CashFlowRE
Sign in Sign up
19389 Hoover St
B- Composite 67.79
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 +7.5/15.0
  • Livability +3.7/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$95,000

19389 Hoover St · Detroit, MI 48205
4 bd · 1.0 ba · 908 sqft · Townhouse public records · 302 Days on market
Built 1948 3,049 sqft lot $105/sqft · 101% above area

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

Listing remarks MLS

Great investment opportunity. House hack or invest in this updated Detroit Duplex. Perfect for a first time home buyer or investor looking for 2 doors that are ready to start cash flowing. Previously rented at $2,600/month.

Key facts

  • 3,049 sq ft lot
  • Built 1948
  • Listed 302 days

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 townhouse listed at $95k.

Deal economics

  • At list price, monthly cash flow is $529 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $84k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.0% vs local median 10.1% in Detroit — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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 rising (+1.3%/yr); 376 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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).
  • This rent runs 45% of the median local income ($39k/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 $657 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 + 1.3% rent growth), your $27k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 302 days — a 12% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 16 sale attempts since 6y ago; this cycle's ask has dropped $155k (62%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $8k; list at $95k implies a 1167% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $83,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 302 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 1948 — 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
1.52%
Cap rate
12.97%
Cash-on-cash
23.86%
DSCR
2.06
GRM
5.5

CMA / ARV

ARV (median comp)
$47,165
List price
$95,000
Delta
101.42%
Verdict
OVERPRICED
Comps
3 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.33% rent growth · sell at horizon

5-year hold
IRR
15.2%
Equity multiple
1.60×
Total profit
$15,900
Equity at exit
$14,165
10-year hold
IRR
22.7%
Equity multiple
2.79×
Total profit
$47,725
Equity at exit
$8,214

Cash invested: $26,600 (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 48205

Home prices YoY
-28.1%
Rents YoY
1.3%
Active inventory
376
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,445 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$75 /mo · $899/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$303
Net cashflow
$529

Break-even live

Break-even rent $776
Max offer price $95,000
Occupancy floor 58%

Sensitivity live

Price -10% $583 -5% $556 +0% $529 +5% $502 +10% $475
Rent -10% $415 -5% $472 +0% $529 +5% $586 +10% $643
Rate -1.0pp $577 -0.5pp $553 base $529 +0.5pp $504 +1.0pp $479

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
$23,750
Closing costs
$2,850
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18681 Barlow St Detroit, MI 3.0 1.0 1041 $1,400 $1.34 25d 1 0.60mi
20091 Barlow St Detroit, MI 3.0 1.0 930 $1,300 $1.40 18d 1 0.65mi
19143 Fairport St Detroit, MI 3.0 1.0 1070 $1,225 $1.14 18d 1 0.71mi
20553 Hamburg St Detroit, MI 3.0 1.0 1074 $1,300 $1.21 4d 1 0.78mi
19170 Joann St Detroit, MI 4.0 1.0 1020 $1,400 $1.37 44d 1 0.79mi
20296 Waltham St Detroit, MI 3.0 1.5 986 $1,300 $1.32 18d 1 0.80mi
19220 Alcoy St Detroit, MI 3.0 1.0 1023 $1,350 $1.32 18d 1 0.85mi
18624 Fairport St Unit NA Detroit, MI 3.0 1.0 924 $1,450 $1.57 25d 1 0.85mi
18624 Fairport St Detroit, MI 3.0 1.0 874 $1,450 $1.66 23d 1 0.85mi
17851 Strasburg St Detroit, MI 3.0 1.0 1079 $1,100 $1.02 18d 1 0.87mi
20027 Alcoy St Detroit, MI 3.0 1.0 1000 $1,349 $1.35 18d 1 0.91mi
12807 Coleen Ave Warren, MI 3.0 1.0 1080 $1,250 $1.16 25d 1 1.03mi
20242 Hickory St Detroit, MI 3.0 1.0 747 $1,300 $1.74 12d 1 1.06mi
12846 Georgiana Ave Warren, MI 3.0 1.0 912 $1,300 $1.43 25d 1 1.08mi
20227 Pelkey St Detroit, MI 3.0 1.0 968 $1,350 $1.39 18d 1 1.08mi
13669 Pfent St Detroit, MI 3.0 2.0 1031 $1,374 $1.33 18d 1 1.08mi
8285 Rivard Ave Warren, MI 3.0 1.0 902 $1,549 $1.72 25d 1 1.13mi
8242 Jackson Ave Warren, MI 3.0 1.0 840 $1,198 $1.43 44d 1 1.18mi
19171 Cliff St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 17d 1 1.23mi
11319 Chalmers Ave Warren, MI 3.0 1.0 975 $1,500 $1.54 25d 1 1.34mi
13050 Couwlier Ave Warren, MI 3.0 1.0 850 $1,350 $1.59 25d 1 1.39mi
11700 Engleside St Detroit, MI 3.0 1.0 1000 $1,175 $1.18 44d 1 1.41mi
8640 Chalmers Ave Warren, MI 3.0 1.0 804 $1,423 $1.77 25d 1 1.43mi
11076 Hudson Ave Warren, MI 3.0 1.0 936 $1,395 $1.49 4d 1 1.46mi
8632 Studebaker Ave Warren, MI 3.0 1.0 761 $1,300 $1.71 4d 1 1.48mi

