CashFlowRE
Sign in Sign up
8842 Longacre St
B- Composite 66.66
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
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$79,900

8842 Longacre St · Detroit, MI 48228
2 bd · 1.0 ba · 800 sqft · SingleFamily public records · 50 Days on market
Built 1944 4,792 sqft lot $100/sqft · 111% above area

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

Listing remarks MLS

Charming 2-bedroom, 1-bath brick ranch offering comfortable single-level living in Detroit! This home features a functional layout with a bright living area, spacious bedrooms, and a full bath. The classic brick exterior adds curb appeal and durability, while the detached 1-car garage provides convenient parking and extra storage. Ideal for first-time buyers or investors, this property offers great potential with room to make it your own. Conveniently located near major roads, shopping, and local amenities. Don't miss this opportunity!

Key facts

  • Bright living area
  • Extra storage
  • Single-level living

Tags

BRICK RANCHSINGLE-LEVEL LIVINGBRIGHT LIVING AREADETACHED GARAGECONVENIENT PARKINGEXTRA STORAGE

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Security: Smoke detector(s)
  • Utilities: Public water; Sewer available
  • Home design: Single family residence; One story; Ground-level entry with steps
  • Construction: Brick and vinyl siding exterior; Block foundation; Built above grade living area approximately 800 square feet
  • Exterior features: Porch; Paved road access

Interior

  • Kitchen: Free-standing gas range; Free-standing refrigerator
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central air conditioning
  • Interior features: Free-standing gas range; Free-standing refrigerator; Unfinished basement; Smoke detector(s)

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 $80k.

Deal economics

  • At list price, monthly cash flow is $373 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $78k (3.0% below list) — sets the bar for market timing.

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 soft (-2.3%/yr); 363 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • At $1,181/mo this rent would consume 46% of the median local household income ($31k/yr) (locally 4144% 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 $552 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 + 0.0% rent growth), your $22k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 18y ago; this cycle's ask has dropped $5k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $55k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1944 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $77,503 (3.0% below list)

Questions for the listing agent

  1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1944 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.48%
Cap rate
11.89%
Cash-on-cash
19.99%
DSCR
1.89
GRM
5.6

CMA / ARV

ARV (median comp)
$37,922
List price
$79,900
Delta
110.70%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9109 Stahelin Ave 0.61mi 2/1.0 836 (+4%) 3mo $25,000 $30 62
8883 Rutherford St 0.57mi 2/1.0 840 (+5%) 9mo $20,000 $24 57
8881 Rutherford St 0.57mi 2/1.0 840 (+5%) 9mo $20,000 $24 57
8068 Stahelin Ave 0.73mi 2/1.0 807 (+1%) 10mo $35,000 $43 56
16813 Tireman St 0.60mi 2/2.0 824 (+3%) 10mo $53,000 $64 55
8921 Rutherford St 0.58mi 2/1.0 857 (+7%) 9mo $20,000 $23 53
8686 Artesian St 0.63mi 3/1.0 (+1) 864 (+8%) 2mo $35,000 $41 51
8309 Brace St 0.61mi 3/1.5 (+1) 864 (+8%) 1mo $28,500 $33 50
9352 Rutland St 0.38mi 3/1.0 (+1) 915 (+14%) 6mo $15,000 $16 48
9950 Memorial St 0.68mi 3/1.0 (+1) 746 (-7%) 7mo $5,500 $7 46
7795 Penrod St 0.69mi 2/1.0 900 (+12%) 7mo $58,500 $65 41
9917 Rutland St 0.64mi 3/1.0 (+1) 900 (+12%) 9mo $100,000 $111 37

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
8.7%
Equity multiple
1.33×
Total profit
$7,354
Equity at exit
$11,913
10-year hold
IRR
15.2%
Equity multiple
2.06×
Total profit
$23,689
Equity at exit
$6,908

Cash invested: $22,372 (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 48228

Rents YoY
-2.3%
Active inventory
363
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,181 high interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$108 /mo · $1,297/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$373

Break-even live

Break-even rent $709
Max offer price $79,900
Occupancy floor 63%

Sensitivity live

Price -10% $418 -5% $395 +0% $373 +5% $350 +10% $328
Rent -10% $279 -5% $326 +0% $373 +5% $419 +10% $466
Rate -1.0pp $413 -0.5pp $393 base $373 +0.5pp $352 +1.0pp $331

