CashFlowRE
Sign in Sign up
630 Park Ave
C Composite 55.48
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 +26.9/30.0
  • DSCR +9.3/10.0
  • 1% rule +7.2/10.0
  • Livability +4.0/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$145,000

630 Park Ave · Lincoln Park, MI 48146
5 bd · 1.0 ba · 1,134 sqft · SingleFamily public records · 3 Days on market
Built 1940 3,049 sqft lot Est $122k · 18% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Completely Move In Ready!! Step inside this beautiful 4 bedroom 1 bath bungalow. 2 large bedrooms on the main floor, and 3 room upstairs, offering a possible 5th bedroom or office! New paint throughout! Clean basement, a blank canvas for your imagination. 1 car garage, Fenced in yard! Seller providing certificate of occupancy! Email all offers to [email protected]

Key facts

  • Clean basement
  • Move in ready
  • Fenced in yard

Tags

MOVE IN READYCLEAN BASEMENTFENCED IN YARD

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 5-bed/1.0-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $401 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $145k).
  • Cap rate 9.6% 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; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • This rent runs 36% 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 $1k 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 $41k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 23y 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 $22k; list at $145k implies a 554% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $145,000

Questions for the listing agent

  1. Built in 1940 — 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
1.22%
Cap rate
9.61%
Cash-on-cash
11.85%
DSCR
1.53
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$122,472
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1470 Ferris Ave 0.56mi 4/1.5 (-1) 1,152 (+2%) 0mo $150,000 $130 64
661 White Ave 0.08mi 4/2.0 (-1) 1,260 (+11%) 9mo $209,900 $167 61
4405 7th St 0.51mi 4/1.0 (-1) 1,056 (-7%) 6mo $23,500 $22 54
1547 Lejeune Ave 0.23mi 4/1.0 (-1) 1,035 (-9%) 23mo $105,000 $101 50
1626 Marion Ave 0.43mi 4/1.0 (-1) 1,045 (-8%) 15mo $35,000 $33 49
4278 9th St 0.62mi 4/1.0 (-1) 1,054 (-7%) 9mo $105,000 $100 47
1456 Marion Ave 0.53mi 4/2.0 (-1) 1,188 (+5%) 22mo $138,000 $116 40
4469 5th St 0.57mi 4/2.5 (-1) 1,227 (+8%) 11mo $150,000 $122 40
4634 8th St 0.47mi 4/2.0 (-1) 1,296 (+14%) 9mo $139,900 $108 38

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
3.2%
Equity multiple
1.12×
Total profit
$5,038
Equity at exit
$21,620
10-year hold
IRR
14.2%
Equity multiple
2.23×
Total profit
$49,986
Equity at exit
$12,537

Cash invested: $40,600 (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
6.9×

Monthly cashflow live

Estimated rent
$1,764 medium interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$172 /mo · $2,058/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$370
Net cashflow
$401

Break-even live

Break-even rent $1,256
Max offer price $145,000
Occupancy floor 72%

Sensitivity live

Price -10% $483 -5% $442 +0% $401 +5% $360 +10% $319
Rent -10% $262 -5% $331 +0% $401 +5% $471 +10% $540
Rate -1.0pp $474 -0.5pp $438 base $401 +0.5pp $363 +1.0pp $325

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
$36,250
Closing costs
$4,350
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.

Listing history 25 events

  1. 2026-04-22
    status Pending 367-char remark
    Show marketing remark (367 chars)

    Completely Move In Ready!! Step inside this beautiful 4 bedroom 1 bath bungalow. 2 large bedrooms on the main floor, and 3 room upstairs, offering a possible 5th bedroom or office! New paint throughout! Clean basement, a blank canvas for your imagination. 1 car garage, Fenced in yard! Seller providing certificate of occupancy! Email all offers to [email protected]

  2. 2026-04-22
    status Pending 367-char remark
    Show marketing remark (367 chars)

    Completely Move In Ready!! Step inside this beautiful 4 bedroom 1 bath bungalow. 2 large bedrooms on the main floor, and 3 room upstairs, offering a possible 5th bedroom or office! New paint throughout! Clean basement, a blank canvas for your imagination. 1 car garage, Fenced in yard! Seller providing certificate of occupancy! Email all offers to [email protected]

  3. 2026-04-22
    status Pending
    Show marketing remark (367 chars)

    Completely Move In Ready!! Step inside this beautiful 4 bedroom 1 bath bungalow. 2 large bedrooms on the main floor, and 3 room upstairs, offering a possible 5th bedroom or office! New paint throughout! Clean basement, a blank canvas for your imagination. 1 car garage, Fenced in yard! Seller providing certificate of occupancy! Email all offers to [email protected]