Listing history 50 events

  1. 2026-06-17
    statusdays on market $95,000 Pending 302 DOM
  2. 2026-06-15
    days on market $95,000 Active 301 DOM
  3. 2026-06-13
    days on market $95,000 Active 299 DOM
  4. 2026-06-13
    days on market $95,000 Active 298 DOM
  5. 2026-06-09
    days on market $95,000 Active 295 DOM
  6. 2026-06-08
    days on market $95,000 Active 294 DOM
  7. 2026-06-07
    days on market $95,000 Active 293 DOM
  8. 2026-06-04
    days on market $95,000 Active 290 DOM
  9. 2026-06-03
    days on market $95,000 Active 289 DOM
  10. 2026-06-01
    days on market $95,000 Active 287 DOM
  11. 2026-05-31
    days on market $95,000 Active 286 DOM
  12. 2026-03-26
    price $95,000 223-char remark
    Show marketing remark (223 chars)

    Great investment opportunity. House hack or invest in this updated Detroit Duplex. Perfect for a first time home buyer or investor looking for 2 doors that are ready to start cash flowing. Previously rented at $2,600/month.

  13. 2026-03-25
    status Active 223-char remark
    Show marketing remark (223 chars)

    Great investment opportunity. House hack or invest in this updated Detroit Duplex. Perfect for a first time home buyer or investor looking for 2 doors that are ready to start cash flowing. Previously rented at $2,600/month.

  14. 2026-03-25
    status Active 223-char remark
    Show marketing remark (223 chars)

    Great investment opportunity. House hack or invest in this updated Detroit Duplex. Perfect for a first time home buyer or investor looking for 2 doors that are ready to start cash flowing. Previously rented at $2,600/month.

  15. 2026-03-25
    price $95,000 223-char remark
    Show marketing remark (223 chars)

    Great investment opportunity. House hack or invest in this updated Detroit Duplex. Perfect for a first time home buyer or investor looking for 2 doors that are ready to start cash flowing. Previously rented at $2,600/month.

  16. 2026-03-12
    historical Accepting Backup Offers 223-char remark
    Show marketing remark (223 chars)

    Great investment opportunity. House hack or invest in this updated Detroit Duplex. Perfect for a first time home buyer or investor looking for 2 doors that are ready to start cash flowing. Previously rented at $2,600/month.

