CashFlowRE
Sign in Sign up
23665 Baske St
C Composite 57.84
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 +25.3/30.0
  • DSCR +8.3/10.0
  • ARV discount +6.6/15.0
  • 1% rule +5.8/10.0
  • Livability +3.8/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.8/10.0
  • Appreciation +0.0/10.0

$135,000

23665 Baske St · Taylor, MI 48180
2 bd · 1.0 ba · 720 sqft · SingleFamily public records · 5 Days on market
Built 1954 6,534 sqft lot Est $132k · at est.

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

Listing remarks MLS

Modern charm meets cozy comfort in this beautifully updated 2-bedroom, 1-bath home in Taylor! From the moment you step inside, you'll love the newer luxury vinyl plank flooring flowing throughout and the stunning fully remodeled bathroom featuring heated floors for that extra touch of everyday luxury. Step outside into your own private backyard oasis filled with gorgeous perennial flowers and lush greenery that bloom year after year with minimal upkeep! Whether you're a first-time buyer, downsizing, or looking for a move-in-ready gem, this home checks all the boxes. Homes with this much charm, updates, and value do not last long - schedule your showing today before it's gone!

Key facts

  • 6,534 sq ft lot
  • Built 1954
  • Listed 5 days

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One level; Ground-level entry with steps
  • Construction: Vinyl siding; Slab foundation
  • Exterior features: Paved road access; No pool

Interior

  • Kitchen: Dishwasher; Gas range; Refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating; Natural gas heating
  • Interior features: Dishwasher; Dryer; Free-standing gas range; Free-standing refrigerator; Washer; Other appliances
  • Laundry & utility: Washer and 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 2-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $307 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).
  • Cap rate 9.0% vs local median 5.4% in Taylor — 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 76/100 on livability (#144 in MI, #3,684 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: employment D+, schools F, crime F.
  • Taylor School District (urban): math 14% / reading 27% proficiency, ranked #462 of 540 in MI (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.9%/yr); 290 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $933 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 + 4.9% rent growth), your $38k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 12 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 $40k; list at $135k implies a 238% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $135,000

Questions for the listing agent

  1. Built in 1954 — 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 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?
  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
1.08%
Cap rate
9.02%
Cash-on-cash
9.74%
DSCR
1.43
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$132,480
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
24127 Wick Rd 0.33mi 2/1.0 728 (+1%) 8mo $140,000 $192 76
8303 Birch St 0.60mi 3/1.0 (+1) 754 (+5%) 2mo $110,000 $146 57
8094 Elm St 0.70mi 3/1.0 (+1) 720 (0%) 8mo $155,000 $215 56
8267 Oak St 0.59mi 2/1.0 754 (+5%) 13mo $95,000 $126 54
8034 Elm St 0.75mi 2/1.0 768 (+7%) 4mo $87,000 $113 51
8065 Elm St 0.73mi 2/1.0 700 (-3%) 14mo $137,500 $196 50
8084 Oak St 0.70mi 2/1.0 696 (-3%) 15mo $140,000 $201 49
8270 Robert St 0.63mi 2/1.0 754 (+5%) 20mo $155,000 $206 46
8216 Birch St 0.66mi 2/1.0 754 (+5%) 20mo $107,000 $142 45
8278 Robert St 0.62mi 3/1.0 (+1) 754 (+5%) 17mo $139,000 $184 44
8256 Birch St 0.62mi 2/1.0 800 (+11%) 24mo $135,000 $169 33

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 · 4.9% rent growth · sell at horizon

5-year hold
IRR
0.3%
Equity multiple
1.01×
Total profit
$460
Equity at exit
$20,129
10-year hold
IRR
11.7%
Equity multiple
1.99×
Total profit
$37,505
Equity at exit
$11,672

Cash invested: $37,800 (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 48180

Rents YoY
4.9%
Active inventory
290
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,454 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$78 /mo · $937/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$305
Net cashflow
$307

Break-even live

Break-even rent $1,066
Max offer price $135,000
Occupancy floor 74%

Sensitivity live

Price -10% $383 -5% $345 +0% $307 +5% $269 +10% $230
Rent -10% $192 -5% $249 +0% $307 +5% $364 +10% $422
Rate -1.0pp $375 -0.5pp $341 base $307 +0.5pp $272 +1.0pp $236

