CashFlowRE
Sign in Sign up
9251 Plainview Ave
D+ Composite 49.06
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 +20.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.6/10.0
  • 1% rule +4.9/10.0
  • 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

$110,000

9251 Plainview Ave · Detroit, MI 48228
2 bd · 1.0 ba · 902 sqft · SingleFamily public records · 222 Days on market
Built 1949 4,792 sqft lot $122/sqft · 99% above area

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

Key facts

  • 4,792 sq ft lot
  • Garage
  • Built 1949

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 $110k.

Deal economics

  • At list price, monthly cash flow is $148 ($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 $109k (0.6% below list).
  • Recommended offer: $97k (12.0% below list) — sets the bar for market timing.
  • 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; 35 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 71% 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).
  • This rent runs 43% of the median local income ($31k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 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.

Negotiation context

  • It's been on market 222 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 25y 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 $18k; list at $110k implies a 503% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 222 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 1949 — 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. 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?
  8. 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.
  9. 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.
  10. 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
0.99%
Cap rate
7.91%
Cash-on-cash
5.78%
DSCR
1.26
GRM
8.4

CMA / ARV

ARV (median comp)
$49,148
List price
$110,000
Delta
123.82%
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
9244 Heyden 0.16mi 2/1.0 801 (-11%) 0mo $35,000 $44 74
9012 Pierson St 0.51mi 3/1.0 (+1) 910 (+1%) 0mo $60,000 $66 69
9221 Grandville Ave 0.25mi 3/1.0 (+1) 971 (+8%) 2mo $135,000 $139 69
9072 Burt Rd 0.55mi 3/1.0 (+1) 906 (+0%) 2mo $57,000 $63 67
8225 Grandville Ave 0.72mi 2/1.0 906 (+0%) 2mo $36,500 $40 64
9317 Artesian St 0.44mi 2/1.0 994 (+10%) 1mo $25,000 $25 62
8686 Artesian St 0.59mi 3/1.0 (+1) 864 (-4%) 2mo $35,000 $41 59
8277 Stout St 0.67mi 3/1.0 (+1) 879 (-2%) 0mo $45,000 $51 59
9116 Patton St 0.36mi 3/1.0 (+1) 1,029 (+14%) 1mo $45,000 $44 54
9934 Warwick St 0.55mi 3/1.0 (+1) 1,018 (+13%) 2mo $70,000 $69 46
8651 Brace Street St 0.69mi 3/1.0 (+1) 987 (+9%) 2mo $60,000 $61 46
8234 Patton St 0.75mi 3/1.0 (+1) 1,010 (+12%) 2mo $60,000 $59 39

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
-10.6%
Equity multiple
0.62×
Total profit
$-11,589
Equity at exit
$16,401
10-year hold
IRR
-6.0%
Equity multiple
0.66×
Total profit
$-10,348
Equity at exit
$9,511

Cash invested: $30,800 (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
8.4×

Monthly cashflow live

Estimated rent
$1,093 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$92 /mo · $1,110/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$230
Net cashflow
$148

Break-even live

Break-even rent $905
Max offer price $110,000
Occupancy floor 81%

Sensitivity live

Price -10% $211 -5% $180 +0% $148 +5% $117 +10% $86
Rent -10% $62 -5% $105 +0% $148 +5% $192 +10% $235
Rate -1.0pp $204 -0.5pp $176 base $148 +0.5pp $120 +1.0pp $91

