CashFlowRE
Sign in Sign up
15340 Birwood St
B+ Composite 76.49
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.0/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$50,000

15340 Birwood St · Detroit, MI 48238
3 bd · 1.0 ba · 908 sqft · SingleFamily public records · 7 Days on market
Built 1942 4,792 sqft lot Est $63k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Multiple offers received. Highest & Best due by 12:00 PM on Monday, 3/9/26. This is your opportunity to secure a great property - seller will review all offers promptly. Bring your best terms and cleanest offer. Welcome to 15340 Birwood Street, a 3-bedroom, 1-bath brick bungalow packed with potential. This home offers a solid foundation and a newer roof, giving you a strong starting point for your renovation vision. While the interior needs updates, the layout provides excellent functionality with spacious bedrooms and a classic bungalow design that buyers and tenants love. With the major structural component already in good shape, this property is ideal for investors looking for a value-add rental, fix-and-flip, or long-term hold. Located in Detroit, this home presents a great opportunity to build equity through smart updates and improvements. With the right renovations, this property can be transformed into a strong income-producing asset or an affordable, refreshed primary residence. Bring your vision and unlock the potential at 15340 Birwood Street - schedule your showing today.

Key facts

  • Newer roof
  • Solid foundation
  • 4,792 sq ft lot

Tags

NEWER ROOFSOLID FOUNDATIONCLASSIC BUNGALOW DESIGN

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 3-bed/1.0-bath single-family listed at $50k.

Deal economics

  • At list price, monthly cash flow is $599 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Cap rate 20.7% vs local median 10.2% 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 rising fast (+6.1%/yr); 346 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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 43% of the median local income ($33k/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 $346 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 + 6.1% rent growth), your $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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: built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $50,000

Questions for the listing agent

  1. Built in 1942 — 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. 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.
  6. 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.
  7. 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
2.39%
Cap rate
20.67%
Cash-on-cash
51.35%
DSCR
3.28
GRM
3.5

CMA / ARV

ARV (on-the-fly)
$62,652
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15732 Manor St 0.33mi 3/1.0 930 (+2%) 3mo $50,000 $54 78
15756 Meyers Rd 0.38mi 2/1.0 (-1) 946 (+4%) 4mo $65,000 $69 67
15754 Meyers Rd 0.38mi 2/1.0 (-1) 946 (+4%) 4mo $65,000 $69 67
15775 Indiana St 0.42mi 3/1.5 967 (+6%) 1mo $45,000 $47 67
15856 Monte Vista St 0.42mi 3/1.0 848 (-7%) 3mo $59,900 $71 67
14677 Cloverlawn Ave 0.68mi 3/1.5 900 (-1%) 1mo $20,000 $22 64
8539 Desoto St 0.45mi 3/1.0 988 (+9%) 3mo $31,529 $32 62
15735 Cheyenne St 0.63mi 3/1.0 873 (-4%) 10mo $66,000 $76 56
8598 Ellsworth St 0.37mi 4/1.0 (+1) 1,006 (+11%) 8mo $20,000 $20 53
16585 Washburn St 0.72mi 3/1.0 968 (+7%) 8mo $75,000 $77 49
16135 Cherrylawn St 0.68mi 3/1.0 816 (-10%) 7mo $70,000 $86 46
14611 Washburn St 0.46mi 2/1.0 (-1) 790 (-13%) 10mo $34,900 $44 43

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 · 6.14% rent growth · sell at horizon

5-year hold
IRR
52.8%
Equity multiple
3.43×
Total profit
$33,971
Equity at exit
$7,455
10-year hold
IRR
59.2%
Equity multiple
7.85×
Total profit
$95,862
Equity at exit
$4,323

Cash invested: $14,000 (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 48238

Home prices YoY
-14.4%
Rents YoY
6.1%
Active inventory
346
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$1,197 high interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$64 /mo · $764/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$251
Net cashflow
$599