  4. 2026-04-20
    listed $145,000 Active 367-char remark
    Show marketing remark (367 chars)

    Completely Move In Ready!! Step inside this beautiful 4 bedroom 1 bath bungalow. 2 large bedrooms on the main floor, and 3 room upstairs, offering a possible 5th bedroom or office! New paint throughout! Clean basement, a blank canvas for your imagination. 1 car garage, Fenced in yard! Seller providing certificate of occupancy! Email all offers to [email protected]

  5. 2026-04-19
    listed $145,000 Active 367-char remark
    Show marketing remark (367 chars)

    Completely Move In Ready!! Step inside this beautiful 4 bedroom 1 bath bungalow. 2 large bedrooms on the main floor, and 3 room upstairs, offering a possible 5th bedroom or office! New paint throughout! Clean basement, a blank canvas for your imagination. 1 car garage, Fenced in yard! Seller providing certificate of occupancy! Email all offers to [email protected]

  6. 2026-04-19
    listed $145,000 Active
    Show marketing remark (367 chars)

    Completely Move In Ready!! Step inside this beautiful 4 bedroom 1 bath bungalow. 2 large bedrooms on the main floor, and 3 room upstairs, offering a possible 5th bedroom or office! New paint throughout! Clean basement, a blank canvas for your imagination. 1 car garage, Fenced in yard! Seller providing certificate of occupancy! Email all offers to [email protected]

  7. 2013-01-11
    soldstatus $22,180
  8. 2013-01-11
    soldstatus $22,180
  9. 2012-11-28
    historical
  10. 2012-11-28
    historical
  11. 2012-10-29
    listed $24,000
  12. 2012-10-29
    listed $24,000
  13. 2004-02-09
    soldstatus $102,000
  14. 2004-01-02
    soldstatus $102,000
  15. 2004-01-02
    soldstatus $102,000
  16. 2003-12-10
    historical
  17. 2003-10-30
    listed $99,900
  18. 2003-10-30
    listed $99,900
  19. 2003-10-30
    soldstatus $60,750
  20. 2003-09-09
    soldstatus $60,750
  21. 2003-09-09
    soldstatus $60,750
  22. 2003-08-14
    historical
  23. 2003-06-09
    listed $79,000
  24. 2003-06-09
    listed $79,000
  25. 1992-11-20
    soldstatus $44,500

ⓘ 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
$2,058 · $172/mo
Projected year-2 tax
$2,146 · $179/mo
Expected delta
+$87/yr (+$7/mo · 4.2%)

ⓘ 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 3 unhealthy d/yr today · 5 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
$21,164
− Mortgage interest
−$8,122
− Property taxes
−$2,058
− Insurance
−$725
− Repairs & maintenance
−$1,693
− Management
−$1,693
− Depreciation
−$4,218
Taxable income
$2,654
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$637
After-tax cash flow
$4,175/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

+225.8% since first listed
25 events — show timeline
  • 2026-04-22 Pending REALCOMP
  • 2026-04-22 Pending MiRealSource-MiMLS
  • 2026-04-22 Pending SW Michigan MLS
  • 2026-04-20 Listed $145,000 REALCOMP
  • 2026-04-19 Listed $145,000 SW Michigan MLS
  • 2026-04-19 Listed $145,000 MiRealSource-MiMLS
  • 2013-01-11 Sold (MLS) $22,180 MiRealSource-MiMLS
  • 2013-01-11 Sold (MLS) $22,180 REALCOMP
  • 2012-11-28 Listing Removed MiRealSource-MiMLS
  • 2012-11-28 Listing Removed REALCOMP
  • 2012-10-29 Listed $24,000 MiRealSource-MiMLS
  • 2012-10-29 Listed $24,000 REALCOMP
  • 2004-02-09 Sold (Public Records) $102,000 Public Records
  • 2004-01-02 Sold (MLS) $102,000 REALCOMP
  • 2004-01-02 Sold (MLS) $102,000 MiRealSource-MiMLS
  • 2003-12-10 Listing Removed MiRealSource-MiMLS
  • 2003-10-30 Sold (Public Records) $60,750 Public Records
  • 2003-10-30 Listed $99,900 REALCOMP
  • 2003-10-30 Listed $99,900 MiRealSource-MiMLS
  • 2003-09-09 Sold (MLS) $60,750 MiRealSource-MiMLS
  • 2003-09-09 Sold (MLS) $60,750 REALCOMP
  • 2003-08-14 Listing Removed MiRealSource-MiMLS
  • 2003-06-09 Listed $79,000 MiRealSource-MiMLS
  • 2003-06-09 Listed $79,000 REALCOMP
  • 1992-11-20 Sold (Public Records) $44,500 Public Records

Property tax history

+1.2%/yr

Latest (2025): $2,058 · -13.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…