CashFlowRE
Sign in Sign up
6808 Abington Ave
D Composite 41.42
Why this score? — see what drove the D 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 +20.8/30.0
  • DSCR +6.6/10.0
  • 1% rule +4.7/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • Schools +1.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$139,900

6808 Abington Ave · Detroit, MI 48228
4 bd · 1.0 ba · 1,434 sqft · SingleFamily public records · 7 Days on market
Built 1929 4,356 sqft lot Est $106k · 32% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

CLEAN BRICK COLONIAL, INVESTORS WILL LOVE . LRAGE HOME WITH 4+ BEDROOMS FOR THIS PRICE. POSITIVE CASH FLOW CITY. HURRY THIS ONE WILL GO QUICKLY

Key facts

  • 4,356 sq ft lot
  • Garage
  • Built 1929

Property features AI

Exterior

  • Parking: Detached garage (1.5 parking spaces)
  • Utilities: Natural gas heat; Public water (to property and at street); Public sewer at street
  • Home design: Residential property; 1 1/2-story structure; Built in 1929; Frontage approximately 35 feet
  • Construction: Basement foundation
  • Exterior features: Brick exterior; Paved street access

Interior

  • Bedrooms: Four bedrooms located on the second floor (approx. dimensions: 12 x 10; 10 x 10; 10; 10 x 10)
  • Bathrooms: Two full bathrooms (one on the second floor, one in the basement)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Total of 6 rooms; Finished basement

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 4-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $191 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $135k (3.4% below list).
  • Recommended offer: $135k (3.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.9% vs local median 10.2% in Detroit — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • At $1,351/mo this rent would consume 53% 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 $967 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.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 16y ago; this cycle's ask is 1313% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $12k; list at $140k implies a 1042% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $135,124 (3.4% below list)

Questions for the listing agent

  1. Built in 1929 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.97%
Cap rate
7.93%
Cash-on-cash
5.86%
DSCR
1.26
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$106,116
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6514 Woodmont Ave 0.19mi 3/1.0 (-1) 1,433 (-0%) 4mo $112,000 $78 83
7318 Clayburn St 0.28mi 3/1.0 (-1) 1,530 (+7%) 9mo $85,000 $56 63
6815 Mettetal St 0.23mi 3/2.0 (-1) 1,536 (+7%) 10mo $161,000 $105 60
6125 Rosemont Ave 0.67mi 3/1.0 (-1) 1,445 (+1%) 5mo $70,000 $48 59
6857 Woodmont Ave 0.11mi 3/1.5 (-1) 1,234 (-14%) 7mo $129,000 $105 59
7522 Forrer St 0.66mi 3/1.0 (-1) 1,425 (-1%) 7mo $75,000 $53 58
6303 Ashton Ave 0.53mi 4/2.5 1,509 (+5%) 9mo $130,000 $86 53
7041 Yinger Ave 0.73mi 4/2.0 1,513 (+6%) 3mo $185,000 $122 50
6380 Rosemont Ave 0.52mi 4/2.0 1,600 (+12%) 5mo $100,000 $63 49
6390 Archdale St 0.37mi 5/1.0 (+1) 1,600 (+12%) 12mo $40,000 $25 49
6303 Grandmont Ave 0.35mi 3/2.0 (-1) 1,230 (-14%) 4mo $90,000 $73 48
7800 Rutland St 0.59mi 3/1.0 (-1) 1,611 (+12%) 8mo $120,000 $74 40

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
-10.4%
Equity multiple
0.63×
Total profit
$-14,475
Equity at exit
$20,860
10-year hold
IRR
-5.6%
Equity multiple
0.68×
Total profit
$-12,355
Equity at exit
$12,096

Cash invested: $39,172 (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
8.6×

Monthly cashflow live

Estimated rent
$1,351 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$84 /mo · $1,010/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$191

Break-even live

Break-even rent $1,109
Max offer price $139,900
Occupancy floor 81%

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
$34,975
Closing costs
$4,197
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6761 Memorial Ave Detroit, MI 3.0 1.0 1060 $1,100 $1.04 24d 1 0.11mi
6474 Saint Marys St Detroit, MI 3.0 1.0 1237 $1,350 $1.09 43d 1 0.33mi
7312 Mansfield St Detroit, MI 4.0 1.0 1300 $1,400 $1.08 16d 1 0.46mi
6490 Stahelin Ave Detroit, MI 3.0 1.0 960 $1,299 $1.35 16d 1 0.78mi
8047 Robson St Detroit, MI 3.0 2.0 1184 $1,200 $1.01 43d 1 1.16mi
7283 Minock St Detroit, MI 3.0 1.5 1520 $1,200 $0.79 3d 1 1.20mi
8331 Whitcomb St Detroit, MI 4.0 1.0 1342 $1,350 $1.01 22d 1 1.22mi
8850 Rosemont Ave Detroit, MI 3.0 1.0 933 $1,100 $1.18 18d 1 1.32mi
8604 Whitcomb St Detroit, MI 3.0 2.0 1033 $1,300 $1.26 43d 1 1.35mi
8212 Lauder St Detroit, MI 3.0 1.0 1026 $1,150 $1.12 43d 1 1.35mi
8114 Marlowe St Unit home Detroit, MI 3.0 1.0 985 $1,350 $1.37 43d 1 1.35mi
5521 Fairlane Woods Dr Dearborn, MI 1.0–3.0 1.0–2.0 1164 $2,430 $2.09 1d 12 1.36mi
9108 Archdale St Detroit, MI 3.0 1.0 1000 $1,300 $1.30 5d 1 1.43mi

Listing history 8 events

  1. 2026-06-10
    status $139,900 Pending 7 DOM
  2. 2026-06-09
    days on market $139,900 Active 7 DOM
  3. 2026-06-08
    days on market $139,900 Active 6 DOM
  4. 2026-06-07
    days on market $139,900 Active 5 DOM
  5. 2026-06-04
    days on market $139,900 Active 2 DOM
  6. 2026-06-03
    statuslisting id $139,900 Active 1 DOM
  7. 2026-06-02
    remarks 699-char remark
  8. 2026-06-02
    listed $139,900 Coming Soon 1 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
$1,010 · $84/mo
Projected year-2 tax
$1,582 · $132/mo
Expected delta
+$572/yr (+$48/mo · 56.7%)

ⓘ 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 3/10 Moderate 2 unhealthy d/yr today · 4 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
$16,215
− Mortgage interest
−$7,837
− Property taxes
−$1,010
− Insurance
−$700
− Repairs & maintenance
−$1,297
− Management
−$1,297
− Depreciation
−$4,070
Taxable income
$5
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1
After-tax cash flow
$2,296/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

+1313.1% since first listed
6 events — show timeline
  • 2026-06-02 Coming Soon $139,900 MiRealSource-MiMLS
  • 2010-02-15 Sold (MLS) $12,250 REALCOMP
  • 2010-02-15 Sold (MLS) $12,250 MiRealSource-MiMLS
  • 2010-01-29 Listing Removed MiRealSource-MiMLS
  • 2010-01-23 Listed $9,900 REALCOMP
  • 2010-01-23 Listed $9,900 MiRealSource-MiMLS

Property tax history

-6.2%/yr

Latest (2025): $1,010 · -40.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…