CashFlowRE
Sign in Sign up
1693 Lee Pl
B- Composite 68.76
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
  • ARV discount +7.5/15.0
  • 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

$79,999

1693 Lee Pl · Detroit, MI 48206
5 bd · 1.5 ba · 1,363 sqft · Townhouse public records · 68 Days on market
Built 1916 3,049 sqft lot $59/sqft · 67% below area ↓ 18% since listing

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

Listing remarks MLS

Investor Special in Herman Kiefer Redevelopment Zone. A prime opportunity for investors ready to bring their vision to life. Major updates already completed including new windows, new roof, new electrical, new framing, new siding new front porch and back deck and new trim, all within a solid structure. Positioned for strong returns, this property is ideal for fix and flip, cash flow, or short term rental potential. The deep backyard adds additional value and flexibility for future use. Located in the heart of the Herman Kiefer redevelopment zone, just steps from The Congregation Detroit and minutes from the $3B Henry Ford Hospital expansion, this area is experiencing rapid growth and revitalization. A rare chance to invest in one of Detroit's most promising corridors with multiple exit strategies and long term upside. Available for package deal with 1710 Lee Pl. (20261018038)

Key facts

  • New framing
  • New siding
  • New front porch

Tags

NEW WINDOWSNEW ROOFNEW ELECTRICALNEW FRAMINGNEW SIDINGNEW FRONT PORCH

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/1.5-bath townhouse listed at $80k.

Deal economics

  • At list price, monthly cash flow is $977 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $80k).
  • Recommended offer: $75k (6.0% below list) — sets the bar for market timing.
  • Cap rate 20.9% vs local median 10.0% in Detroit — 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 73/100 on livability (#218 in MI) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: 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.
  • Zoned schools: Thirkell Elementarymiddle School (math 2% / reading 8%, grade F, #1,325 of 1,397 statewide, top 99%, 501 students, 91% FRL); Northwestern High School (math 10% / reading 10%, grade F, #659 of 713 statewide, top 97%, 358 students, 88% FRL) — zoned schools at 90% FRL track the district average.
  • Market conditions: Rents rising fast (+5.2%/yr); 275 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).
  • At $1,975/mo this rent would consume 53% 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 $553 of loan paydown is wiped out by about $2k 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 $22k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 68 days — a 6% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $30k (27%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $75,199 (6.0% below list)

Questions for the listing agent

  1. It's been on market 68 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1916 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 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
2.47%
Cap rate
20.94%
Cash-on-cash
52.32%
DSCR
3.33
GRM
3.4

CMA / ARV

ARV (median comp)
$244,330
List price
$79,999
Delta
-67.26%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 5.2% rent growth · sell at horizon

5-year hold
IRR
52.8%
Equity multiple
3.40×
Total profit
$53,757
Equity at exit
$11,928
10-year hold
IRR
59.0%
Equity multiple
7.53×
Total profit
$146,284
Equity at exit
$6,917

Cash invested: $22,400 (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
275
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,975 medium interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$131 /mo · $1,568/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$415
Net cashflow
$977

Break-even live

Break-even rent $739
Max offer price $79,999
Occupancy floor 46%

Sensitivity live

Price -10% $1,022 -5% $999 +0% $977 +5% $954 +10% $931
Rent -10% $821 -5% $899 +0% $977 +5% $1,055 +10% $1,133
Rate -1.0pp $1,017 -0.5pp $997 base $977 +0.5pp $956 +1.0pp $935

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
$20,000
Closing costs
$2,400
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
3031 Lawrence St Detroit, MI 4.0 1.0 1700 $1,600 $0.94 19d 1 1.24mi
4114 W Euclid St Detroit, MI 6.0 2.0 1500 $1,800 $1.20 46d 1 1.33mi

Listing history 9 events

  1. 2026-05-31
    days on market $79,999 Active 68 DOM
  2. 2026-04-29
    price $89,999 888-char remark
    Show marketing remark (888 chars)