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
$33,750
Closing costs
$4,050
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
24268 Haskell St Taylor, MI 1.0–2.0 1.0 880 $1,570 $1.78 0d 7 0.62mi
7873 Syracuse St Taylor, MI 2.0 1.0 728 $1,400 $1.92 44d 1 0.85mi

Listing history 33 events

  1. 2026-06-02
    statusdays on market $135,000 Pending 5 DOM
  2. 2026-06-01
    days on market $135,000 Active 4 DOM
  3. 2026-05-31
    days on market $135,000 Active 3 DOM
  4. 2026-05-29
    listed $135,000 Active 686-char remark
    Show marketing remark (686 chars)

    Modern charm meets cozy comfort in this beautifully updated 2-bedroom, 1-bath home in Taylor! From the moment you step inside, you'll love the newer luxury vinyl plank flooring flowing throughout and the stunning fully remodeled bathroom featuring heated floors for that extra touch of everyday luxury. Step outside into your own private backyard oasis filled with gorgeous perennial flowers and lush greenery that bloom year after year with minimal upkeep! Whether you're a first-time buyer, downsizing, or looking for a move-in-ready gem, this home checks all the boxes. Homes with this much charm, updates, and value do not last long - schedule your showing today before it's gone!

  5. 2026-05-29
    listed $135,000 Active
    Show marketing remark (686 chars)

    Modern charm meets cozy comfort in this beautifully updated 2-bedroom, 1-bath home in Taylor! From the moment you step inside, you'll love the newer luxury vinyl plank flooring flowing throughout and the stunning fully remodeled bathroom featuring heated floors for that extra touch of everyday luxury. Step outside into your own private backyard oasis filled with gorgeous perennial flowers and lush greenery that bloom year after year with minimal upkeep! Whether you're a first-time buyer, downsizing, or looking for a move-in-ready gem, this home checks all the boxes. Homes with this much charm, updates, and value do not last long - schedule your showing today before it's gone!

  6. 2026-05-28
    historical $135,000 686-char remark
    Show marketing remark (686 chars)

    Modern charm meets cozy comfort in this beautifully updated 2-bedroom, 1-bath home in Taylor! From the moment you step inside, you'll love the newer luxury vinyl plank flooring flowing throughout and the stunning fully remodeled bathroom featuring heated floors for that extra touch of everyday luxury. Step outside into your own private backyard oasis filled with gorgeous perennial flowers and lush greenery that bloom year after year with minimal upkeep! Whether you're a first-time buyer, downsizing, or looking for a move-in-ready gem, this home checks all the boxes. Homes with this much charm, updates, and value do not last long - schedule your showing today before it's gone!

  7. 2015-03-27
    soldstatus $40,000
  8. 2013-08-19
    soldstatus $40,000
  9. 2012-08-28
    soldstatus $19,900 162-char remark
    Show marketing remark (162 chars)

    2 bedroom home with large yard, shed, main floor laundry. Great starter home or investment property. Home rents between $650-700 with tenant paying all utilities.

  10. 2012-08-28
    soldstatus $19,900
    Show marketing remark (162 chars)

    2 bedroom home with large yard, shed, main floor laundry. Great starter home or investment property. Home rents between $650-700 with tenant paying all utilities.

  11. 2012-08-16
    historical 162-char remark
    Show marketing remark (162 chars)

    2 bedroom home with large yard, shed, main floor laundry. Great starter home or investment property. Home rents between $650-700 with tenant paying all utilities.

  12. 2012-07-16
    listed $19,900 162-char remark
    Show marketing remark (162 chars)

    2 bedroom home with large yard, shed, main floor laundry. Great starter home or investment property. Home rents between $650-700 with tenant paying all utilities.

  13. 2012-07-16
    listed $19,900
    Show marketing remark (162 chars)

    2 bedroom home with large yard, shed, main floor laundry. Great starter home or investment property. Home rents between $650-700 with tenant paying all utilities.

