CashFlowRE
Sign in Sign up
15118 Sorrento Ave
C+ Composite 64.85
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 +29.1/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.9/10.0
  • Rent growth +3.9/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$99,900

15118 Sorrento Ave · Detroit, MI 48227
2 bd · 1.0 ba · 1,026 sqft · SingleFamily public records · 10 Days on market
Built 1962 3,920 sqft lot

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

Listing remarks MLS

Charming and bright from day into night. 15118 Sorrento feels perfectly right. With updates throughout and a stylish new glow. This Detroit beauty is ready to show. Two cozy bedrooms, one full bath upstairs, Plus a finished basement buyers will compare. A convenient half bath adds comfort and class, With extra living space that's built to last. From modern touches to a warm inviting feel, This move-in ready home is truly a steal. Whether relaxing inside or entertaining friends, 15188 Sorrento is where comfort never ends.

Key facts

  • 3,920 sq ft lot
  • Built 1962
  • Listed 10 days

Property features AI

Exterior

  • Utilities: Public water; Natural gas for water heating
  • Home design: Ranch-style single family home; Built in 1962
  • Construction: Brick construction; Shingle roof; Approximately 1,026 square feet living area
  • Exterior features: Corner lot

Interior

  • Kitchen: Dishwasher; Garbage disposal
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Insulated windows; 6 total rooms; Full basement
  • Laundry & utility: Natural gas water heater

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 $100k.

Deal economics

  • At list price, monthly cash flow is $346 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).

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 (+5.6%/yr); 391 active listings in the ZIP; 40 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 39% of the median local income ($37k/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 $691 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 + 5.6% rent growth), your $28k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 19y 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.
  • Current owner paid $3k; list at $100k implies a 3230% gain — meaningful room to come down on a strong offer.
Recommended offer $99,900

Questions for the listing agent

  1. Built in 1962 — 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
1.19%
Cap rate
10.45%
Cash-on-cash
14.86%
DSCR
1.66
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$55,404
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15041 Lesure St 0.48mi 3/1.0 (+1) 1,021 (-0%) 2mo $50,000 $49 70
15756 Meyers Rd 0.39mi 2/1.0 946 (-8%) 4mo $65,000 $69 66
15754 Meyers Rd 0.38mi 2/1.0 946 (-8%) 4mo $65,000 $69 66
15430 Mark Twain St 0.75mi 3/1.0 (+1) 1,026 (0%) 1mo $95,000 $93 60
15732 Manor St 0.38mi 3/1.0 (+1) 930 (-9%) 3mo $50,000 $54 59
15824 Snowden St 0.50mi 3/1.0 (+1) 1,127 (+10%) 0mo $61,000 $54 55
15824 Snowden St 0.50mi 3/1.0 (+1) 1,127 (+10%) 0mo $61,000 $54 55
15775 Hartwell St 0.48mi 3/1.0 (+1) 1,123 (+10%) 3mo $88,000 $78 54
15770 Stansbury St 0.63mi 3/1.0 (+1) 1,100 (+7%) 1mo $50,000 $45 53
14565 Hartwell St 0.50mi 3/1.0 (+1) 900 (-12%) 3mo $65,000 $72 49
16180 Snowden St 0.66mi 3/1.0 (+1) 1,137 (+11%) 0mo $61,000 $54 46
16246 Snowden St 0.72mi 3/1.5 (+1) 1,153 (+12%) 3mo $58,500 $51 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 · 5.59% rent growth · sell at horizon

5-year hold
IRR
8.0%
Equity multiple
1.32×
Total profit
$8,988
Equity at exit
$14,895
10-year hold
IRR
19.2%
Equity multiple
2.78×
Total profit
$49,743
Equity at exit
$8,638

Cash invested: $27,972 (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 48227

Rents YoY
5.6%
Active inventory
391
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,184 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$24 /mo · $283/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$346

Break-even live

Break-even rent $746
Max offer price $99,900
Occupancy floor 66%

Sensitivity live

Price -10% $403 -5% $375 +0% $346 +5% $318 +10% $290
Rent -10% $253 -5% $300 +0% $346 +5% $393 +10% $440
Rate -1.0pp $397 -0.5pp $372 base $346 +0.5pp $320 +1.0pp $294

