CashFlowRE
Sign in Sign up
15348 Quincy St
C- Composite 51.49
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 +15.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • 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

$24,000

15348 Quincy St · Detroit, MI 48238
2 bd · 1.0 ba · 810 sqft · SingleFamily public records · 30 Days on market
Built 1923 3,485 sqft lot $30/sqft · 31% below area Est $35k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

West Side Detroit investor special located in a Federal Opportunity Zone. This 2-bedroom, 1-bath property offers strong upside potential for investors or buyers looking to add value. Features an unfinished attic space with the possibility to finish and create an additional bedroom or expanded living area - buyer to verify all possibilities and measurements. Conveniently located near major roads, shopping, dining, and local amenities. Great opportunity to renovate and build equity at an attractive price point.

Key facts

  • 3,485 sq ft lot
  • Built 1923
  • Listed 30 days

Tags

UNFINISHED ATTIC SPACEOPPORTUNITY TO RENOVATE

Property features AI

Finance

  • Other: Lot approximately 0.08 acres (30 x 119); Subdivision: A J GILLINGHAM; Directions: South of the Lodge and east of Livernois; cross street Livernois and Lodge
  • Financial info: Annual tax approximately $684

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family home; One level; Ground-level entry with steps; Residential property
  • Construction: Built with other construction materials; Block foundation
  • Exterior features: Enclosed porch/patio; Paved road access

Interior

  • Bedrooms: 4 total rooms (includes bedrooms and living areas)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Full 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 $24k.

Deal economics

  • At list price, monthly cash flow is $699 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $24k).
  • Recommended offer: $24k (1.5% below list) — sets the bar for market timing.
  • Cap rate 41.3% 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; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 ($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 $166 of loan paydown is wiped out by about $720 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 $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($24k) is reasonable based on typical stale-listing flexibility.
  • 4 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 1923 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $23,640 (1.5% below list)

Questions for the listing agent

  1. Built in 1923 — 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
4.56%
Cap rate
41.25%
Cash-on-cash
124.86%
DSCR
6.56
GRM
1.8

CMA / ARV

ARV (median comp)
$34,581
List price
$24,000
Delta
-30.60%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14890 Holmur St 0.24mi 2/1.0 779 (-4%) 10mo $40,598 $52 74
7300 Ellsworth St 0.32mi 2/1.0 836 (+3%) 10mo $30,000 $36 71
6362 Globe St 0.31mi 2/1.0 888 (+10%) 0mo $15,000 $17 69
15893 Alden St 0.53mi 2/1.5 836 (+3%) 1mo $24,000 $29 67
6445 SW Globe St S 0.35mi 2/1.0 795 (-2%) 18mo $30,000 $38 65
7326 Ellsworth St 0.34mi 2/1.0 756 (-7%) 13mo $35,000 $46 62
14601 San Juan Dr 0.62mi 3/1.5 (+1) 816 (+1%) 4mo $37,000 $45 59
15841 Tuller St 0.60mi 3/1.0 (+1) 816 (+1%) 23mo $27,200 $33 47
16230 Santa Rosa Dr 0.62mi 2/1.0 895 (+10%) 10mo $120,000 $134 45
15865 Princeton St 0.58mi 2/1.0 714 (-12%) 16mo $59,000 $83 40
14668 Greenlawn St 0.74mi 3/2.0 (+1) 870 (+7%) 22mo $73,000 $84 26

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
Equity multiple
7.58×
Total profit
$44,229
Equity at exit
$3,578
10-year hold
IRR
Equity multiple
17.60×
Total profit
$111,543
Equity at exit
$2,075

Cash invested: $6,720 (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
1.8×

Monthly cashflow live

Estimated rent
$1,095 high interval (Pro) →
Mortgage (P&I)
$126
Tax est. 1.5%
$30 /mo · $360/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$230
Net cashflow
$699

