CashFlowRE
Sign in Sign up
2651 Lakewood St
B- Composite 65.48
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 +8.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$105,000

2651 Lakewood St · Detroit, MI 48215
3 bd · 2.0 ba · 2,128 sqft · SingleFamily public records · 205 Days on market
Built 1923 6,098 sqft lot ↓ 25% since listing

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

Listing remarks MLS

This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

Key facts

  • Brick bungalow
  • Formal dining room
  • Full basement

Tags

BRICK BUNGALOWFULL BASEMENTFIREPLACEFORMAL DINING ROOMUPDATED KITCHENGRANITE COUNTERS

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/2.0-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $415 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Recommended offer: $92k (12.0% 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: 137 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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

  • Local home prices are declining (-3.0%/yr); year-one equity from $726 of loan paydown is wiped out by about $3k 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 + 3.0% rent growth), your $29k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 205 days — a 12% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 2y ago; this cycle's ask has dropped $60k (36%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $92,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 205 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1923 — 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
1.30%
Cap rate
11.04%
Cash-on-cash
16.95%
DSCR
1.75
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$340,480
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2651 Lakewood St 0.00mi 3/1.0 2,128 (0%) 1mo $105,000 $49 95
1108 Wayburn St 0.60mi 3/2.0 2,176 (+2%) 1mo $340,000 $156 68
1354 Lakepointe St 0.56mi 4/2.0 (+1) 2,172 (+2%) 12mo $442,000 $203 56
1239 Maryland St 0.49mi 4/2.0 (+1) 1,850 (-13%) 3mo $296,500 $160 48
1131 Wayburn Rd 0.55mi 3/2.0 2,006 (-6%) 22mo $272,500 $136 46
1364 Beaconsfield Ave 0.62mi 4/2.5 (+1) 2,000 (-6%) 11mo $365,000 $183 44
1365 Maryland St 0.45mi 3/1.5 2,315 (+9%) 23mo $272,500 $118 43
1357 Nottingham Dr 0.65mi 3/2.0 1,900 (-11%) 11mo $439,520 $231 43
1424 Lakepointe St 0.56mi 3/3.0 2,400 (+13%) 10mo $391,000 $163 40
1121 Maryland St 0.60mi 3/2.5 1,936 (-9%) 20mo $335,000 $173 38
1081 Lakepointe St 0.73mi 3/2.0 1,836 (-14%) 8mo $245,000 $133 37
4378 Lakewood St 0.68mi 4/2.5 (+1) 2,000 (-6%) 21mo $250,000 $125 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
8.2%
Equity multiple
1.32×
Total profit
$9,424
Equity at exit
$15,656
10-year hold
IRR
17.4%
Equity multiple
2.44×
Total profit
$42,205
Equity at exit
$9,078

Cash invested: $29,400 (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 48215

Home prices YoY
-24.1%
Active inventory
137
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,367 medium interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$70 /mo · $844/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$287
Net cashflow
$415

Break-even live

Break-even rent $841
Max offer price $105,000
Occupancy floor 65%

Sensitivity live

Price -10% $475 -5% $445 +0% $415 +5% $386 +10% $356
Rent -10% $307 -5% $361 +0% $415 +5% $469 +10% $523
Rate -1.0pp $468 -0.5pp $442 base $415 +0.5pp $388 +1.0pp $360

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
$26,250
Closing costs
$3,150
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1334 Maryland St Grosse Pointe Park, MI 2.0 1.0 1786 $1,200 $0.67 19d 1 0.49mi
2174 Springle St Detroit, MI 3.0 1.0 2256 $1,150 $0.51 3d 1 0.54mi
371 Piper Blvd Detroit, MI 3.0 1.5 2340 $2,000 $0.85 45d 1 1.41mi
832 Harcourt Rd Grosse Pointe Park, MI 2.0 2.5 1675 $1,850 $1.10 3d 1 1.44mi

