CashFlowRE
Sign in Sign up
3844 8th St
B+ Composite 76.3
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.3/10.0

$34,900

3844 8th St · Ecorse, MI 48229
3 bd · 1.5 ba · 1,248 sqft · SingleFamily public records · 9 Days on market
Built 1966 3,049 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Special! Opportunity awaits at 3844 8th Street in Ecorse. this property is being sold as-is and requires a complete renovation. Ideal for investors, contractors, or buyers looking for their next rehab project. The home offers approximately 1,248 square feet with 1.5 baths and sits on a residential lot in an established neighborhood. Bring your vision and tools - this property has significant upside potential for a fix-and-flip, rental investment, or long-term hold. Cash or renovation financing only. Buyer to verify all information and property condition. Sold strictly as-is; seller to make no repairs.

Key facts

  • 3,049 sq ft lot
  • Built 1966
  • Listed 9 days

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer (sewer available)
  • Home design: Single-family residence; Two levels; Ground-level entry
  • Construction: Aluminum siding and brick exterior; Block foundation
  • Exterior features: Paved road access; Lot approximately 0.07 acres (30 x 107.82)

Interior

  • Bedrooms: Total of 3 rooms (includes bedrooms and living areas)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); No central air conditioning
  • Interior features: Unfinished basement

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 $35k.

Deal economics

  • At list price, monthly cash flow is $646 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $35k).
  • Cap rate 28.5% vs local median 9.6% in Ecorse — 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 69/100 on livability (#348 in MI) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: health & safety D+, schools F, crime F.
  • Ecorse Public Schools (suburban): math 3% / reading 7% proficiency, ranked #536 of 540 in MI (top 99%) — 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: 56 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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

  • In year one you build about $4k of equity ($241 loan paydown + $3k appreciation (10.0% local appreciation)).
  • Wayne County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $10k cash investment doubles in ~1 year — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 9 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: property tax is 4.3% of price.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $34,900

Questions for the listing agent

  1. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
3.51%
Cap rate
28.51%
Cash-on-cash
79.35%
DSCR
4.53
GRM
2.4

CMA / ARV

ARV (on-the-fly)
$118,560
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4067 High St 0.42mi 3/2.0 1,214 (-3%) 5mo $119,000 $98 69
20 W Broadway St 0.52mi 4/1.0 (+1) 1,260 (+1%) 2mo $49,000 $39 65
3846 18th St 0.50mi 3/1.5 1,168 (-6%) 3mo $50,000 $43 63
57 E Glenwood St 0.55mi 4/1.5 (+1) 1,214 (-3%) 4mo $79,900 $66 62
4138 11th St 0.48mi 3/1.5 1,140 (-9%) 4mo $127,000 $111 60
4133 16th St 0.58mi 3/1.0 1,174 (-6%) 2mo $130,000 $111 60
70 E Rockwood St 0.59mi 4/2.0 (+1) 1,296 (+4%) 2mo $85,000 $66 58
41 Le Blanc St 0.50mi 3/1.0 1,133 (-9%) 2mo $112,500 $99 57
3953 19th St 0.56mi 3/1.0 1,066 (-15%) 3mo $50,000 $47 46
19 Forest St 0.62mi 2/1.0 (-1) 1,380 (+11%) 1mo $45,625 $33 45
26695 E Outer Dr 0.73mi 3/1.5 1,104 (-12%) 4mo $105,000 $95 43
4226 12th St 0.64mi 2/1.0 (-1) 1,065 (-15%) 4mo $120,000 $113 35

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
89.4%
Equity multiple
7.16×
Total profit
$60,229
Equity at exit
$31,441
10-year hold
IRR
84.1%
Equity multiple
15.85×
Total profit
$145,139
Equity at exit
$67,803

Cash invested: $9,772 (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 48229

Home prices YoY
33.9%
Active inventory
56
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$1,227 high interval (Pro) →
Mortgage (P&I)
$183
Tax from tax record
$125 /mo · $1,504/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$646

