CashFlowRE
Sign in Sign up
9536 Plainview Ave
B Composite 70.32
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 +28.5/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.3/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0

$69,900

9536 Plainview Ave · Detroit, MI 48228 1680
2 bd · 1.0 ba · 699 sqft · SingleFamily public records · 1 Days on market
Built 1942 5,227 sqft lot

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

Listing remarks

Your newest investment opportunity or first home awaits! With many of the major updates already completed, this property is ready for your personal touch and finishing vision. Recent improvements include a newer roof, updated plumbing, electrical, and furnace, helping to take care of the big-ticket items. While the home still requires some TLC and cosmetic updates, the groundwork has been laid for its next owner to add value and make it their own. Whether you're an investor looking for your next project or a buyer seeking an affordable home with solid fundamentals, this property offers excellent potential and also there's a lot next to the home that could be purchased through the Detroit la

Key facts

  • Updated electrical
  • Newer roof
  • Updated furnace

Tags

NEWER ROOFUPDATED PLUMBINGUPDATED ELECTRICALUPDATED FURNACE

Property features AI

Finance

  • Other: Property type: Residential; Approx. 0.12 acres; Frontage approximately 12 feet

Exterior

  • Utilities: Public water
  • Home design: Residential single-story; Built in 1942; Basement entry level
  • Construction: Aluminum construction; Basement foundation
  • Exterior features: Aluminum exterior; Paved street access

Interior

  • Bedrooms: Entry-level primary bedroom (12 x 12) with carpet; Entry-level second bedroom (8 x 8) with carpet
  • Flooring: Carpet in bedrooms; Ceramic in bathroom
  • Bathrooms: One full bathroom on entry level with ceramic flooring (approx. 6 x 6)
  • Heating & cooling: Forced air heating; Natural gas fuel
  • Interior features: 3 total rooms; Unfinished 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 2-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $229 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).

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: 1 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 71% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($483 loan paydown + $2k appreciation (3.0% local appreciation)).
  • 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 $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 12y ago; this cycle's ask is 75% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: property tax is 2.9% of price; built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $69,900

Questions for the listing agent

  1. Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.43%
Cap rate
10.22%
Cash-on-cash
14.03%
DSCR
1.62
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$39,144
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9271 Minock St 0.21mi 3/1.0 (+1) 736 (+5%) 12mo $85,714 $116 66
9107 Vaughan St 0.34mi 2/1.0 732 (+5%) 12mo $47,000 $64 66
8645 Fielding St 0.71mi 2/1.0 693 (-1%) 2mo $39,000 $56 64
9244 Heyden 0.29mi 2/1.0 801 (+15%) 0mo $35,000 $44 62
9101 Heyden St 0.38mi 2/1.0 740 (+6%) 13mo $40,000 $54 62
8611 Stout St 0.71mi 2/1.0 693 (-1%) 13mo $35,000 $51 55
8900 Artesian St 0.61mi 2/1.0 746 (+7%) 10mo $35,000 $47 51
11355 Artesian St 0.53mi 2/1.5 744 (+6%) 15mo $20,000 $27 50
9046 Grandville Ave 0.44mi 2/1.0 787 (+13%) 11mo $72,000 $91 50
8863 Vaughan St 0.49mi 3/1.0 (+1) 800 (+14%) 4mo $58,500 $73 45
11720 Minock St 0.59mi 3/1.5 (+1) 771 (+10%) 5mo $95,000 $123 44
11697 Stahelin Ave 0.73mi 2/1.0 774 (+11%) 15mo $16,000 $21 36

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
20.7%
Equity multiple
2.18×
Total profit
$23,064
Equity at exit
$31,430
10-year hold
IRR
21.9%
Equity multiple
4.16×
Total profit
$61,773
Equity at exit
$48,437

Cash invested: $19,572 (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 1680

Active inventory
1
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,003 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$167 /mo · $2,009/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$211
Net cashflow
$229

Break-even live

Break-even rent $713
Max offer price $69,900
Occupancy floor 72%

Sensitivity live

Price -10% $268 -5% $249 +0% $229 +5% $209 +10% $189
Rent -10% $150 -5% $189 +0% $229 +5% $269 +10% $308
Rate -1.0pp $264 -0.5pp $247 base $229 +0.5pp $211 +1.0pp $192

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
$17,475
Closing costs
$2,097
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
20237 W Chicago Detroit, MI 1.0 1.0 650 $850 $1.31 44d 1 0.22mi
19301 Joy Rd Apt 1 Detroit, MI 2.0 1.0 750 $1,100 $1.47 44d 1 0.58mi
18450 W Chicago Detroit, MI 1.0–2.0 1.0 687 $1,117 $1.62 2d 15 0.71mi
18401 Joy Rd Unit 8 Detroit, MI 1.0 1.0 600 $875 $1.46 44d 1 0.91mi
7635 Evergreen Ave Detroit, MI 3.0 1.0 690 $1,350 $1.96 44d 1 1.22mi
12875 Faust Ave Detroit, MI 2.0 1.0 735 $1,200 $1.63 5d 1 1.40mi
12867 Westbrook St Detroit, MI 2.0 1.0 736 $1,050 $1.43 44d 1 1.43mi

Listing history 2 events

  1. 2026-06-17
    remarks 699-char remark
  2. 2026-06-17
    listed $69,900 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
$2,009 · $167/mo
Projected year-2 tax
$2,009 · $167/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 3/10 Moderate FEMA zone X (unshaded) · 14% 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
$12,030
− Mortgage interest
−$3,915
− Property taxes
−$2,009
− Insurance
−$350
− Repairs & maintenance
−$962
− Management
−$962
− Depreciation
−$2,033
Taxable income
$1,798
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$432
After-tax cash flow
$2,315/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

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%

Not yet ingested

Political lean
Race & ethnicity
Common origin
Civics

Market trends

HPI YoY
Current HPI
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

+1897.1% since first listed
13 events — show timeline
  • 2026-06-17 Coming Soon $69,900 MiRealSource-MiMLS
  • 2023-12-02 Listing Removed MiRealSource-MiMLS
  • 2023-12-01 Listing Removed REALCOMP
  • 2023-09-23 Price Changed $35,000 MiRealSource-MiMLS
  • 2023-09-23 Price Changed $35,000 REALCOMP
  • 2023-09-16 Listed $40,000 MiRealSource-MiMLS
  • 2023-09-16 Listed $40,000 REALCOMP
  • 2023-09-15 Coming Soon MiRealSource-MiMLS
  • 2023-09-15 Coming Soon REALCOMP
  • 2015-01-02 Listing Removed REALCOMP
  • 2014-12-31 Listing Removed MiRealSource-MiMLS
  • 2014-03-25 Listed $3,500 MiRealSource-MiMLS
  • 2014-03-25 Listed $3,500 REALCOMP

Property tax history

+3.8%/yr

Latest (2025): $2,009 · +1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…