CashFlowRE
Sign in Sign up
16608 Trinity St
C Composite 58.49
Why this score? — see what drove the C 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 +28.4/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.1/10.0
  • Rent growth +4.5/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$94,900

16608 Trinity St · Detroit, MI 48219
3 bd · 1.0 ba · 860 sqft · SingleFamily public records · 3 Days on market
Built 1939 5,663 sqft lot Est $69k · 38% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Solid investment opportunity in an established Detroit neighborhood. This brick home features 3 bedrooms, 1 bath, basement, and garage. Property is currently tenant-occupied with Section 8 tenancy generating $1,200/month. Showings and inspections will be scheduled only upon accepted offer. BATVAI.

Key facts

  • Tenant occupied
  • 5,663 sq ft lot
  • Built 1939

Tags

INVESTMENT OPPORTUNITYESTABLISHED NEIGHBORHOODTENANT OCCUPIED

Property features AI

Exterior

  • Utilities: Public water service
  • Home design: Cape Cod style; Single-family residence; Residential property
  • Construction: Brick construction; Built in 1939
  • Exterior features: Public water

Interior

  • Bedrooms: Primary bedroom; Two additional bedrooms
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Three total rooms; Full 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 3-bed/1.0-bath single-family listed at $95k.

Deal economics

  • At list price, monthly cash flow is $308 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).

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 (+8.0%/yr); 305 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 34% of the median local income ($44k/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 $656 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 + 8.0% rent growth), your $27k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts since 18y 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: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $94,900

Questions for the listing agent

  1. Built in 1939 — 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
1.31%
Cap rate
10.19%
Cash-on-cash
13.91%
DSCR
1.62
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$68,800
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16115 Burt Rd 0.21mi 2/1.0 (-1) 859 (-0%) 5mo $57,000 $66 80
15717 Fielding St 0.52mi 3/1.5 867 (+1%) 9mo $95,000 $110 65
15703 Fielding St 0.54mi 3/1.0 871 (+1%) 9mo $40,000 $46 65
15835 Burgess St 0.47mi 3/1.0 918 (+7%) 9mo $93,000 $101 60
17126 Patton St 0.37mi 3/1.0 960 (+12%) 10mo $75,900 $79 55
15421 Westbrook St 0.60mi 2/1.0 (-1) 815 (-5%) 5mo $31,000 $38 54
15366 Patton St 0.67mi 3/1.0 809 (-6%) 7mo $85,000 $105 53
16525 Lamphere St 0.72mi 3/1.0 884 (+3%) 12mo $85,714 $97 52
15361 Patton St 0.67mi 3/1.0 950 (+10%) 8mo $80,000 $84 45
16804 Dolphin St 0.57mi 3/2.0 943 (+10%) 10mo $75,000 $80 45
17370 Stout St 0.59mi 2/1.0 (-1) 745 (-13%) 2mo $37,000 $50 43
16816 Lamphere St 0.71mi 2/1.0 (-1) 732 (-15%) 3mo $54,000 $74 34

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
9.8%
Equity multiple
1.41×
Total profit
$10,832
Equity at exit
$14,150
10-year hold
IRR
22.8%
Equity multiple
3.43×
Total profit
$64,699
Equity at exit
$8,205

Cash invested: $26,572 (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 48219

Home prices YoY
-10.3%
Rents YoY
8.0%
Active inventory
305
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,243 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$137 /mo · $1,640/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$261
Net cashflow
$308