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
$19,975
Closing costs
$2,397
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9108 Archdale St Detroit, MI 3.0 1.0 1000 $1,300 $1.30 5d 1 0.16mi
8850 Rosemont Ave Detroit, MI 3.0 1.0 933 $1,100 $1.18 18d 1 0.24mi
18401 Joy Rd Unit 8 Detroit, MI 1.0 1.0 600 $875 $1.46 44d 1 0.35mi
8451 Rosemont Ave Detroit, MI 3.0 1.0 867 $1,150 $1.33 44d 1 0.37mi
8262 Rosemont Ave Detroit, MI 3.0 1.0 836 $1,200 $1.44 5d 1 0.45mi
18450 W Chicago Detroit, MI 1.0–2.0 1.0 687 $1,117 $1.62 2d 15 0.56mi
9090 Stahelin Ave Detroit, MI 2.0 1.0 787 $1,250 $1.59 44d 1 0.56mi
9345 Rutherford St Unit 3 Detroit, MI 2.0 1.0 850 $1,050 $1.24 25d 1 0.67mi
9222 Forrer St Detroit, MI 3.0 1.0 947 $1,450 $1.53 17d 1 0.77mi
19301 Joy Rd Apt 1 Detroit, MI 2.0 1.0 750 $1,100 $1.47 44d 1 0.83mi
9936 Montrose St Detroit, MI 3.0 1.0 963 $1,200 $1.25 17d 1 0.99mi
9601 Greenfield Rd Detroit, MI 1.0 1.0 500 $725 $1.45 44d 1 1.00mi
8604 Whitcomb St Detroit, MI 3.0 2.0 1033 $1,300 $1.26 44d 1 1.00mi
19449 W Chicago St Detroit, MI 3.0 1.5 950 $1,500 $1.58 44d 1 1.01mi
9973 Winthrop St Detroit, MI 3.0 1.0 960 $1,400 $1.46 44d 1 1.03mi
7419 Rutherford St Detroit, MI 2.0 1.0 981 $1,150 $1.17 15d 1 1.08mi
11741 Penrod St Detroit, MI 3.0 1.0 1124 $1,400 $1.25 17d 1 1.11mi
9546 Sussex St Detroit, MI 3.0 1.0 1000 $1,400 $1.40 44d 1 1.15mi
9386 Coyle St Detroit, MI 3.0 1.0 1000 $1,300 $1.30 2d 1 1.15mi
11345 Greenfield Rd Detroit, MI 2.0 1.0 700 $1,050 $1.50 13d 1 1.17mi
9917 Sussex St Detroit, MI 2.0 1.0 800 $1,375 $1.72 44d 1 1.19mi
11393 Prest St Detroit, MI 3.0 1.0 900 $1,550 $1.72 17d 1 1.24mi
8283 Vaughan St Detroit, MI 3.0 1.0 1058 $1,294 $1.22 5d 1 1.25mi
6761 Memorial Ave Detroit, MI 3.0 1.0 1060 $1,100 $1.04 25d 1 1.27mi
11397 Whitcomb St Detroit, MI 3.0 1.0 1070 $1,400 $1.31 17d 1 1.29mi
8212 Lauder St Detroit, MI 3.0 1.0 1026 $1,150 $1.12 44d 1 1.32mi
7794 Vaughan St Detroit, MI 3.0 1.0 1000 $1,450 $1.45 17d 1 1.33mi
10015 Robson St Detroit, MI 3.0 2.0 1000 $1,400 $1.40 18d 1 1.33mi
14740 W Chicago Unit B Detroit, MI 2.0 1.0 900 $845 $0.94 44d 1 1.34mi
20237 W Chicago Detroit, MI 1.0 1.0 650 $850 $1.31 44d 1 1.35mi
7635 Evergreen Ave Detroit, MI 3.0 1.0 690 $1,350 $1.96 44d 1 1.38mi
12121 Montrose St Detroit, MI 3.0 1.0 874 $1,373 $1.57 22d 1 1.39mi
8114 Marlowe St Unit home Detroit, MI 3.0 1.0 985 $1,350 $1.37 44d 1 1.41mi
11634 Sussex St Detroit, MI 3.0 1.0 1091 $1,326 $1.22 25d 1 1.42mi
9590 Marlowe St Detroit, MI 2.0 1.0 877 $1,430 $1.63 44d 1 1.42mi
12611 Memorial St Unit 629104 Detroit, MI 1.0 1.0 700 $995 $1.42 44d 1 1.46mi
12611 Memorial St Unit 629203 Detroit, MI 1.0 1.0 635 $995 $1.57 25d 1 1.46mi
9401 Fielding St Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 1.46mi
20529 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 1.46mi
20431 Tireman St Detroit, MI 3.0 1.0 1020 $1,350 $1.32 18d 1 1.46mi

Listing history 30 events

  1. 2026-06-18
    days on market $79,900 Active 50 DOM
  2. 2026-06-17
    days on market $79,900 Active 49 DOM
  3. 2026-06-15
    days on market $79,900 Active 47 DOM
  4. 2026-06-13
    days on market $79,900 Active 45 DOM
  5. 2026-06-13
    days on market $79,900 Active 44 DOM
  6. 2026-06-09
    days on market $79,900 Active 41 DOM
  7. 2026-06-08
    days on market $79,900 Active 40 DOM
  8. 2026-06-07
    days on market $79,900 Active 39 DOM
  9. 2026-06-04
    days on market $79,900 Active 36 DOM
  10. 2026-06-03
    days on market $79,900 Active 35 DOM
    Show marketing remark (541 chars)

    Charming 2-bedroom, 1-bath brick ranch offering comfortable single-level living in Detroit! This home features a functional layout with a bright living area, spacious bedrooms, and a full bath. The classic brick exterior adds curb appeal and durability, while the detached 1-car garage provides convenient parking and extra storage. Ideal for first-time buyers or investors, this property offers great potential with room to make it your own. Conveniently located near major roads, shopping, and local amenities. Don't miss this opportunity!