    Investor Special in Herman Kiefer Redevelopment Zone. A prime opportunity for investors ready to bring their vision to life. Major updates already completed including new windows, new roof, new electrical, new framing, new siding new front porch and back deck and new trim, all within a solid structure. Positioned for strong returns, this property is ideal for fix and flip, cash flow, or short term rental potential. The deep backyard adds additional value and flexibility for future use. Located in the heart of the Herman Kiefer redevelopment zone, just steps from The Congregation Detroit and minutes from the $3B Henry Ford Hospital expansion, this area is experiencing rapid growth and revitalization. A rare chance to invest in one of Detroit's most promising corridors with multiple exit strategies and long term upside. Available for package deal with 1710 Lee Pl. (20261018038)

  3. 2026-04-28
    price $89,999 894-char remark
    Show marketing remark (894 chars)

    Investor Special in Herman Kiefer Redevelopment Zone. A prime opportunity for investors ready to bring their vision to life. Major updates already completed including new windows, new roof, new electrical, new framing, new siding new front porch and back deck and new trim, all within a solid structure. Positioned for strong returns, this property is ideal for fix and flip, cash flow, or short term rental potential. The deep backyard adds additional value and flexibility for future use. Located in the heart of the Herman Kiefer redevelopment zone, just steps from The Congregation Detroit and minutes from the $3B Henry Ford Hospital expansion, this area is experiencing rapid growth and revitalization. A rare chance to invest in one of Detroit’s most promising corridors with multiple exit strategies and long term upside. Available for package deal with 1710 Lee Pl. (20261018038)

  4. 2026-04-11
    price $94,900 888-char remark
    Show marketing remark (888 chars)

    Investor Special in Herman Kiefer Redevelopment Zone. A prime opportunity for investors ready to bring their vision to life. Major updates already completed including new windows, new roof, new electrical, new framing, new siding new front porch and back deck and new trim, all within a solid structure. Positioned for strong returns, this property is ideal for fix and flip, cash flow, or short term rental potential. The deep backyard adds additional value and flexibility for future use. Located in the heart of the Herman Kiefer redevelopment zone, just steps from The Congregation Detroit and minutes from the $3B Henry Ford Hospital expansion, this area is experiencing rapid growth and revitalization. A rare chance to invest in one of Detroit's most promising corridors with multiple exit strategies and long term upside. Available for package deal with 1710 Lee Pl. (20261018038)

  5. 2026-04-10
    price $94,900 894-char remark
    Show marketing remark (894 chars)

    Investor Special in Herman Kiefer Redevelopment Zone. A prime opportunity for investors ready to bring their vision to life. Major updates already completed including new windows, new roof, new electrical, new framing, new siding new front porch and back deck and new trim, all within a solid structure. Positioned for strong returns, this property is ideal for fix and flip, cash flow, or short term rental potential. The deep backyard adds additional value and flexibility for future use. Located in the heart of the Herman Kiefer redevelopment zone, just steps from The Congregation Detroit and minutes from the $3B Henry Ford Hospital expansion, this area is experiencing rapid growth and revitalization. A rare chance to invest in one of Detroit’s most promising corridors with multiple exit strategies and long term upside. Available for package deal with 1710 Lee Pl. (20261018038)

  6. 2026-04-05
    price $99,900 888-char remark
    Show marketing remark (888 chars)

    Investor Special in Herman Kiefer Redevelopment Zone. A prime opportunity for investors ready to bring their vision to life. Major updates already completed including new windows, new roof, new electrical, new framing, new siding new front porch and back deck and new trim, all within a solid structure. Positioned for strong returns, this property is ideal for fix and flip, cash flow, or short term rental potential. The deep backyard adds additional value and flexibility for future use. Located in the heart of the Herman Kiefer redevelopment zone, just steps from The Congregation Detroit and minutes from the $3B Henry Ford Hospital expansion, this area is experiencing rapid growth and revitalization. A rare chance to invest in one of Detroit's most promising corridors with multiple exit strategies and long term upside. Available for package deal with 1710 Lee Pl. (20261018038)

