CashFlowRE
Sign in Sign up
7646 Brace St
B- Composite 66.14
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 +6.8/15.0
  • 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

$69,000

7646 Brace St · Detroit, MI 48228
2 bd · 1.0 ba · 785 sqft · SingleFamily public records · 114 Days on market
Built 1925 4,356 sqft lot $88/sqft · at area comps Est $68k · at est.

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

Listing remarks MLS

Welcome to 7646 Brace St, a solid Detroit home offering great potential for homeowners or investors. This property features a functional layout, a spacious living area, and a large yard perfect for outdoor use. Conveniently located near major roads, schools, and shopping, this home is ready for your personal touch. Don't miss this opportunity to add a strong property to your portfolio or make it your next home!

Key facts

  • Spacious living area
  • Large yard
  • Functional layout

Tags

FUNCTIONAL LAYOUTSPACIOUS LIVING AREALARGE YARDCONVENIENTLY LOCATED

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 $69k.

Deal economics

  • At list price, monthly cash flow is $397 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Recommended offer: $63k (9.0% below list) — sets the bar for market timing.
  • Cap rate 13.2% vs local median 10.1% 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: 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); 369 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% 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 $1,185/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 $477 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 $19k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 114 days — a 9% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
  • 15 sale attempts since 23y 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.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $62,790 (9.0% below list)

Questions for the listing agent

  1. It's been on market 114 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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
1.72%
Cap rate
13.20%
Cash-on-cash
24.67%
DSCR
2.10
GRM
4.9

CMA / ARV

ARV (median comp)
$67,884
List price
$69,000
Delta
1.64%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7313 Grandville Ave 0.39mi 2/1.0 765 (-2%) 0mo $70,000 $92 77
8062 Grandville Ave 0.41mi 2/1.0 732 (-7%) 6mo $60,000 $82 64
7320 Westwood St 0.42mi 3/1.0 (+1) 738 (-6%) 2mo $115,000 $156 64
6884 Memorial Ave 0.74mi 2/1.5 786 (+0%) 1mo $70,000 $89 62
7275 Auburn St 0.57mi 3/1.0 (+1) 803 (+2%) 5mo $60,000 $75 60
7282 Plainview Ave 0.60mi 2/1.0 730 (-7%) 1mo $19,000 $26 60
7756 Westwood St 0.39mi 3/1.0 (+1) 871 (+11%) 2mo $90,000 $103 57
8309 Brace St 0.43mi 3/1.5 (+1) 864 (+10%) 1mo $28,500 $33 55
6803 Grandville Ave 0.56mi 2/1.0 700 (-11%) 2mo $32,000 $46 54
6783 Westwood St 0.62mi 3/1.0 (+1) 836 (+6%) 4mo $65,000 $78 52
8686 Artesian St 0.67mi 3/1.0 (+1) 864 (+10%) 2mo $35,000 $41 46
6387 Warwick St 0.75mi 3/1.0 (+1) 891 (+14%) 7mo $70,000 $79 32

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
14.4%
Equity multiple
1.55×
Total profit
$10,703
Equity at exit
$10,288
10-year hold
IRR
20.6%
Equity multiple
2.49×
Total profit
$28,706
Equity at exit
$5,966

Cash invested: $19,320 (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
369
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,185 high interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$148 /mo · $1,778/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$397

Break-even live

Break-even rent $682
Max offer price $69,000
Occupancy floor 61%

Sensitivity live

Price -10% $436 -5% $417 +0% $397 +5% $378 +10% $358
Rent -10% $304 -5% $350 +0% $397 +5% $444 +10% $491
Rate -1.0pp $432 -0.5pp $415 base $397 +0.5pp $379 +1.0pp $361

