CashFlowRE
Sign in Sign up
9091 Fielding St
C Composite 58.18
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 +25.3/30.0
  • DSCR +8.3/10.0
  • 1% rule +7.6/10.0
  • ARV discount +7.5/15.0
  • 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

$90,000

9091 Fielding St · Detroit, MI 48228
3 bd · 1.0 ba · 1,038 sqft · SingleFamily public records · 4 Days on market
Built 1949 5,663 sqft lot $87/sqft · 57% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this home located in the city of Detroit. This lovely home 3 bedrooms and 1 bath, providing ample space for your family's needs. The property features newer windows and doors, offering improved energy efficiency and a fresh aesthetic. Inside, you'll find an updated bathroom and kitchen, adding a modern touch to the home's overall appeal. Don't miss out on the opportunity to own this beautifully updated property in a convenient location. * * * PROPERTY IS RENTED !!!DO NOT DISTURB THE TENANTS

Key facts

  • Vinyl siding
  • 5,663 sq ft lot
  • Built 1949

Tags

NEWER WINDOWS AND DOORSREFRESHED KITCHEN AND BATHROOMWELCOMING FRONT PORCHVINYL SIDINGNEARBY PARKS AND AMENITIES

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 $90k.

Deal economics

  • At list price, monthly cash flow is $205 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).

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); 363 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 61% 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).
  • This rent runs 44% of the median local income ($31k/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 $622 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.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 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 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $90,000

Questions for the listing agent

  1. Built in 1949 — 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
1.26%
Cap rate
9.03%
Cash-on-cash
9.76%
DSCR
1.43
GRM
6.6

CMA / ARV

ARV (median comp)
$57,350
List price
$90,000
Delta
56.93%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9116 Patton St 0.04mi 3/1.0 1,029 (-1%) 1mo $45,000 $44 96
9328 Patton St 0.19mi 3/1.0 1,062 (+2%) 1mo $50,000 $47 86
8854 Stout St 0.17mi 3/1.0 989 (-5%) 2mo $66,250 $67 82
9012 Pierson St 0.18mi 3/1.0 910 (-12%) 0mo $60,000 $66 71
8234 Patton St 0.55mi 3/1.0 1,010 (-3%) 2mo $60,000 $59 68
9072 Burt Rd 0.22mi 3/1.0 906 (-13%) 2mo $57,000 $63 67
9221 Grandville Ave 0.57mi 3/1.0 971 (-6%) 2mo $135,000 $139 61
7816 Fielding St 0.74mi 3/1.0 1,022 (-2%) 2mo $57,000 $56 61
9977 Evergreen Ave 0.59mi 3/1.0 1,150 (+11%) 2mo $86,000 $75 53
10006 Auburn St 0.70mi 3/1.0 1,150 (+11%) 1mo $63,000 $55 48
11419 Braile St 0.74mi 2/1.0 (-1) 969 (-7%) 2mo $45,000 $46 48
9570 Westwood St 0.64mi 3/1.0 1,188 (+14%) 1mo $80,000 $67 45

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
-5.3%
Equity multiple
0.81×
Total profit
$-4,798
Equity at exit
$13,419
10-year hold
IRR
0.0%
Equity multiple
1.00×
Total profit
$5
Equity at exit
$7,782

Cash invested: $25,200 (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
363
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,137 high interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$184 /mo · $2,206/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$205