  14. 2009-12-01
    soldstatus $15,000
  15. 2009-12-01
    soldstatus $15,000
  16. 2009-11-11
    historical
  17. 2009-08-17
    listed $19,900
  18. 2009-08-17
    listed $19,900
  19. 2005-07-23
    historical
  20. 2005-07-23
    historical
  21. 2005-07-23
    historical
  22. 2005-07-08
    listed $84,900
  23. 2005-07-08
    listed $84,900
  24. 2005-04-25
    listed $89,900
  25. 2005-04-25
    listed $84,900
  26. 2005-02-28
    historical
  27. 2004-10-26
    listed $84,900
  28. 2003-09-13
    historical
  29. 2003-03-13
    listed $87,900
  30. 1998-06-24
    soldstatus $57,900
  31. 1997-07-28
    soldstatus $43,000
  32. 1995-11-14
    soldstatus $43,000
  33. 1995-11-14
    soldstatus $21,500

ⓘ 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
$937 · $78/mo
Projected year-2 tax
$1,508 · $126/mo
Expected delta
+$571/yr (+$48/mo · 60.9%)

ⓘ 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 2/10 Low 1 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
$17,454
− Mortgage interest
−$7,562
− Property taxes
−$937
− Insurance
−$675
− Repairs & maintenance
−$1,396
− Management
−$1,396
− Depreciation
−$3,927
Taxable income
$1,560
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$374
After-tax cash flow
$3,306/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
Taylor School District
NCES district ID
2633540
Math proficiency
14% ▼ -7.00%
Reading proficiency
27% ▼ -4.00%
Median HH income
$43,062
Composite
17.62/100
National rank
#9034
State rank
#462 of 540 in MI

Livability — Taylor

Score
76/100
State rank
#144
US rank
#3684

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Taylor, MI
County
Wayne County · 1,562,939 people
City population
62,081
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
62,081
Household income
$61,081
Rent vs Own
33.3% rent · 66.7% own
Severe rent burden
1957.0

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 White (65%)
Race & ethnicity
White 65% Black 19% Two or more races 9% Hispanic / Latino 9% Asian 2%
Hispanic origin (detail)
Mexican 6% Puerto Rican 2%
Common ancestry
Romanian 8% Lithuanian 3% Slovak 2%
Foreign-born
7% · Canada
Languages at home
89% English-only · Spanish 4% Arabic 3% Other Indo-European 3%

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
▼ -212.33%
Current HPI
228.921
Rent YoY
▲ 4.90%
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

+214.0% since first listed
30 events — show timeline
  • 2026-05-29 Listed $135,000 MiRealSource-MiMLS
  • 2026-05-29 Listed $135,000 REALCOMP
  • 2026-05-28 Coming Soon $135,000 MiRealSource-MiMLS
  • 2015-03-27 Sold (Public Records) $40,000 Public Records
  • 2013-08-19 Sold (Public Records) $40,000 Public Records
  • 2012-08-28 Sold (MLS) $19,900 REALCOMP
  • 2012-08-28 Sold (MLS) $19,900 MiRealSource-MiMLS
  • 2012-08-16 Listing Removed MiRealSource-MiMLS
  • 2012-07-16 Listed $19,900 REALCOMP
  • 2012-07-16 Listed $19,900 MiRealSource-MiMLS
  • 2009-12-01 Sold (MLS) $15,000 MiRealSource-MiMLS
  • 2009-12-01 Sold (MLS) $15,000 REALCOMP
  • 2009-11-11 Listing Removed MiRealSource-MiMLS
  • 2009-08-17 Listed $19,900 MiRealSource-MiMLS
  • 2009-08-17 Listed $19,900 REALCOMP
  • 2005-07-23 Listing Removed MiRealSource-MiMLS
  • 2005-07-23 Listing Removed REALCOMP
  • 2005-07-23 Listing Removed MiRealSource-MiMLS
  • 2005-07-08 Listed $84,900 REALCOMP
  • 2005-07-08 Listed $84,900 MiRealSource-MiMLS
  • 2005-04-25 Listed $84,900 REALCOMP
  • 2005-04-25 Listed $89,900 MiRealSource-MiMLS
  • 2005-02-28 Listing Removed REALCOMP
  • 2004-10-26 Listed $84,900 REALCOMP
  • 2003-09-13 Listing Removed REALCOMP
  • 2003-03-13 Listed $87,900 REALCOMP
  • 1998-06-24 Sold (Public Records) $57,900 Public Records
  • 1997-07-28 Sold (Public Records) $43,000 Public Records
  • 1995-11-14 Sold (Public Records) $21,500 Public Records
  • 1995-11-14 Sold (Public Records) $43,000 Public Records

Property tax history

-4.9%/yr

Latest (2025): $937 · -13.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…