Break-even live

Break-even rent $853
Max offer price $94,900
Occupancy floor 70%

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
$23,725
Closing costs
$2,847
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
16717 Trinity St Detroit, MI 3.0 1.5 1101 $1,250 $1.14 44d 1 0.07mi
16194 Fielding St Unit 2 Detroit, MI 2.0 1.0 750 $950 $1.27 15d 1 0.29mi
16700 Lahser Rd Apt 18 Detroit, MI 2.0 1.0 750 $900 $1.20 44d 1 0.46mi
17274 Bentler St Detroit, MI 2.0 1.0 700 $850 $1.21 44d 2 0.48mi
17274 Bentler St Detroit, MI 2.0 1.0 700 $838 $1.20 24d 2 0.48mi
17274 Bentler St #46 Detroit, MI 2.0 1.0 700 $850 $1.21 17d 1 0.50mi
17270 Bentler St Detroit, MI 2.0 1.0 650 $850 $1.31 44d 1 0.50mi
15340 Braile St Detroit, MI 3.0 1.0 883 $1,000 $1.13 5d 1 0.68mi
21440 Bennett St Detroit, MI 3.0 1.0 1037 $1,394 $1.34 17d 1 0.68mi
15712 Evergreen Rd Detroit, MI 2.0 1.0 850 $1,050 $1.24 44d 1 0.70mi
18025 Bentler St Detroit, MI 3.0 1.0 728 $1,250 $1.72 24d 1 0.74mi
15519 Plainview Ave Detroit, MI 3.0 1.0 900 $1,396 $1.55 17d 1 0.77mi
21451 Glenco St Detroit, MI 3.0 1.0 1026 $1,400 $1.36 17d 1 0.78mi
17721 Westbrook St Detroit, MI 4.0 1.0 1040 $1,125 $1.08 24d 1 0.78mi
15318 Kentfield St Detroit, MI 3.0 1.5 900 $1,400 $1.56 44d 1 0.79mi
15847 Chatham St Detroit, MI 3.0 1.0 909 $1,325 $1.46 5d 1 0.86mi
18205 Stout St Detroit, MI 3.0 1.0 901 $1,078 $1.20 24d 1 0.87mi
18134 Vaughan St Detroit, MI 3.0 1.0 1060 $1,150 $1.08 17d 1 0.89mi
18191 Heyden St Detroit, MI 2.0 1.0 917 $1,100 $1.20 24d 1 0.91mi
15143 Evergreen Rd Detroit, MI 2.0 1.0 653 $875 $1.34 24d 1 0.92mi
15143 Evergreen Rd Detroit, MI 2.0 1.0 653 $875 $1.34 22d 1 0.92mi
18274 Fielding St Detroit, MI 2.0 1.0 700 $1,200 $1.71 17d 1 0.92mi
21434 Karl St Detroit, MI 2.0 1.0 1000 $1,350 $1.35 44d 1 0.92mi
21455 Pickford St Detroit, MI 2.0 1.0 1000 $1,275 $1.27 44d 1 0.96mi
18437 Trinity St Detroit, MI 3.0 1.0 875 $1,364 $1.56 15d 1 0.96mi
18461 Heyden St Detroit, MI 2.0 1.0 1000 $1,050 $1.05 5d 1 1.05mi
18556 Kentfield St Detroit, MI 3.0 1.0 952 $1,250 $1.31 3d 1 1.13mi
18450 Edinborough Rd Detroit, MI 3.0 1.0 1000 $1,500 $1.50 44d 1 1.22mi
14541 Kentfield St Detroit, MI 3.0 1.0 797 $1,300 $1.63 17d 1 1.23mi
17654 Sunderland Rd Detroit, MI 3.0 1.0 1100 $1,500 $1.36 44d 1 1.25mi
18452 Shaftsbury Ave Detroit, MI 3.0 1.0 927 $1,500 $1.62 17d 1 1.34mi
22241 Lyndon St Detroit, MI 3.0 1.0 960 $1,100 $1.15 17d 1 1.39mi
18659 Shaftsbury Ave Detroit, MI 3.0 1.0 763 $1,373 $1.80 13d 1 1.43mi
16131 Dale St Detroit, MI 3.0 1.0 1100 $1,500 $1.36 18d 1 1.44mi
16800 Telegraph Rd Detroit, MI 2.0 1.0 775 $875 $1.13 44d 1 1.44mi
19431 Lyndon St Detroit, MI 2.0 1.0 1000 $1,275 $1.27 44d 1 1.44mi
18699 Shaftsbury Ave Detroit, MI 2.0 1.0 800 $1,000 $1.25 44d 1 1.46mi
14177 Bentler St Detroit, MI 4.0 1.0 1000 $1,475 $1.48 44d 1 1.50mi