Break-even live

Break-even rent $878
Max offer price $90,000
Occupancy floor 77%

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
$22,500
Closing costs
$2,700
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
9410 Patton St Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.23mi
9404 Patton St Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.23mi
9401 Fielding St Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.23mi
20529 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.24mi
20541 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.24mi
20545 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.24mi
20547 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.24mi
20619 W Chicago Detroit, MI 2.0 1.0 950 $1,200 $1.26 44d 1 0.25mi
9059 Burt Rd Detroit, MI 3.0 1.0 980 $1,400 $1.43 44d 1 0.26mi
20522 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 0.27mi
20550 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.27mi
20921 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 0.36mi
20935 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.38mi
20937 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 0.38mi
9416 Trinity St Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 0.38mi
20945 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 0.38mi
19449 W Chicago St Detroit, MI 3.0 1.5 950 $1,500 $1.58 44d 1 0.51mi
19440 W Chicago St Detroit, MI 3.0 1.5 1200 $1,225 $1.02 22d 1 0.54mi
19440 W Chicago St Detroit, MI 3.0 1.5 1200 $1,225 $1.02 18d 1 0.54mi
8283 Vaughan St Detroit, MI 3.0 1.0 1058 $1,294 $1.22 5d 1 0.56mi
19301 Joy Rd Apt 1 Detroit, MI 2.0 1.0 750 $1,100 $1.47 44d 1 0.61mi
8270 Trinity St Detroit, MI 3.0 1.0 806 $1,528 $1.90 44d 1 0.62mi
20431 Tireman St Detroit, MI 3.0 1.0 1020 $1,350 $1.32 17d 1 0.76mi
11652 Fielding St Detroit, MI 3.0 1.0 1000 $1,386 $1.39 44d 1 0.81mi
7794 Vaughan St Detroit, MI 3.0 1.0 1000 $1,450 $1.45 17d 1 0.82mi
9090 Stahelin Ave Detroit, MI 2.0 1.0 787 $1,250 $1.59 44d 1 0.83mi
12084 Vaughan St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 17d 1 1.00mi
7411 Stout St Detroit, MI 3.0 1.0 888 $1,428 $1.61 13d 1 1.03mi
18450 W Chicago Detroit, MI 1.0–2.0 1.0 687 $1,117 $1.62 2d 15 1.05mi
8850 Rosemont Ave Detroit, MI 3.0 1.0 933 $1,100 $1.18 18d 1 1.15mi
7265 Braile St Detroit, MI 3.0 1.0 1200 $1,499 $1.25 24d 1 1.17mi
8451 Rosemont Ave Detroit, MI 3.0 1.0 867 $1,150 $1.33 44d 1 1.20mi
8262 Rosemont Ave Detroit, MI 3.0 1.0 836 $1,200 $1.44 5d 1 1.27mi
11704 Greenview Ave Detroit, MI 4.0 1.0 1046 $1,300 $1.24 24d 1 1.29mi
8254 W Parkway St Redford, MI 3.0 1.0 1220 $1,350 $1.11 13d 1 1.32mi
9108 Archdale St Detroit, MI 3.0 1.0 1000 $1,300 $1.30 5d 1 1.33mi
6874 Country Ln Dearborn Heights, MI 2.0 1.5 1400 $1,500 $1.07 44d 1 1.38mi
11741 Penrod St Detroit, MI 3.0 1.0 1124 $1,400 $1.25 17d 1 1.38mi

Listing history 40 events

  1. 2026-06-18
    days on market $90,000 Active 4 DOM
  2. 2026-06-17
    days on market $90,000 Active 3 DOM
  3. 2026-06-16
    days on market $90,000 Active 2 DOM
  4. 2026-06-15
    remarks 689-char remark
  5. 2026-06-15
    listing id $90,000 Active 1 DOM
  6. 2026-06-15
    remarks 678-char remark
  7. 2026-06-15
    days on marketlisting id $90,000 Active 1 DOM
  8. 2026-06-13
    days on market $90,000 Active 220 DOM
  9. 2026-06-13
    days on market $90,000 Active 219 DOM
  10. 2026-06-09
    days on market $90,000 Active 216 DOM
  11. 2026-06-08
    days on market $90,000 Active 215 DOM
  12. 2026-06-07
    days on market $90,000 Active 214 DOM
  13. 2026-06-04
    days on market $90,000 Active 211 DOM
  14. 2026-06-03
    days on market $90,000 Active 210 DOM
  15. 2026-06-01
    days on market $90,000 Active 208 DOM
  16. 2026-05-31
    days on market $90,000 Active 207 DOM
  17. 2026-04-28
    price $90,000 509-char remark
    Show marketing remark (509 chars)

    Welcome to this home located in the city of Detroit. This lovely home 3 bedrooms and 1 bath, providing ample space for your family's needs. The property features newer windows and doors, offering improved energy efficiency and a fresh aesthetic. Inside, you'll find an updated bathroom and kitchen, adding a modern touch to the home's overall appeal. Don't miss out on the opportunity to own this beautifully updated property in a convenient location. * * * PROPERTY IS RENTED !!!DO NOT DISTURB THE TENANTS

  18. 2026-04-27
    price $90,000 509-char remark
    Show marketing remark (509 chars)

    Welcome to this home located in the city of Detroit. This lovely home 3 bedrooms and 1 bath, providing ample space for your family's needs. The property features newer windows and doors, offering improved energy efficiency and a fresh aesthetic. Inside, you'll find an updated bathroom and kitchen, adding a modern touch to the home's overall appeal. Don't miss out on the opportunity to own this beautifully updated property in a convenient location. * * * PROPERTY IS RENTED !!!DO NOT DISTURB THE TENANTS