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
$17,250
Closing costs
$2,070
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8262 Rosemont Ave Detroit, MI 3.0 1.0 836 $1,200 $1.44 6d 1 0.44mi
8451 Rosemont Ave Detroit, MI 3.0 1.0 867 $1,150 $1.33 45d 1 0.53mi
6490 Stahelin Ave Detroit, MI 3.0 1.0 960 $1,299 $1.35 18d 1 0.64mi
7635 Evergreen Ave Detroit, MI 3.0 1.0 690 $1,350 $1.96 45d 1 0.66mi
18401 Joy Rd Unit 8 Detroit, MI 1.0 1.0 600 $875 $1.46 45d 1 0.67mi
7794 Vaughan St Detroit, MI 3.0 1.0 1000 $1,450 $1.45 18d 1 0.70mi
19301 Joy Rd Apt 1 Detroit, MI 2.0 1.0 750 $1,100 $1.47 45d 1 0.74mi
8850 Rosemont Ave Detroit, MI 3.0 1.0 933 $1,100 $1.18 19d 1 0.77mi
6761 Memorial Ave Detroit, MI 3.0 1.0 1060 $1,100 $1.04 25d 1 0.79mi
8283 Vaughan St Detroit, MI 3.0 1.0 1058 $1,294 $1.22 6d 1 0.82mi
7411 Stout St Detroit, MI 3.0 1.0 888 $1,428 $1.61 13d 1 0.85mi
20431 Tireman St Detroit, MI 3.0 1.0 1020 $1,350 $1.32 18d 1 0.88mi
9090 Stahelin Ave Detroit, MI 2.0 1.0 787 $1,250 $1.59 45d 1 0.89mi
6980 Town Ln Dearborn Heights, MI 1.0 1.0 600 $895 $1.49 18d 1 0.98mi
9108 Archdale St Detroit, MI 3.0 1.0 1000 $1,300 $1.30 6d 1 1.00mi
7419 Rutherford St Detroit, MI 2.0 1.0 981 $1,150 $1.17 16d 1 1.09mi
5777 Southfield Fwy Detroit, MI 2.0 1.0–2.0 667 $1,540 $2.31 4d 10 1.15mi
18450 W Chicago Detroit, MI 1.0–2.0 1.0 687 $1,117 $1.62 3d 15 1.19mi
19449 W Chicago St Detroit, MI 3.0 1.5 950 $1,500 $1.58 45d 1 1.24mi
8270 Trinity St Detroit, MI 3.0 1.0 806 $1,528 $1.90 45d 1 1.25mi
5965 Evergreen Rd Dearborn Heights, MI 1.0–2.0 1.0 825 $1,350 $1.64 6d 1 1.26mi
20237 W Chicago Detroit, MI 1.0 1.0 650 $850 $1.31 45d 1 1.41mi
9059 Burt Rd Detroit, MI 3.0 1.0 980 $1,400 $1.43 45d 1 1.44mi
9401 Fielding St Detroit, MI 2.0 1.0 1000 $900 $0.90 45d 1 1.48mi
20529 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 45d 1 1.48mi
9410 Patton St Detroit, MI 2.0 1.0 1000 $900 $0.90 45d 1 1.48mi
20541 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 45d 1 1.49mi
9404 Patton St Detroit, MI 2.0 1.0 1000 $900 $0.90 45d 1 1.49mi
20545 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 45d 1 1.49mi
20547 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 45d 1 1.49mi
5521 Fairlane Woods Dr Dearborn, MI 1.0–3.0 1.0–2.0 1164 $2,061 $1.77 0d 10 1.49mi

Listing history 47 events

  1. 2026-06-21
    days on market $69,000 Active 114 DOM
  2. 2026-06-18
    days on market $69,000 Active 111 DOM
  3. 2026-06-17
    days on market $69,000 Active 110 DOM
  4. 2026-06-15
    days on market $69,000 Active 108 DOM
  5. 2026-06-13
    days on market $69,000 Active 106 DOM
  6. 2026-06-13
    days on market $69,000 Active 105 DOM
  7. 2026-06-09
    days on market $69,000 Active 102 DOM
  8. 2026-06-08
    days on market $69,000 Active 101 DOM
  9. 2026-06-07
    days on market $69,000 Active 100 DOM
  10. 2026-06-04
    days on market $69,000 Active 97 DOM
  11. 2026-06-03
    days on market $69,000 Active 96 DOM
  12. 2026-06-01
    days on market $69,000 Active 94 DOM
  13. 2026-05-31
    days on market $69,000 Active 93 DOM
  14. 2026-02-26
    listed $69,000 Active 414-char remark
    Show marketing remark (420 chars)

    Welcome to 7646 Brace St, a solid Detroit home offering great potential for homeowners or investors. This property features a functional layout, a spacious living area, and a large yard perfect for outdoor use. Conveniently located near major roads, schools, and shopping, this home is ready for your personal touch. Don’t miss this opportunity to add a strong property to your portfolio or make it your next home!

  15. 2026-02-26
    listed $69,000 Active 420-char remark
    Show marketing remark (420 chars)

    Welcome to 7646 Brace St, a solid Detroit home offering great potential for homeowners or investors. This property features a functional layout, a spacious living area, and a large yard perfect for outdoor use. Conveniently located near major roads, schools, and shopping, this home is ready for your personal touch. Don’t miss this opportunity to add a strong property to your portfolio or make it your next home!

