$71,151
Rent vs Own
21.1% rent · 78.9% own
Severe rent burden
1052.0

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 Black (58%)
Race & ethnicity
Black 58% White 34% Hispanic / Latino 4% Two or more races 4%
Common ancestry
Romanian 7% Slovak 2% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1% Arabic 1%

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
▼ -202.97%
Current HPI
236.1136
Rent YoY
▲ 3.25%
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
  • 2026-05-16 Listed $185,000 MiRealSource-MiMLS
  • 2026-05-16 Listed $185,000 REALCOMP

Property tax history

-6.1%/yr

Latest (2025): $1,145 · -62.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…