CashFlowRE
Sign in Sign up
1975 Taylor St Duplex
C+ Composite 61.1
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 +26.4/30.0
  • DSCR +9.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • Rent growth +3.8/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$240,000

1975 Taylor St · Detroit, MI 48206
6 bd · 2.0 ba · 2,480 sqft · MultiFamily public records · 8 Days on market
Built 1917 4,356 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Fully renovated brick duplex located in one of Detroit's most desirable and rapidly appreciating neighborhoods. Just minutes from Boston-Edison, Virginia Park, New Center, Henry Ford Hospital, and Downtown Detroit, this turn-key multifamily presents an outstanding opportunity for both investors and owner-occupants. Each unit offers 3 spacious bedrooms, 1 full bathroom, generous living and dining areas, decorative fireplaces, and covered outdoor porch space. Both units are currently vacant and were most recently rented for $1,400 per month per unit, providing immediate income potential and flexibility for the next owner. Recent improvements include brand-new kitchens, updated bathrooms, new furnaces, new hot water tanks, fresh flooring, paint, and extensive renovations throughout. The property also features a full basement with ample storage space, separate mechanical systems, and a detached garage for additional storage or parking. Conveniently located near major employers, restaurants, shopping, cultural attractions, and freeway access. Whether you're looking to house hack, add a strong cash-flowing asset to your portfolio, or capitalize on Detroit's continued growth, this move-in-ready duplex is an opportunity you won't want to miss.

Key facts

  • Ample storage space
  • Full basement
  • Updated bathrooms

Tags

FULLY RENOVATED BRICK DUPLEXCOVERED OUTDOOR PORCH SPACEBRAND-NEW KITCHENSUPDATED BATHROOMSFULL BASEMENTAMPLE STORAGE SPACE

Property features AI

Finance

  • Other: Pets allowed — contact for details
  • Financial info:
  • HOA & community:

Exterior

  • Parking:
  • Security:
  • Utilities: Public water; Public sewer
  • Home design: Multi-family residential building; Two stories; Two units of similar size
  • Construction: Block and brick construction
  • Exterior features: Paved road access; Lot approximately 0.1 acre (35 x 127); Zoned for multifamily/residential

Interior

  • Kitchen:
  • Bedrooms: Two separate 3-bedroom units
  • Flooring:
  • Bathrooms: Two full bathrooms and two half bathrooms (total across property)
  • Heating & cooling: Forced air heating with natural gas; No central cooling
  • Interior features: Full basement
  • Laundry & utility:

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 × 3-bed/1.5-bath units multifamily listed at $240k.

Deal economics

  • At list price, monthly cash flow is $624 ($7k/yr) — positive. Per door: $312/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $240k).

Location & tenants

  • Location reads 73/100 on livability (#218 in MI) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools F, crime F, employment F.
  • Detroit Public Schools Community District (urban): math 10% / reading 24% proficiency, ranked #499 of 540 in MI (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 90% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.2%/yr); 271 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • At $2,887/mo this rent would consume 77% of the median local household income ($45k/yr) (locally 646% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 + 5.2% rent growth), your $67k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 14 sale attempts since 14y 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 $56k; list at $240k implies a 329% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1917 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $240,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1917 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.20%
Cap rate
9.41%
Cash-on-cash
11.14%
DSCR
1.50
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$116,560
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1933 Taylor St 0.04mi 6/2.0 2,318 (-6%) 4mo $230,000 $99 84
1729 Lee Pl 0.26mi 6/2.0 2,340 (-6%) 1mo $25,000 $11 78
1639 Gladstone St 0.24mi 6/2.5 2,522 (+2%) 8mo $63,000 $25 77
2255 Clairmount St 0.18mi 6/2.5 2,300 (-7%) 1mo $105,000 $46 76
2250 Taylor St 0.17mi 6/2.0 2,682 (+8%) 3mo $100,000 $37 75
2254 Taylor St 0.18mi 6/2.0 2,614 (+5%) 9mo $105,000 $40 75
2286 Taylor St 0.21mi 6/2.5 2,674 (+8%) 4mo $125,000 $47 71
2240 Taylor St 0.17mi 6/2.0 2,836 (+14%) 3mo $135,000 $48 65
7501 Dunedin St 0.74mi 6/2.0 2,490 (+0%) 10mo $337,225 $135 56
1997 Virginia Park St 0.45mi 6/2.5 2,674 (+8%) 10mo $290,000 $108 56
2513 W Euclid St 0.54mi 6/2.0 2,788 (+12%) 7mo $200,000 $72 48
1547 Lawrence St 0.74mi 6/2.5 2,802 (+13%) 9mo $15,000 $5 34

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 · 5.2% rent growth · sell at horizon

5-year hold
IRR
2.8%
Equity multiple
1.11×
Total profit
$7,418
Equity at exit
$35,785
10-year hold
IRR
14.4%
Equity multiple
2.28×
Total profit
$85,832
Equity at exit
$20,751

Cash invested: $67,200 (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 48206

Rents YoY
5.2%
Active inventory
271
Price-to-rent
13.9×

Monthly cashflow live

Estimated rent
$2,887 high interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$298 /mo · $3,579/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$606
Net cashflow
$624

Break-even live

Break-even rent $2,097
Max offer price $240,000
Occupancy floor 73%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,887