Break-even live

Break-even rent $439
Max offer price $50,000
Occupancy floor 45%

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
$12,500
Closing costs
$1,500
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
15512 Mendota St Detroit, MI 2.0 1.0 931 $1,200 $1.29 5d 1 0.20mi
15512 Mendota St Apt 2 Detroit, MI 2.0 1.0 1000 $1,200 $1.20 43d 1 0.20mi
14881 Mendota St Detroit, MI 3.0 1.0 1026 $1,100 $1.07 24d 1 0.28mi
15765 Washburn St Detroit, MI 2.0 1.0 1093 $950 $0.87 43d 1 0.31mi
15760 Monte Vista St Detroit, MI 2.0 1.0 1080 $1,250 $1.16 43d 1 0.32mi
15388 Appoline St #203 Detroit, MI 2.0 1.0 900 $850 $0.94 43d 1 0.32mi
15839 Kentucky St Detroit, MI 2.0 1.0 800 $1,200 $1.50 17d 1 0.46mi
15777 Wisconsin St Unit 77 Detroit, MI 2.0 1.0 900 $950 $1.06 5d 1 0.48mi
15738 Sorrento Ave Detroit, MI 3.0 1.0 762 $1,175 $1.54 43d 1 0.50mi
15878 Kentucky St Detroit, MI 2.0 1.0 800 $900 $1.12 43d 1 0.50mi
14847 Cheyenne St Detroit, MI 3.0 2.0 849 $1,150 $1.35 17d 1 0.65mi
16230 Indiana St Unit 2 Detroit, MI 2.0 1.0 1050 $1,200 $1.14 17d 1 0.68mi
16204 Steel St Detroit, MI 3.0 1.0 969 $1,150 $1.19 43d 1 0.68mi
14570 Cherrylawn St Detroit, MI 3.0 1.0 840 $1,250 $1.49 12d 1 0.69mi
15340 Hartwell St Detroit, MI 2.0 1.0 900 $1,300 $1.44 16d 1 0.71mi
14550 Northlawn St Detroit, MI 3.0 2.0 950 $1,200 $1.26 16d 1 0.74mi
14656 Roselawn St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 17d 1 0.77mi
14891 Hartwell St Detroit, MI 3.0 1.0 1000 $1,150 $1.15 43d 1 0.78mi
16503 Ward Ave Unit 2 Detroit, MI 2.0 1.0 700 $850 $1.21 43d 1 0.82mi
15771 Turner St Detroit, MI 2.0 1.0 1000 $1,049 $1.05 43d 1 0.83mi
14903 Tracey St Detroit, MI 3.0 1.0 1004 $1,100 $1.10 16d 1 0.88mi
15387 Lesure St Detroit, MI 3.0 1.0 1064 $1,350 $1.27 12d 1 0.90mi
15517 Lesure St Unit BDRM1A Detroit, MI 2.0 1.0 1000 $850 $0.85 24d 1 0.92mi
7350 Globe St Detroit, MI 3.0 1.0 1000 $1,550 $1.55 3d 1 1.03mi
17150 Meyers Rd Detroit, MI 1.0–2.0 1.0 775 $975 $1.26 43d 2 1.06mi
16505 Stansbury St Detroit, MI 3.0 1.0 1100 $1,250 $1.14 11d 1 1.15mi
17159 Northlawn St Unit 17161 Detroit, MI 2.0 1.0 1122 $975 $0.87 5d 1 1.15mi
16722 Tuller St Detroit, MI 3.0 1.5 1100 $1,500 $1.36 16d 1 1.19mi
14950 Stoepel St Detroit, MI 2.0 1.0 600 $900 $1.50 24d 1 1.20mi
14284 Cruse St Detroit, MI 3.0 1.0 1121 $1,150 $1.03 16d 1 1.21mi
15073 Strathmoor St Detroit, MI 2.0 1.0 860 $1,350 $1.57 16d 1 1.24mi
14559 Strathmoor St Detroit, MI 2.0 1.0 1033 $1,150 $1.11 20d 1 1.32mi
13620 Tuller St Detroit, MI 4.0 1.0 1064 $1,374 $1.29 12d 1 1.37mi
2690 Ewald Cir Detroit, MI 1.0–2.0 1.0 750 $900 $1.20 24d 4 1.39mi
2926 Ewald Cir Detroit, MI 2.0 1.0 800 $900 $1.12 17d 1 1.41mi
15341 Lauder St Detroit, MI 4.0 1.5 1080 $1,475 $1.37 16d 1 1.42mi
17147 Monica St Unit 2 1 Detroit, MI 2.0 1.0 900 $975 $1.08 24d 1 1.44mi
17145 Santa Rosa Dr Unit 1 Detroit, MI 3.0 1.0 1050 $1,400 $1.33 17d 1 1.47mi

Listing history 4 events

  1. 2026-03-09
    status Pending 1105-char remark
    Show marketing remark (1105 chars)

    Multiple offers received. Highest & Best due by 12:00 PM on Monday, 3/9/26. This is your opportunity to secure a great property - seller will review all offers promptly. Bring your best terms and cleanest offer. Welcome to 15340 Birwood Street, a 3-bedroom, 1-bath brick bungalow packed with potential. This home offers a solid foundation and a newer roof, giving you a strong starting point for your renovation vision. While the interior needs updates, the layout provides excellent functionality with spacious bedrooms and a classic bungalow design that buyers and tenants love. With the major structural component already in good shape, this property is ideal for investors looking for a value-add rental, fix-and-flip, or long-term hold. Located in Detroit, this home presents a great opportunity to build equity through smart updates and improvements. With the right renovations, this property can be transformed into a strong income-producing asset or an affordable, refreshed primary residence. Bring your vision and unlock the potential at 15340 Birwood Street - schedule your showing today.