  16. 2026-02-19
    historical
  17. 2025-11-20
    listed $85,000 Active
  18. 2025-11-20
    listed $85,000 Active
  19. 2025-11-18
    historical
  20. 2022-02-03
    historical
  21. 2022-02-03
    historical
  22. 2022-01-26
    price $35,000
  23. 2022-01-25
    price $35,000
  24. 2022-01-18
    listed $40,000 Active
  25. 2022-01-18
    listed $40,000 Active
  26. 2008-04-25
    historical
  27. 2008-04-25
    historical
  28. 2008-04-08
    listed $7,900
  29. 2008-04-08
    listed $7,900
  30. 2008-03-15
    historical
  31. 2008-03-15
    historical
  32. 2007-11-15
    listed $13,250
  33. 2007-11-15
    listed $13,250
  34. 2007-03-12
    soldstatus $66,000
  35. 2004-09-02
    soldstatus $14,500
  36. 2004-08-02
    historical
  37. 2004-07-15
    historical
  38. 2004-03-27
    listed $29,900
  39. 2004-03-27
    listed $29,900
  40. 2004-03-14
    historical
  41. 2004-02-16
    listed $44,900
  42. 2003-12-10
    historical
  43. 2003-09-03
    listed $49,900
  44. 2003-09-02
    historical
  45. 2003-06-04
    listed $54,900
  46. 1998-02-02
    soldstatus $48,900
  47. 1996-11-25
    soldstatus $5,300

ⓘ 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
$1,778 · $148/mo
Projected year-2 tax
$1,778 · $148/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 ≥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
$14,217
− Mortgage interest
−$3,865
− Property taxes
−$1,778
− Insurance
−$345
− Repairs & maintenance
−$1,137
− Management
−$1,137
− Depreciation
−$2,007
Taxable income
$3,947
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$947
After-tax cash flow
$3,819/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

+1201.9% since first listed
34 events — show timeline
  • 2026-02-26 Listed $69,000 REALCOMP
  • 2026-02-26 Listed $69,000 MiRealSource-MiMLS
  • 2026-02-19 Listing Removed MiRealSource-MiMLS
  • 2025-11-20 Listed $85,000 MiRealSource-MiMLS
  • 2025-11-20 Listed $85,000 REALCOMP
  • 2025-11-18 Coming Soon MiRealSource-MiMLS
  • 2022-02-03 Listing Removed REALCOMP
  • 2022-02-03 Listing Removed MiRealSource-MiMLS
  • 2022-01-26 Price Changed $35,000 MiRealSource-MiMLS
  • 2022-01-25 Price Changed $35,000 REALCOMP
  • 2022-01-18 Listed $40,000 MiRealSource-MiMLS
  • 2022-01-18 Listed $40,000 REALCOMP
  • 2008-04-25 Listing Removed MiRealSource-MiMLS
  • 2008-04-25 Listing Removed REALCOMP
  • 2008-04-08 Listed $7,900 MiRealSource-MiMLS
  • 2008-04-08 Listed $7,900 REALCOMP
  • 2008-03-15 Listing Removed MiRealSource-MiMLS
  • 2008-03-15 Listing Removed REALCOMP
  • 2007-11-15 Listed $13,250 MiRealSource-MiMLS
  • 2007-11-15 Listed $13,250 REALCOMP
  • 2007-03-12 Sold (Public Records) $66,000 Public Records
  • 2004-09-02 Sold (MLS) $14,500 MiRealSource-MiMLS
  • 2004-08-02 Listing Removed MiRealSource-MiMLS
  • 2004-07-15 Listing Removed REALCOMP
  • 2004-03-27 Listed $29,900 REALCOMP
  • 2004-03-27 Listed $29,900 MiRealSource-MiMLS
  • 2004-03-14 Listing Removed REALCOMP
  • 2004-02-16 Listed $44,900 REALCOMP
  • 2003-12-10 Listing Removed REALCOMP
  • 2003-09-03 Listed $49,900 REALCOMP
  • 2003-09-02 Listing Removed REALCOMP
  • 2003-06-04 Listed $54,900 REALCOMP
  • 1998-02-02 Sold (Public Records) $48,900 Public Records
  • 1996-11-25 Sold (Public Records) $5,300 Public Records

Property tax history

+17.4%/yr

Latest (2025): $1,778 · +158.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…