  11. 2026-06-02
    pricedays on market $79,900 Active 34 DOM
  12. 2026-06-01
    days on market $84,900 Active 33 DOM
  13. 2026-05-31
    days on market $84,900 Active 32 DOM
  14. 2026-04-29
    listed $84,900 Active 547-char remark
    Show marketing remark (541 chars)

    Charming 2-bedroom, 1-bath brick ranch offering comfortable single-level living in Detroit! This home features a functional layout with a bright living area, spacious bedrooms, and a full bath. The classic brick exterior adds curb appeal and durability, while the detached 1-car garage provides convenient parking and extra storage. Ideal for first-time buyers or investors, this property offers great potential with room to make it your own. Conveniently located near major roads, shopping, and local amenities. Don't miss this opportunity!

  15. 2026-04-29
    listed $84,900 Active 541-char remark
    Show marketing remark (541 chars)

    Charming 2-bedroom, 1-bath brick ranch offering comfortable single-level living in Detroit! This home features a functional layout with a bright living area, spacious bedrooms, and a full bath. The classic brick exterior adds curb appeal and durability, while the detached 1-car garage provides convenient parking and extra storage. Ideal for first-time buyers or investors, this property offers great potential with room to make it your own. Conveniently located near major roads, shopping, and local amenities. Don't miss this opportunity!

  16. 2019-01-14
    soldstatus $55,000
  17. 2012-05-15
    historical
  18. 2012-05-15
    historical
  19. 2012-05-15
    historical
  20. 2012-04-15
    listed $14,900
  21. 2012-04-15
    listed $650
  22. 2012-04-15
    listed $14,900
  23. 2012-03-23
    historical
  24. 2012-03-22
    historical
  25. 2012-03-22
    historical
  26. 2011-09-23
    listed $650
  27. 2011-09-22
    listed $14,900
  28. 2011-09-22
    listed $14,900
  29. 2008-12-12
    soldstatus $4,900
  30. 2008-11-08
    listed $4,900

ⓘ 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
$1,297 · $108/mo
Projected year-2 tax
$1,297 · $108/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 ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 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
$14,174
− Mortgage interest
−$4,476
− Property taxes
−$1,297
− Insurance
−$400
− Repairs & maintenance
−$1,134
− Management
−$1,134
− Depreciation
−$2,324
Taxable income
$3,410
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$818
After-tax cash flow
$3,655/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)
50,117
Household income
$30,680
Rent vs Own
50.7% rent · 49.3% own
Severe rent burden
4144.0

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 (71%)
Race & ethnicity
Black 71% White 16% Two or more races 7% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Arab 2% Romanian 2% Lithuanian 1%
Foreign-born
11% · Canada
Languages at home
82% English-only · Arabic 11% Spanish 5%

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
▼ -160.81%
Current HPI
168.6843
Rent YoY
▼ -2.30%
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

+1530.6% since first listed
19 events — show timeline
  • 2026-06-03 Price Changed $79,900 MiRealSource-MiMLS
  • 2026-06-02 Price Changed $79,900 REALCOMP
  • 2026-04-29 Listed $84,900 REALCOMP
  • 2026-04-29 Listed $84,900 MiRealSource-MiMLS
  • 2019-01-14 Sold (Public Records) $55,000 Public Records
  • 2012-05-15 Listing Removed MiRealSource-MiMLS
  • 2012-05-15 Listing Removed REALCOMP
  • 2012-05-15 Listing Removed MiRealSource-MiMLS
  • 2012-04-15 Listed $650 MiRealSource-MiMLS
  • 2012-04-15 Listed $14,900 REALCOMP
  • 2012-04-15 Listed $14,900 MiRealSource-MiMLS
  • 2012-03-23 Listing Removed MiRealSource-MiMLS
  • 2012-03-22 Listing Removed REALCOMP
  • 2012-03-22 Listing Removed MiRealSource-MiMLS
  • 2011-09-23 Listed $650 MiRealSource-MiMLS
  • 2011-09-22 Listed $14,900 REALCOMP
  • 2011-09-22 Listed $14,900 MiRealSource-MiMLS
  • 2008-12-12 Sold (MLS) $4,900 REALCOMP
  • 2008-11-08 Listed $4,900 REALCOMP

Property tax history

+4.6%/yr

Latest (2025): $1,297 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…