Listing history 4 events

  1. 2026-06-18
    days on market $94,900 Active 3 DOM
  2. 2026-06-17
    days on market $94,900 Active 2 DOM
  3. 2026-06-16
    remarks 298-char remark
    Show marketing remark (298 chars)

    Solid investment opportunity in an established Detroit neighborhood. This brick home features 3 bedrooms, 1 bath, basement, and garage. Property is currently tenant-occupied with Section 8 tenancy generating $1,200/month. Showings and inspections will be scheduled only upon accepted offer. BATVAI.

  4. 2026-06-16
    listed $94,900 Active 1 DOM
    Show marketing remark (298 chars)

    Solid investment opportunity in an established Detroit neighborhood. This brick home features 3 bedrooms, 1 bath, basement, and garage. Property is currently tenant-occupied with Section 8 tenancy generating $1,200/month. Showings and inspections will be scheduled only upon accepted offer. BATVAI.

ⓘ 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
$1,640 · $137/mo
Projected year-2 tax
$1,640 · $137/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 2/10 Low 7 d/yr ≥98°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
$14,913
− Mortgage interest
−$5,316
− Property taxes
−$1,640
− Insurance
−$474
− Repairs & maintenance
−$1,193
− Management
−$1,193
− Depreciation
−$2,761
Taxable income
$2,336
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$561
After-tax cash flow
$3,134/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)
47,208
Household income
$43,655
Rent vs Own
45.1% rent · 54.9% own
Severe rent burden
3584.0

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 (88%)
Race & ethnicity
Black 88% White 5% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Romanian 1% Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% French/Haitian/Cajun 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
▼ -65.06%
Current HPI
563.3263
Rent YoY
▲ 8.04%
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

+374.5% since first listed
28 events — show timeline
  • 2026-06-16 Listed $94,900 REALCOMP
  • 2026-06-15 Listed $94,900 SW Michigan MLS
  • 2026-06-15 Listed $94,900 MiRealSource-MiMLS
  • 2022-02-15 Sold (Public Records) $96,000 Public Records
  • 2018-02-23 Sold (MLS) $17,000 MiRealSource-MiMLS
  • 2018-02-23 Sold (MLS) $17,000 REALCOMP
  • 2018-02-20 Pending MiRealSource-MiMLS
  • 2018-02-20 Pending REALCOMP
  • 2018-02-10 Price Changed $17,500 MiRealSource-MiMLS
  • 2018-02-10 Price Changed $17,500 REALCOMP
  • 2018-02-08 Price Changed $19,000 MiRealSource-MiMLS
  • 2018-02-07 Price Changed $19,000 REALCOMP
  • 2017-11-30 Listed $19,900 MiRealSource-MiMLS
  • 2017-11-30 Listed $19,900 REALCOMP
  • 2015-03-03 Listing Removed MiRealSource-MiMLS
  • 2015-01-20 Listing Removed REALCOMP
  • 2014-12-09 Price Changed $9,995 REALCOMP
  • 2014-11-14 Price Changed $19,900 REALCOMP
  • 2014-09-03 Listed $9,995 MiRealSource-MiMLS
  • 2014-09-03 Listed $24,900 REALCOMP
  • 2013-12-10 Listing Removed MiRealSource-MiMLS
  • 2013-06-10 Listed $650 MiRealSource-MiMLS
  • 2008-03-11 Sold (MLS) $14,000 REALCOMP
  • 2008-03-11 Sold (MLS) $14,000 MiRealSource-MiMLS
  • 2008-02-13 Listing Removed MiRealSource-MiMLS
  • 2008-01-16 Listed $19,900 REALCOMP
  • 2008-01-16 Listed $19,900 MiRealSource-MiMLS
  • 1991-03-11 Sold (Public Records) $20,000 Public Records

Property tax history

-2.3%/yr

Latest (2025): $1,640 · +46.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…