  17. 2026-03-12
    historical Active Under Contract 223-char remark
    Show marketing remark (223 chars)

    Great investment opportunity. House hack or invest in this updated Detroit Duplex. Perfect for a first time home buyer or investor looking for 2 doors that are ready to start cash flowing. Previously rented at $2,600/month.

  18. 2026-02-18
    price $100,000 223-char remark
    Show marketing remark (223 chars)

    Great investment opportunity. House hack or invest in this updated Detroit Duplex. Perfect for a first time home buyer or investor looking for 2 doors that are ready to start cash flowing. Previously rented at $2,600/month.

  19. 2026-02-18
    price $100,000 223-char remark
    Show marketing remark (223 chars)

    Great investment opportunity. House hack or invest in this updated Detroit Duplex. Perfect for a first time home buyer or investor looking for 2 doors that are ready to start cash flowing. Previously rented at $2,600/month.

  20. 2026-01-23
    status Active 223-char remark
    Show marketing remark (223 chars)

    Great investment opportunity. House hack or invest in this updated Detroit Duplex. Perfect for a first time home buyer or investor looking for 2 doors that are ready to start cash flowing. Previously rented at $2,600/month.

  21. 2026-01-23
    status Active 223-char remark
    Show marketing remark (223 chars)

    Great investment opportunity. House hack or invest in this updated Detroit Duplex. Perfect for a first time home buyer or investor looking for 2 doors that are ready to start cash flowing. Previously rented at $2,600/month.

  22. 2025-12-15
    historical Keep Showing-Contgcy Appl 223-char remark
    Show marketing remark (223 chars)

    Great investment opportunity. House hack or invest in this updated Detroit Duplex. Perfect for a first time home buyer or investor looking for 2 doors that are ready to start cash flowing. Previously rented at $2,600/month.

  23. 2025-12-15
    historical Active Under Contract 223-char remark
    Show marketing remark (223 chars)

    Great investment opportunity. House hack or invest in this updated Detroit Duplex. Perfect for a first time home buyer or investor looking for 2 doors that are ready to start cash flowing. Previously rented at $2,600/month.

  24. 2025-10-02
    price $225,000 223-char remark
    Show marketing remark (223 chars)

    Great investment opportunity. House hack or invest in this updated Detroit Duplex. Perfect for a first time home buyer or investor looking for 2 doors that are ready to start cash flowing. Previously rented at $2,600/month.

  25. 2025-10-01
    price $225,000 223-char remark
    Show marketing remark (223 chars)

    Great investment opportunity. House hack or invest in this updated Detroit Duplex. Perfect for a first time home buyer or investor looking for 2 doors that are ready to start cash flowing. Previously rented at $2,600/month.

  26. 2025-08-18
    listed $250,000 Active 223-char remark
    Show marketing remark (223 chars)

    Great investment opportunity. House hack or invest in this updated Detroit Duplex. Perfect for a first time home buyer or investor looking for 2 doors that are ready to start cash flowing. Previously rented at $2,600/month.

  27. 2025-08-18
    listed $250,000 Active 223-char remark
    Show marketing remark (223 chars)

    Great investment opportunity. House hack or invest in this updated Detroit Duplex. Perfect for a first time home buyer or investor looking for 2 doors that are ready to start cash flowing. Previously rented at $2,600/month.

  28. 2024-03-08
    historical
  29. 2024-01-03
    status Active
  30. 2024-01-03
    status Active
  31. 2024-01-03
    historical
  32. 2024-01-03
    historical
  33. 2024-01-01
    historical
  34. 2024-01-01
    historical
  35. 2023-12-26
    listed $120,000 Active
  36. 2023-12-08
    listed $120,000 Active
  37. 2023-12-08
    listed $120,000 Active
  38. 2022-01-19
    historical
  39. 2022-01-18
    historical
  40. 2021-12-31
    status Active
  41. 2021-12-23
    historical
  42. 2021-08-21
    price $75,000
  43. 2021-08-21
    price $75,000
  44. 2021-08-21
    status Active
  45. 2021-08-21
    status Active
  46. 2020-10-28
    historical
  47. 2020-10-28
    listed $70,000
  48. 2020-10-28
    historical
  49. 2020-10-28
    listed $70,000
  50. 2009-04-09
    soldstatus $7,500