  7. 2026-04-04
    price $99,900 894-char remark
    Show marketing remark (894 chars)

    Investor Special in Herman Kiefer Redevelopment Zone. A prime opportunity for investors ready to bring their vision to life. Major updates already completed including new windows, new roof, new electrical, new framing, new siding new front porch and back deck and new trim, all within a solid structure. Positioned for strong returns, this property is ideal for fix and flip, cash flow, or short term rental potential. The deep backyard adds additional value and flexibility for future use. Located in the heart of the Herman Kiefer redevelopment zone, just steps from The Congregation Detroit and minutes from the $3B Henry Ford Hospital expansion, this area is experiencing rapid growth and revitalization. A rare chance to invest in one of Detroit’s most promising corridors with multiple exit strategies and long term upside. Available for package deal with 1710 Lee Pl. (20261018038)

  8. 2026-03-24
    listed $109,900 Active 894-char remark
    Show marketing remark (888 chars)

    Investor Special in Herman Kiefer Redevelopment Zone. A prime opportunity for investors ready to bring their vision to life. Major updates already completed including new windows, new roof, new electrical, new framing, new siding new front porch and back deck and new trim, all within a solid structure. Positioned for strong returns, this property is ideal for fix and flip, cash flow, or short term rental potential. The deep backyard adds additional value and flexibility for future use. Located in the heart of the Herman Kiefer redevelopment zone, just steps from The Congregation Detroit and minutes from the $3B Henry Ford Hospital expansion, this area is experiencing rapid growth and revitalization. A rare chance to invest in one of Detroit's most promising corridors with multiple exit strategies and long term upside. Available for package deal with 1710 Lee Pl. (20261018038)

  9. 2026-03-24
    listed $109,900 Active 888-char remark
    Show marketing remark (888 chars)

    Investor Special in Herman Kiefer Redevelopment Zone. A prime opportunity for investors ready to bring their vision to life. Major updates already completed including new windows, new roof, new electrical, new framing, new siding new front porch and back deck and new trim, all within a solid structure. Positioned for strong returns, this property is ideal for fix and flip, cash flow, or short term rental potential. The deep backyard adds additional value and flexibility for future use. Located in the heart of the Herman Kiefer redevelopment zone, just steps from The Congregation Detroit and minutes from the $3B Henry Ford Hospital expansion, this area is experiencing rapid growth and revitalization. A rare chance to invest in one of Detroit's most promising corridors with multiple exit strategies and long term upside. Available for package deal with 1710 Lee Pl. (20261018038)

ⓘ 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
$1,568 · $131/mo
Projected year-2 tax
$1,568 · $131/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥96°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
$23,699
− Mortgage interest
−$4,481
− Property taxes
−$1,568
− Insurance
−$400
− Repairs & maintenance
−$1,896
− Management
−$1,896
− Depreciation
−$2,327
Taxable income
$11,131
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,671
After-tax cash flow
$9,049/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

-18.1% since first listed
8 events — show timeline
  • 2026-04-29 Price Changed $89,999 MiRealSource-MiMLS
  • 2026-04-28 Price Changed $89,999 REALCOMP
  • 2026-04-11 Price Changed $94,900 MiRealSource-MiMLS
  • 2026-04-10 Price Changed $94,900 REALCOMP
  • 2026-04-05 Price Changed $99,900 MiRealSource-MiMLS
  • 2026-04-04 Price Changed $99,900 REALCOMP
  • 2026-03-24 Listed $109,900 REALCOMP
  • 2026-03-24 Listed $109,900 MiRealSource-MiMLS

Property tax history

+4.8%/yr

Latest (2025): $1,568 · +3036.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…