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
$60,000
Closing costs
$7,200
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2028 Gladstone St Unit 1 Detroit, MI 5.0 2.0 2500 $2,850 $1.14 3d 1 0.12mi
8951 La Salle Blvd Detroit, MI 5.0 2.5 2440 $2,500 $1.02 14d 1 0.30mi
2509 Gladstone St Unit NA Detroit, MI 6.0 3.0 3008 $2,000 $0.66 10d 1 0.42mi
1699 Glynn Ct Detroit, MI 5.0 3.5 2542 $2,500 $0.98 22d 1 0.52mi
3799 W Philadelphia St Detroit, MI 5.0 2.0 2200 $1,650 $0.75 16d 1 1.11mi
41 Richton St Highland Park, MI 5.0 2.0 1871 $1,800 $0.96 14d 1 1.46mi
41 Richton St Highland Park, MI 5.0 2.0 1871 $1,800 $0.96 2d 1 1.46mi

Listing history 7 events

  1. 2026-06-18
    days on market $240,000 Active 8 DOM
  2. 2026-06-17
    days on market $240,000 Active 7 DOM
  3. 2026-06-16
    days on market $240,000 Active 6 DOM
  4. 2026-06-15
    days on market $240,000 Active 5 DOM
  5. 2026-06-13
    days on market $240,000 Active 3 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $240,000 Active 2 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
$3,579 · $298/mo
Projected year-2 tax
$3,638 · $303/mo
Expected delta
+$58/yr (+$5/mo · 1.6%)

ⓘ 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 ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$34,644
− Mortgage interest
−$13,444
− Property taxes
−$3,579
− Insurance
−$1,200
− Repairs & maintenance
−$2,772
− Management
−$2,772
− Depreciation
−$6,982
Taxable income
$3,896
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$935
After-tax cash flow
$6,552/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
Detroit Public Schools Community District
NCES district ID
2601103
Math proficiency
10% ▼ -2.00%
Reading proficiency
24% ▲ 6.00%
Median HH income
$25,815
Composite
13.06/100
National rank
#9564
State rank
#499 of 540 in MI

Livability — Detroit

Score
73/100
State rank
#218
US rank
#5427

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Detroit, MI
County
Wayne County · 1,562,939 people
City population
572,865
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
15,227
Household income
$45,046
Rent vs Own
46.4% rent · 53.6% own
Severe rent burden
646.0

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
Predominantly Black (81%)
Race & ethnicity
Black 81% White 12% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Iranian 3% Romanian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 4% Other Indo-European 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
▼ -139.60%
Current HPI
130.9545
Rent YoY
▲ 5.20%
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

+166.7% since first listed
38 events — show timeline
  • 2026-06-10 Listed $240,000 REALCOMP
  • 2026-06-10 Listed $240,000 MiRealSource-MiMLS
  • 2026-05-01 Listing Removed MiRealSource-MiMLS
  • 2026-04-30 Listing Removed REALCOMP
  • 2026-03-23 Price Changed $249,999 MiRealSource-MiMLS
  • 2026-03-23 Price Changed $249,999 REALCOMP
  • 2026-02-24 Listed $275,000 REALCOMP
  • 2026-02-24 Listed $275,000 MiRealSource-MiMLS
  • 2026-02-24 Listing Removed MiRealSource-MiMLS
  • 2026-02-23 Listing Removed REALCOMP
  • 2026-02-20 Price Changed $275,000 MiRealSource-MiMLS
  • 2026-02-19 Price Changed $275,000 REALCOMP
  • 2026-02-15 Listed $220,000 REALCOMP
  • 2026-02-15 Listed $220,000 MiRealSource-MiMLS
  • 2026-02-13 Price Changed $230,000 MiRealSource-MiMLS
  • 2026-02-13 Price Changed $230,000 REALCOMP
  • 2026-02-13 Listing Removed MiRealSource-MiMLS
  • 2026-02-12 Listing Removed REALCOMP
  • 2026-01-06 Listing Removed MiRealSource-MiMLS
  • 2026-01-06 Listed $260,000 REALCOMP
  • 2026-01-06 Listed $260,000 MiRealSource-MiMLS
  • 2026-01-05 Listing Removed REALCOMP
  • 2025-12-08 Listed $290,000 REALCOMP
  • 2025-12-08 Listed $290,000 MiRealSource-MiMLS
  • 2020-08-03 Sold (Public Records) $56,000 Public Records
  • 2020-06-30 Sold (MLS) $56,000 MiRealSource-MiMLS
  • 2020-06-30 Sold (MLS) $56,000 REALCOMP
  • 2020-06-23 Pending MiRealSource-MiMLS
  • 2020-06-23 Pending REALCOMP
  • 2020-06-11 Price Changed $59,000 MiRealSource-MiMLS
  • 2020-06-10 Price Changed $59,000 REALCOMP
  • 2020-05-22 Listed $65,000 MiRealSource-MiMLS
  • 2020-05-22 Listed $65,000 REALCOMP
  • 2013-10-24 Listing Removed MiRealSource-MiMLS
  • 2013-10-18 Listed $29,900 MiRealSource-MiMLS
  • 2013-01-06 Listing Removed MiRealSource-MiMLS
  • 2012-09-17 Listed $39,900 MiRealSource-MiMLS
  • 2007-05-22 Sold (Public Records) $90,000 Public Records

Property tax history

+5.9%/yr

Latest (2025): $3,579 · -22.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…