Break-even live

Break-even rent $409
Max offer price $34,900
Occupancy floor 42%

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
$8,725
Closing costs
$1,047
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
4015 16th St Ecorse, MI 3.0 1.5 1170 $1,300 $1.11 24d 1 0.49mi
3801 18th St Ecorse, MI 3.0 1.0 1196 $1,150 $0.96 17d 1 0.50mi
4282 7th St Ecorse, MI 3.0 1.0 1144 $1,250 $1.09 24d 1 0.68mi
3575 S Ethel St Detroit, MI 3.0 1.0 894 $1,350 $1.51 17d 1 0.70mi
4435 High St Ecorse, MI 2.0 1.0 792 $1,095 $1.38 5d 1 1.00mi
1473 Empire Ave Lincoln Park, MI 3.0 2.0 1342 $1,700 $1.27 1d 1 1.03mi
4471 High St Unit 81-13 Ecorse, MI 2.0 1.0 700 $1,050 $1.50 24d 1 1.08mi
4471 High St Unit 71-7 Ecorse, MI 2.0 1.0 700 $1,150 $1.64 24d 1 1.08mi
1581 Empire Ave Lincoln Park, MI 2.0 1.0 900 $1,350 $1.50 24d 1 1.13mi
4573 3rd St Ecorse, MI 2.0 1.0 1000 $1,300 $1.30 15d 1 1.21mi
4581 High St Unit 13 Ecorse, MI 2.0 1.0 700 $1,050 $1.50 24d 1 1.29mi
1537 Chandler Ave Lincoln Park, MI 2.0 1.0 725 $1,100 $1.52 17d 1 1.33mi
97 Batavia St Unit 1 River Rouge, MI 2.0 1.0 900 $825 $0.92 24d 1 1.33mi
1139 S Bassett St Detroit, MI 3.0 1.0 927 $1,120 $1.21 43d 1 1.46mi
1139 S Bassett St Detroit, MI 3.0 1.0 927 $1,050 $1.13 24d 1 1.46mi

Listing history 7 events

  1. 2026-06-18
    days on market $34,900 Active 9 DOM
  2. 2026-06-17
    days on market $34,900 Active 8 DOM
  3. 2026-06-16
    days on market $34,900 Active 7 DOM
  4. 2026-06-15
    days on market $34,900 Active 6 DOM
  5. 2026-06-13
    days on market $34,900 Active 4 DOM
  6. 2026-06-10
    remarks 615-char remark
  7. 2026-06-10
    listed $34,900 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
$1,504 · $125/mo
Projected year-2 tax
$1,504 · $125/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (shaded) · 71% 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 4/10 Moderate 6 unhealthy d/yr today · 8 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
$14,719
− Mortgage interest
−$1,955
− Property taxes
−$1,504
− Insurance
−$174
− Repairs & maintenance
−$1,178
− Management
−$1,178
− Depreciation
−$1,015
Taxable income
$7,716
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,852
After-tax cash flow
$5,902/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
Ecorse Public Schools
NCES district ID
2612930
Math proficiency
3% ▼ -4.00%
Reading proficiency
7% ▼ -6.00%
Median HH income
$28,957
Composite
3.46/100
National rank
#10075
State rank
#536 of 540 in MI

Livability — Ecorse

Score
69/100
State rank
#348
US rank
#8880

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ecorse, MI
City population
9,166
Population (ZIP)
9,166

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 0.69)
Race & ethnicity
Black 45% White 26% Hispanic / Latino 21% Two or more races 15% Native American 4%
Hispanic origin (detail)
Mexican 18% Puerto Rican 1%
Common ancestry
Lithuanian 3% Romanian 2% Slovak 1%
Foreign-born
4% · Canada, Guatemala, Jamaica
Languages at home
86% English-only · Spanish 13%

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
▲ 102.51%
Current HPI
404.5927
Rent YoY
Metro
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
  • 2026-06-09 Listed $34,900 REALCOMP
  • 2026-06-09 Listed $34,900 MiRealSource-MiMLS

Property tax history

-1.9%/yr

Latest (2025): $1,504 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…