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
$27,500
Closing costs
$3,300
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19449 W Chicago St Detroit, MI 3.0 1.5 950 $1,500 $1.58 44d 1 0.23mi
20237 W Chicago Detroit, MI 1.0 1.0 650 $850 $1.31 44d 1 0.28mi
9401 Fielding St Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.37mi
20529 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.37mi
9410 Patton St Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.38mi
20541 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.38mi
20545 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.39mi
20522 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 0.39mi
20547 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.39mi
9404 Patton St Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.39mi
20550 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.40mi
19301 Joy Rd Apt 1 Detroit, MI 2.0 1.0 750 $1,100 $1.47 44d 1 0.41mi
20619 W Chicago Detroit, MI 2.0 1.0 950 $1,200 $1.26 44d 1 0.42mi
9090 Stahelin Ave Detroit, MI 2.0 1.0 787 $1,250 $1.59 44d 1 0.53mi
9059 Burt Rd Detroit, MI 3.0 1.0 980 $1,400 $1.43 44d 1 0.58mi
8283 Vaughan St Detroit, MI 3.0 1.0 1058 $1,294 $1.22 5d 1 0.61mi
20921 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 0.61mi
20935 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.62mi
20937 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 0.63mi
20945 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 0.63mi
9416 Trinity St Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 0.63mi
18450 W Chicago Detroit, MI 1.0–2.0 1.0 687 $1,117 $1.62 2d 15 0.74mi
11652 Fielding St Detroit, MI 3.0 1.0 1000 $1,386 $1.39 44d 1 0.80mi
18401 Joy Rd Unit 8 Detroit, MI 1.0 1.0 600 $875 $1.46 44d 1 0.81mi
8270 Trinity St Detroit, MI 3.0 1.0 806 $1,528 $1.90 44d 1 0.85mi
20431 Tireman St Detroit, MI 3.0 1.0 1020 $1,350 $1.32 18d 1 0.86mi
7794 Vaughan St Detroit, MI 3.0 1.0 1000 $1,450 $1.45 17d 1 0.86mi
8850 Rosemont Ave Detroit, MI 3.0 1.0 933 $1,100 $1.18 18d 1 0.87mi
12084 Vaughan St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 17d 1 0.93mi
8451 Rosemont Ave Detroit, MI 3.0 1.0 867 $1,150 $1.33 44d 1 0.95mi
7635 Evergreen Ave Detroit, MI 3.0 1.0 690 $1,350 $1.96 44d 1 1.01mi
9108 Archdale St Detroit, MI 3.0 1.0 1000 $1,300 $1.30 5d 1 1.02mi
8262 Rosemont Ave Detroit, MI 3.0 1.0 836 $1,200 $1.44 5d 1 1.03mi
11741 Penrod St Detroit, MI 3.0 1.0 1124 $1,400 $1.25 17d 1 1.11mi
7411 Stout St Detroit, MI 3.0 1.0 888 $1,428 $1.61 13d 1 1.12mi

Listing history 19 events

  1. 2026-06-18
    days on market $110,000 Active 222 DOM
  2. 2026-06-17
    days on market $110,000 Active 221 DOM
  3. 2026-06-15
    days on market $110,000 Active 219 DOM
  4. 2026-06-13
    days on market $110,000 Active 217 DOM
  5. 2026-06-13
    days on market $110,000 Active 216 DOM
  6. 2026-06-09
    days on market $110,000 Active 213 DOM
  7. 2026-06-08
    days on market $110,000 Active 212 DOM
  8. 2026-06-07
    days on market $110,000 Active 211 DOM
  9. 2026-06-04
    days on market $110,000 Active 208 DOM
  10. 2026-06-03
    days on market $110,000 Active 207 DOM
  11. 2026-06-01
    days on market $110,000 Active 205 DOM
  12. 2026-05-31
    days on market $110,000 Active 204 DOM
  13. 2025-11-08
    listed $110,000 Active
  14. 2025-11-08
    listed $110,000 Active
  15. 2006-11-17
    soldstatus $18,256
  16. 2006-08-04
    listed $18,000
  17. 2002-07-26
    soldstatus $63,000
  18. 2001-10-31
    historical
  19. 2001-09-28
    listed $62,900

ⓘ 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
$1,110 · $92/mo
Projected year-2 tax
$1,402 · $117/mo
Expected delta
+$292/yr (+$24/mo · 26.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 2/10 Low FEMA zone X (unshaded) · 3% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°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
$13,117
− Mortgage interest
−$6,162
− Property taxes
−$1,110
− Insurance
−$550
− Repairs & maintenance
−$1,049
− Management
−$1,049
− Depreciation
−$3,200
Taxable loss
−$3
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1
After-tax cash flow
$1,781/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

+74.9% since first listed
7 events — show timeline
  • 2025-11-08 Listed $110,000 MiRealSource-MiMLS
  • 2025-11-08 Listed $110,000 REALCOMP
  • 2006-11-17 Sold (MLS) $18,256 REALCOMP
  • 2006-08-04 Listed $18,000 REALCOMP
  • 2002-07-26 Sold (Public Records) $63,000 Public Records
  • 2001-10-31 Listing Removed REALCOMP
  • 2001-09-28 Listed $62,900 REALCOMP

Property tax history

-3.3%/yr

Latest (2025): $1,110 · -53.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…