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
$24,975
Closing costs
$2,997
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
15388 Appoline St #203 Detroit, MI 2.0 1.0 900 $850 $0.94 44d 1 0.16mi
15088 Littlefield St Detroit, MI 2.0 1.0 1294 $1,275 $0.99 23d 1 0.19mi
15340 Hartwell St Detroit, MI 2.0 1.0 900 $1,300 $1.44 17d 1 0.30mi
14847 Cheyenne St Detroit, MI 3.0 2.0 849 $1,150 $1.35 19d 1 0.31mi
15738 Sorrento Ave Detroit, MI 3.0 1.0 762 $1,175 $1.54 44d 1 0.31mi
14891 Hartwell St Detroit, MI 3.0 1.0 1000 $1,150 $1.15 44d 1 0.39mi
14881 Mendota St Detroit, MI 3.0 1.0 1026 $1,100 $1.07 25d 1 0.41mi
15760 Monte Vista St Detroit, MI 2.0 1.0 1080 $1,250 $1.16 44d 1 0.42mi
15512 Mendota St Detroit, MI 2.0 1.0 931 $1,200 $1.29 6d 1 0.44mi
15512 Mendota St Apt 2 Detroit, MI 2.0 1.0 1000 $1,200 $1.20 44d 1 0.44mi
14903 Tracey St Detroit, MI 3.0 1.0 1004 $1,100 $1.10 17d 1 0.48mi
15387 Lesure St Detroit, MI 3.0 1.0 1064 $1,350 $1.27 13d 1 0.50mi
15708 Birwood St Detroit, MI 3.0 1.0 1255 $1,100 $0.88 6d 1 0.50mi
15517 Lesure St Unit BDRM1A Detroit, MI 2.0 1.0 1000 $850 $0.85 25d 1 0.55mi
16204 Steel St Detroit, MI 3.0 1.0 969 $1,150 $1.19 44d 1 0.63mi
15765 Washburn St Detroit, MI 2.0 1.0 1093 $950 $0.87 44d 1 0.66mi
16503 Ward Ave Unit 2 Detroit, MI 2.0 1.0 700 $850 $1.21 44d 1 0.70mi
14590 Ardmore St Detroit, MI 3.0 1.0 1200 $1,195 $1.00 3d 1 0.74mi
15839 Kentucky St Detroit, MI 2.0 1.0 800 $1,200 $1.50 18d 1 0.80mi
15762 Mark Twain St Detroit, MI 3.0 2.0 1430 $1,250 $0.87 17d 1 0.82mi
15073 Strathmoor St Detroit, MI 2.0 1.0 860 $1,350 $1.57 17d 1 0.82mi
15878 Kentucky St Detroit, MI 2.0 1.0 800 $900 $1.12 44d 1 0.84mi
15777 Wisconsin St Unit 77 Detroit, MI 2.0 1.0 900 $950 $1.06 6d 1 0.86mi
14284 Cruse St Detroit, MI 3.0 1.0 1121 $1,150 $1.03 17d 1 0.86mi
16505 Stansbury St Detroit, MI 3.0 1.0 1100 $1,250 $1.14 12d 1 0.88mi
14559 Strathmoor St Detroit, MI 2.0 1.0 1033 $1,150 $1.11 21d 1 0.92mi
13965 Mendota St Detroit, MI 3.0 1.0 1222 $1,294 $1.06 18d 1 0.95mi
16183 Wisconsin St Detroit, MI 3.0 1.5 1370 $1,400 $1.02 44d 1 0.99mi
16230 Indiana St Unit 2 Detroit, MI 2.0 1.0 1050 $1,200 $1.14 19d 1 0.99mi
14570 Cherrylawn St Detroit, MI 3.0 1.0 840 $1,250 $1.49 13d 1 1.00mi
15457 Cloverlawn St Detroit, MI 3.0 2.0 1500 $1,275 $0.85 25d 1 1.01mi
14550 Northlawn St Detroit, MI 3.0 2.0 950 $1,200 $1.26 17d 1 1.05mi
16889 Washburn St Detroit, MI 3.0 1.5 1300 $1,100 $0.85 18d 1 1.09mi
15328 Coyle St Detroit, MI 3.0 1.0 1000 $1,450 $1.45 19d 1 1.10mi
15330 Coyle St Unit 1 Detroit, MI 3.0 1.0 1000 $1,375 $1.38 25d 1 1.11mi
15330 Coyle St Unit 2 Detroit, MI 3.0 1.0 1000 $1,450 $1.45 25d 1 1.11mi
15330 Coyle St Unit 1 Detroit, MI 3.0 1.0 1000 $1,425 $1.43 13d 1 1.11mi
17150 Meyers Rd Detroit, MI 1.0–2.0 1.0 775 $975 $1.26 44d 2 1.12mi
15810 Robson St Detroit, MI 3.0 1.0 1142 $1,500 $1.31 25d 1 1.12mi
14656 Roselawn St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 18d 1 1.12mi