ⓘ 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
$899 · $75/mo
Projected year-2 tax
$1,181 · $98/mo
Expected delta
+$282/yr (+$24/mo · 31.4%)

ⓘ 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 · 14 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
$17,341
− Mortgage interest
−$5,321
− Property taxes
−$899
− Insurance
−$475
− Repairs & maintenance
−$1,387
− Management
−$1,387
− Depreciation
−$2,764
Taxable income
$5,107
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,226
After-tax cash flow
$5,121/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)
34,187
Household income
$38,966
Rent vs Own
49.4% rent · 50.6% own
Severe rent burden
2121.0

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 (93%)
Race & ethnicity
Black 93% White 3% Two or more races 2%
Foreign-born
1% · Canada
Languages at home
98% 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
▼ -91.80%
Current HPI
235.0926
Rent YoY
▲ 1.33%
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

+21.8% since first listed
40 events — show timeline
  • 2026-03-26 Price Changed $95,000 MiRealSource-MiMLS
  • 2026-03-25 Relisted MiRealSource-MiMLS
  • 2026-03-25 Relisted REALCOMP
  • 2026-03-25 Price Changed $95,000 REALCOMP
  • 2026-03-12 Contingent MiRealSource-MiMLS
  • 2026-03-12 Contingent REALCOMP
  • 2026-02-18 Price Changed $100,000 MiRealSource-MiMLS
  • 2026-02-18 Price Changed $100,000 REALCOMP
  • 2026-01-23 Relisted MiRealSource-MiMLS
  • 2026-01-23 Relisted REALCOMP
  • 2025-12-15 Contingent MiRealSource-MiMLS
  • 2025-12-15 Contingent REALCOMP
  • 2025-10-02 Price Changed $225,000 MiRealSource-MiMLS
  • 2025-10-01 Price Changed $225,000 REALCOMP
  • 2025-08-18 Listed $250,000 REALCOMP
  • 2025-08-18 Listed $250,000 MiRealSource-MiMLS
  • 2024-03-08 Listing Removed REALCOMP
  • 2024-01-03 Relisted MiRealSource-MiMLS
  • 2024-01-03 Relisted REALCOMP
  • 2024-01-03 Listing Removed MiRealSource-MiMLS
  • 2024-01-03 Listing Removed REALCOMP
  • 2024-01-01 Listing Removed MiRealSource-MiMLS
  • 2024-01-01 Listing Removed REALCOMP
  • 2023-12-26 Listed $120,000 REALCOMP
  • 2023-12-08 Listed $120,000 MiRealSource-MiMLS
  • 2023-12-08 Listed $120,000 REALCOMP
  • 2022-01-19 Listing Removed REALCOMP
  • 2022-01-18 Listing Removed MiRealSource-MiMLS
  • 2021-12-31 Relisted MiRealSource-MiMLS
  • 2021-12-23 Listing Removed MiRealSource-MiMLS
  • 2021-08-21 Price Changed $75,000 MiRealSource-MiMLS
  • 2021-08-21 Price Changed $75,000 REALCOMP
  • 2021-08-21 Relisted MiRealSource-MiMLS
  • 2021-08-21 Relisted REALCOMP
  • 2020-10-28 Listed $70,000 MiRealSource-MiMLS
  • 2020-10-28 Listing Removed MiRealSource-MiMLS
  • 2020-10-28 Listed $70,000 REALCOMP
  • 2020-10-28 Listing Removed REALCOMP
  • 2009-04-09 Sold (Public Records) $7,500 Public Records
  • 2008-01-15 Sold (Public Records) $78,000 Public Records

Property tax history

-0.8%/yr

Latest (2025): $899 · -45.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…