  19. 2025-11-05
    listed $93,000 Active 509-char remark
    Show marketing remark (509 chars)

    Welcome to this home located in the city of Detroit. This lovely home 3 bedrooms and 1 bath, providing ample space for your family's needs. The property features newer windows and doors, offering improved energy efficiency and a fresh aesthetic. Inside, you'll find an updated bathroom and kitchen, adding a modern touch to the home's overall appeal. Don't miss out on the opportunity to own this beautifully updated property in a convenient location. * * * PROPERTY IS RENTED !!!DO NOT DISTURB THE TENANTS

  20. 2025-11-05
    listed $93,000 Active 509-char remark
    Show marketing remark (509 chars)

    Welcome to this home located in the city of Detroit. This lovely home 3 bedrooms and 1 bath, providing ample space for your family's needs. The property features newer windows and doors, offering improved energy efficiency and a fresh aesthetic. Inside, you'll find an updated bathroom and kitchen, adding a modern touch to the home's overall appeal. Don't miss out on the opportunity to own this beautifully updated property in a convenient location. * * * PROPERTY IS RENTED !!!DO NOT DISTURB THE TENANTS

  21. 2022-09-30
    soldstatus $87,750
  22. 2022-07-19
    soldstatus $9,500 Sold
  23. 2022-07-19
    soldstatus $9,500 Closed
  24. 2022-07-13
    status Pending
  25. 2022-07-13
    status Pending
  26. 2022-04-27
    price $11,000
  27. 2022-04-26
    price $11,000
  28. 2022-02-25
    price $15,000
  29. 2022-02-25
    price $15,000
  30. 2022-01-24
    listed $20,000 Active
  31. 2022-01-24
    listed $20,000 Active
  32. 2009-05-26
    historical
  33. 2009-04-17
    listed $20,000
  34. 2009-02-09
    soldstatus $900
  35. 2008-08-19
    historical
  36. 2008-05-20
    listed $900
  37. 2008-05-20
    listed $3,900
  38. 2005-11-18
    soldstatus $68,000
  39. 1995-03-08
    soldstatus $41,500
  40. 1993-12-15
    soldstatus $15,661

ⓘ 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
$2,206 · $184/mo
Projected year-2 tax
$2,206 · $184/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 ≥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
$13,645
− Mortgage interest
−$5,041
− Property taxes
−$2,206
− Insurance
−$450
− Repairs & maintenance
−$1,092
− Management
−$1,092
− Depreciation
−$2,618
Taxable income
$1,147
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$275
After-tax cash flow
$2,185/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

+474.7% since first listed
24 events — show timeline
  • 2026-04-28 Price Changed $90,000 MiRealSource-MiMLS
  • 2026-04-27 Price Changed $90,000 REALCOMP
  • 2025-11-05 Listed $93,000 REALCOMP
  • 2025-11-05 Listed $93,000 MiRealSource-MiMLS
  • 2022-09-30 Sold (Public Records) $87,750 Public Records
  • 2022-07-19 Sold (MLS) $9,500 MiRealSource-MiMLS
  • 2022-07-19 Sold (MLS) $9,500 REALCOMP
  • 2022-07-13 Pending MiRealSource-MiMLS
  • 2022-07-13 Pending REALCOMP
  • 2022-04-27 Price Changed $11,000 MiRealSource-MiMLS
  • 2022-04-26 Price Changed $11,000 REALCOMP
  • 2022-02-25 Price Changed $15,000 MiRealSource-MiMLS
  • 2022-02-25 Price Changed $15,000 REALCOMP
  • 2022-01-24 Listed $20,000 MiRealSource-MiMLS
  • 2022-01-24 Listed $20,000 REALCOMP
  • 2009-05-26 Listing Removed REALCOMP
  • 2009-04-17 Listed $20,000 REALCOMP
  • 2009-02-09 Sold (MLS) $900 REALCOMP
  • 2008-08-19 Listing Removed REALCOMP
  • 2008-05-20 Listed $3,900 REALCOMP
  • 2008-05-20 Listed $900 REALCOMP
  • 2005-11-18 Sold (Public Records) $68,000 Public Records
  • 1995-03-08 Sold (Public Records) $41,500 Public Records
  • 1993-12-15 Sold (Public Records) $15,661 Public Records

Property tax history

+6.5%/yr

Latest (2025): $2,206 · -10.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…