Listing history 13 events

  1. 2026-06-07
    status $99,900 Pending 10 DOM
  2. 2026-06-04
    days on market $99,900 Active 10 DOM
  3. 2026-06-03
    days on market $99,900 Active 9 DOM
  4. 2026-06-02
    days on market $99,900 Active 8 DOM
  5. 2026-06-01
    days on market $99,900 Active 7 DOM
  6. 2026-05-31
    days on market $99,900 Active 6 DOM
  7. 2026-05-26
    listed $99,900 Active
  8. 2026-05-26
    historical $99,900
  9. 2026-05-22
    listed $99,900 Active 526-char remark
    Show marketing remark (526 chars)

    Charming and bright from day into night. 15118 Sorrento feels perfectly right. With updates throughout and a stylish new glow. This Detroit beauty is ready to show. Two cozy bedrooms, one full bath upstairs, Plus a finished basement buyers will compare. A convenient half bath adds comfort and class, With extra living space that's built to last. From modern touches to a warm inviting feel, This move-in ready home is truly a steal. Whether relaxing inside or entertaining friends, 15188 Sorrento is where comfort never ends.

  10. 2026-05-22
    listed $99,900 Active 526-char remark
    Show marketing remark (526 chars)

    Charming and bright from day into night. 15118 Sorrento feels perfectly right. With updates throughout and a stylish new glow. This Detroit beauty is ready to show. Two cozy bedrooms, one full bath upstairs, Plus a finished basement buyers will compare. A convenient half bath adds comfort and class, With extra living space that's built to last. From modern touches to a warm inviting feel, This move-in ready home is truly a steal. Whether relaxing inside or entertaining friends, 15188 Sorrento is where comfort never ends.

  11. 2008-06-16
    soldstatus $3,000
  12. 2007-09-24
    listed $6,000
  13. 2006-04-11
    soldstatus $65,000

ⓘ 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
$283 · $24/mo
Projected year-2 tax
$911 · $76/mo
Expected delta
+$628/yr (+$52/mo · 222.1%)

ⓘ 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
$14,208
− Mortgage interest
−$5,596
− Property taxes
−$283
− Insurance
−$500
− Repairs & maintenance
−$1,137
− Management
−$1,137
− Depreciation
−$2,906
Taxable income
$2,650
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$636
After-tax cash flow
$3,519/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)
40,302
Household income
$36,527
Rent vs Own
40.9% rent · 59.1% own
Severe rent burden
2371.0

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 (95%)
Race & ethnicity
Black 95% Two or more races 3% White 1%
Foreign-born
1%
Languages at home
98% 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
▼ -125.00%
Current HPI
186.4158
Rent YoY
▲ 5.59%
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

+53.7% since first listed
7 events — show timeline
  • 2026-05-26 Listed $99,900 SW Michigan MLS
  • 2026-05-26 Coming Soon $99,900 SW Michigan MLS
  • 2026-05-22 Listed $99,900 MiRealSource-MiMLS
  • 2026-05-22 Listed $99,900 REALCOMP
  • 2008-06-16 Sold (MLS) $3,000 REALCOMP
  • 2007-09-24 Listed $6,000 REALCOMP
  • 2006-04-11 Sold (Public Records) $65,000 Public Records

Property tax history

-0.1%/yr

Latest (2025): $283 · +461.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…