  2. 2026-03-09
    status Pending
    Show marketing remark (1105 chars)

    Multiple offers received. Highest & Best due by 12:00 PM on Monday, 3/9/26. This is your opportunity to secure a great property - seller will review all offers promptly. Bring your best terms and cleanest offer. Welcome to 15340 Birwood Street, a 3-bedroom, 1-bath brick bungalow packed with potential. This home offers a solid foundation and a newer roof, giving you a strong starting point for your renovation vision. While the interior needs updates, the layout provides excellent functionality with spacious bedrooms and a classic bungalow design that buyers and tenants love. With the major structural component already in good shape, this property is ideal for investors looking for a value-add rental, fix-and-flip, or long-term hold. Located in Detroit, this home presents a great opportunity to build equity through smart updates and improvements. With the right renovations, this property can be transformed into a strong income-producing asset or an affordable, refreshed primary residence. Bring your vision and unlock the potential at 15340 Birwood Street - schedule your showing today.

  3. 2026-03-02
    listed $50,000 Active
    Show marketing remark (1105 chars)

    Multiple offers received. Highest & Best due by 12:00 PM on Monday, 3/9/26. This is your opportunity to secure a great property - seller will review all offers promptly. Bring your best terms and cleanest offer. Welcome to 15340 Birwood Street, a 3-bedroom, 1-bath brick bungalow packed with potential. This home offers a solid foundation and a newer roof, giving you a strong starting point for your renovation vision. While the interior needs updates, the layout provides excellent functionality with spacious bedrooms and a classic bungalow design that buyers and tenants love. With the major structural component already in good shape, this property is ideal for investors looking for a value-add rental, fix-and-flip, or long-term hold. Located in Detroit, this home presents a great opportunity to build equity through smart updates and improvements. With the right renovations, this property can be transformed into a strong income-producing asset or an affordable, refreshed primary residence. Bring your vision and unlock the potential at 15340 Birwood Street - schedule your showing today.

  4. 2026-03-02
    listed $50,000 Active 1105-char remark
    Show marketing remark (1105 chars)

    Multiple offers received. Highest & Best due by 12:00 PM on Monday, 3/9/26. This is your opportunity to secure a great property - seller will review all offers promptly. Bring your best terms and cleanest offer. Welcome to 15340 Birwood Street, a 3-bedroom, 1-bath brick bungalow packed with potential. This home offers a solid foundation and a newer roof, giving you a strong starting point for your renovation vision. While the interior needs updates, the layout provides excellent functionality with spacious bedrooms and a classic bungalow design that buyers and tenants love. With the major structural component already in good shape, this property is ideal for investors looking for a value-add rental, fix-and-flip, or long-term hold. Located in Detroit, this home presents a great opportunity to build equity through smart updates and improvements. With the right renovations, this property can be transformed into a strong income-producing asset or an affordable, refreshed primary residence. Bring your vision and unlock the potential at 15340 Birwood Street - schedule your showing today.

ⓘ 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
$764 · $64/mo
Projected year-2 tax
$767 · $64/mo
Expected delta
+$3/yr ($0/mo · 0.4%)

ⓘ 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 ≥97°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
$14,366
− Mortgage interest
−$2,801
− Property taxes
−$764
− Insurance
−$250
− Repairs & maintenance
−$1,149
− Management
−$1,149
− Depreciation
−$1,455
Taxable income
$6,798
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,632
After-tax cash flow
$5,557/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)
24,731
Household income
$33,315
Rent vs Own
53.0% rent · 47.0% own
Severe rent burden
2172.0

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 (94%)
Race & ethnicity
Black 94% Two or more races 3% White 1%
Foreign-born
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
▼ -31.96%
Current HPI
189.6227
Rent YoY
▲ 6.14%
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

+0.0% since first listed
4 events — show timeline
  • 2026-03-09 Pending MiRealSource-MiMLS
  • 2026-03-09 Pending REALCOMP
  • 2026-03-02 Listed $50,000 REALCOMP
  • 2026-03-02 Listed $50,000 MiRealSource-MiMLS

Property tax history

-1.5%/yr

Latest (2025): $764 · -10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…