Listing history 34 events

  1. 2026-04-02
    status Pending
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  2. 2026-04-02
    status Pending 508-char remark
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  3. 2026-04-01
    status Active
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  4. 2026-04-01
    status Back on Market 508-char remark
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  5. 2026-03-31
    status Pending
  6. 2026-03-27
    historical
  7. 2026-03-17
    status Pending
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  8. 2026-03-17
    status Pending 508-char remark
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  9. 2026-03-10
    status Active
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  10. 2026-03-10
    status Active 508-char remark
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  11. 2026-01-31
    status Pending
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  12. 2026-01-31
    status Pending 508-char remark
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  13. 2026-01-15
    price $105,000 508-char remark
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  14. 2026-01-14
    price $105,000
  15. 2026-01-06
    status Active
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  16. 2026-01-06
    status Active 508-char remark
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  17. 2025-12-28
    historical
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  18. 2025-12-28
    historical 508-char remark
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  19. 2025-12-23
    price $115,000 508-char remark
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  20. 2025-12-22
    price $115,000
  21. 2025-11-24
    price $125,000 508-char remark
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  22. 2025-11-24
    price $125,000
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  23. 2025-10-28
    price $135,000 508-char remark
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  24. 2025-10-27
    price $135,000
  25. 2025-10-01
    price $145,000 508-char remark
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  26. 2025-09-30
    price $145,000
  27. 2025-09-03
    price $155,000 508-char remark
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  28. 2025-09-03
    price $155,000
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  29. 2025-07-09
    listed $164,900 Active
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  30. 2025-07-09
    listed $164,900 Active 508-char remark
    Show marketing remark (508 chars)

    This is a Fannie Mae HomePath Property. Exceptional 3 Bedroom Brick Bungalow with Full Basement. Large open and Roomy Floorplan. Home has been fully repaired inside and out. Large Living Room with Fireplace and front sitting room. Formal Dining Room. Completely updated Kitchen with new Cabinets and Granite Counters. Fully renovated Bathroom. Upper Level 3rd bedroom has new HVAC runs and fixtures and only requires finishing. New Flooring and fixtures throughout. New interior doors and Trim. New Driveway.

  31. 2024-03-29
    historical
  32. 2024-03-29
    historical
  33. 2024-01-22
    listed $140,000 Active
  34. 2024-01-22
    listed $140,000 Active

ⓘ 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
$844 · $70/mo
Projected year-2 tax
$1,231 · $103/mo
Expected delta
+$386/yr (+$32/mo · 45.8%)

ⓘ 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 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
$16,407
− Mortgage interest
−$5,882
− Property taxes
−$844
− Insurance
−$525
− Repairs & maintenance
−$1,313
− Management
−$1,313
− Depreciation
−$3,055
Taxable income
$3,476
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$834
After-tax cash flow
$4,150/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
City population
572,865
Population (ZIP)
10,238

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 (87%)
Race & ethnicity
Black 87% White 9% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Romanian 1% Slovak 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
99% English-only · Spanish 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
▼ -60.84%
Current HPI
191.0405
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

-25.0% since first listed
34 events — show timeline
  • 2026-04-02 Pending REALCOMP
  • 2026-04-02 Pending MiRealSource-MiMLS
  • 2026-04-01 Relisted REALCOMP
  • 2026-04-01 Relisted MiRealSource-MiMLS
  • 2026-03-31 Pending REALCOMP
  • 2026-03-27 Listing Removed REALCOMP
  • 2026-03-17 Pending REALCOMP
  • 2026-03-17 Pending MiRealSource-MiMLS
  • 2026-03-10 Relisted REALCOMP
  • 2026-03-10 Relisted MiRealSource-MiMLS
  • 2026-01-31 Pending REALCOMP
  • 2026-01-31 Pending MiRealSource-MiMLS
  • 2026-01-15 Price Changed $105,000 MiRealSource-MiMLS
  • 2026-01-14 Price Changed $105,000 REALCOMP
  • 2026-01-06 Relisted REALCOMP
  • 2026-01-06 Relisted MiRealSource-MiMLS
  • 2025-12-28 Listing Removed MiRealSource-MiMLS
  • 2025-12-28 Listing Removed REALCOMP
  • 2025-12-23 Price Changed $115,000 MiRealSource-MiMLS
  • 2025-12-22 Price Changed $115,000 REALCOMP
  • 2025-11-24 Price Changed $125,000 MiRealSource-MiMLS
  • 2025-11-24 Price Changed $125,000 REALCOMP
  • 2025-10-28 Price Changed $135,000 MiRealSource-MiMLS
  • 2025-10-27 Price Changed $135,000 REALCOMP
  • 2025-10-01 Price Changed $145,000 MiRealSource-MiMLS
  • 2025-09-30 Price Changed $145,000 REALCOMP
  • 2025-09-03 Price Changed $155,000 MiRealSource-MiMLS
  • 2025-09-03 Price Changed $155,000 REALCOMP
  • 2025-07-09 Listed $164,900 REALCOMP
  • 2025-07-09 Listed $164,900 MiRealSource-MiMLS
  • 2024-03-29 Listing Removed MiRealSource-MiMLS
  • 2024-03-29 Listing Removed REALCOMP
  • 2024-01-22 Listed $140,000 MiRealSource-MiMLS
  • 2024-01-22 Listed $140,000 REALCOMP

Property tax history

+0.0%/yr

Latest (2025): $844 · -7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…