Break-even live

Break-even rent $210
Max offer price $24,000
Occupancy floor 31%

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
$6,000
Closing costs
$720
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
14950 Stoepel St Detroit, MI 2.0 1.0 600 $900 $1.50 24d 1 0.31mi
7350 Globe St Detroit, MI 3.0 1.0 1000 $1,550 $1.55 3d 1 0.40mi
15906 Alden St Detroit, MI 3.0 1.0 1030 $1,150 $1.12 16d 1 0.53mi
15771 Turner St Detroit, MI 2.0 1.0 1000 $1,049 $1.05 43d 1 0.60mi
16174 Princeton St Unit 2 Detroit, MI 2.0 1.0 985 $1,100 $1.12 43d 1 0.69mi
16174 Princeton St Detroit, MI 2.0 1.0 985 $1,100 $1.12 19d 1 0.69mi
3808 Kendall St Unit 3 Detroit, MI 1.0 1.0 550 $700 $1.27 43d 1 0.69mi
2034 Ewald Cir Detroit, MI 2.0 1.0 1000 $995 $0.99 5d 1 0.72mi
1875 Ewald Cir Unit 2E Detroit, MI 1.0 1.0 725 $875 $1.21 5d 1 0.73mi
1705 Oakman Blvd Unit 5 Detroit, MI 1.0 1.0 650 $895 $1.38 43d 1 0.78mi
1705 Oakman Blvd Unit 10 Detroit, MI 1.0 1.0 650 $895 $1.38 24d 1 0.78mi
2341 Ewald Cir Unit 3 Detroit, MI 1.0 1.0 600 $900 $1.50 43d 1 0.79mi
14656 Roselawn St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 17d 1 0.80mi
3266 Pasadena St Unit 3 Detroit, MI 1.0 1.0 696 $700 $1.01 43d 1 0.85mi
3812 W Grand St Detroit, MI 2.0 1.0 1100 $1,025 $0.93 16d 1 0.93mi
16722 Tuller St Detroit, MI 3.0 1.5 1100 $1,500 $1.36 16d 1 0.93mi
14550 Northlawn St Detroit, MI 3.0 2.0 950 $1,200 $1.26 16d 1 0.94mi
2690 Ewald Cir Detroit, MI 1.0–2.0 1.0 750 $900 $1.20 24d 4 0.95mi
14570 Cherrylawn St Detroit, MI 3.0 1.0 840 $1,250 $1.49 12d 1 0.97mi
15777 Wisconsin St Unit 77 Detroit, MI 2.0 1.0 900 $950 $1.06 5d 1 0.99mi
17150 Santa Rosa Dr Detroit, MI 1.0 1.0 950 $1,250 $1.32 17d 1 0.99mi
17145 Santa Rosa Dr Unit 1 Detroit, MI 3.0 1.0 1050 $1,400 $1.33 18d 1 0.99mi
2623 W McNichols Rd Unit 23106 Detroit, MI 1.0 1.0 750 $1,075 $1.43 43d 1 1.01mi
17147 Monica St Unit 2 1 Detroit, MI 2.0 1.0 900 $975 $1.08 24d 1 1.01mi
2433 Pasadena St Unit 2435 Detroit, MI 2.0 1.0 700 $1,025 $1.46 43d 1 1.02mi
17215 Warrington Dr Detroit, MI 2.0 1.0 1015 $2,000 $1.97 43d 1 1.03mi
4045 Clements St Detroit, MI 3.0 1.0 850 $1,150 $1.35 43d 1 1.04mi
4045 Clements St Detroit, MI 3.0 1.0 850 $1,150 $1.35 24d 1 1.04mi
13639 La Salle Blvd Detroit, MI 2.0 1.0 800 $695 $0.87 11d 1 1.08mi
13639 La Salle Blvd Detroit, MI 1.0 1.0 800 $775 $0.97 43d 1 1.08mi
13641 La Salle Blvd Detroit, MI 1.0 1.0 800 $775 $0.97 24d 1 1.08mi
15878 Kentucky St Detroit, MI 2.0 1.0 800 $900 $1.12 43d 1 1.11mi
15839 Kentucky St Detroit, MI 2.0 1.0 800 $1,200 $1.50 17d 1 1.13mi
16230 Indiana St Unit 2 Detroit, MI 2.0 1.0 1050 $1,200 $1.14 18d 1 1.14mi
3824 Tyler St Apt 1 Detroit, MI 3.0 1.0 900 $1,523 $1.69 16d 1 1.16mi
16927 Inverness St Detroit, MI 2.0 1.0 897 $1,650 $1.84 16d 1 1.16mi
3783 Tyler St Unit Lower Detroit, MI 3.0 1.0 1000 $1,150 $1.15 43d 1 1.18mi
2926 Ewald Cir Detroit, MI 2.0 1.0 800 $900 $1.12 17d 1 1.19mi
15765 Washburn St Detroit, MI 2.0 1.0 1093 $950 $0.87 43d 1 1.20mi
4203 Tyler St Detroit, MI 2.0 1.0 950 $895 $0.94 43d 1 1.23mi

Listing history 11 events

  1. 2026-06-10
    status $24,000 Pending 30 DOM
  2. 2026-06-09
    days on market $24,000 Active 30 DOM
    Show marketing remark (514 chars)

    West Side Detroit investor special located in a Federal Opportunity Zone. This 2-bedroom, 1-bath property offers strong upside potential for investors or buyers looking to add value. Features an unfinished attic space with the possibility to finish and create an additional bedroom or expanded living area - buyer to verify all possibilities and measurements. Conveniently located near major roads, shopping, dining, and local amenities. Great opportunity to renovate and build equity at an attractive price point.

  3. 2026-06-08
    days on market $24,000 Active 29 DOM
  4. 2026-06-07
    days on market $24,000 Active 28 DOM
  5. 2026-06-04
    days on market $24,000 Active 25 DOM
  6. 2026-06-03
    days on market $24,000 Active 24 DOM
  7. 2026-06-02
    days on market $24,000 Active 23 DOM
  8. 2026-06-01
    days on market $24,000 Active 22 DOM
  9. 2026-05-31
    days on market $24,000 Active 21 DOM
  10. 2026-05-08
    listed $24,000 Active 518-char remark
    Show marketing remark (514 chars)

    West Side Detroit investor special located in a Federal Opportunity Zone. This 2-bedroom, 1-bath property offers strong upside potential for investors or buyers looking to add value. Features an unfinished attic space with the possibility to finish and create an additional bedroom or expanded living area - buyer to verify all possibilities and measurements. Conveniently located near major roads, shopping, dining, and local amenities. Great opportunity to renovate and build equity at an attractive price point.

  11. 2026-05-08
    listed $24,000 Active 514-char remark
    Show marketing remark (514 chars)

    West Side Detroit investor special located in a Federal Opportunity Zone. This 2-bedroom, 1-bath property offers strong upside potential for investors or buyers looking to add value. Features an unfinished attic space with the possibility to finish and create an additional bedroom or expanded living area - buyer to verify all possibilities and measurements. Conveniently located near major roads, shopping, dining, and local amenities. Great opportunity to renovate and build equity at an attractive price point.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 4/10 Moderate 4 unhealthy d/yr today · 6 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
$13,140
− Mortgage interest
−$1,344
− Property taxes
−$360
− Insurance
−$120
− Repairs & maintenance
−$1,051
− Management
−$1,051
− Depreciation
−$698
Taxable income
$8,515
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,044
After-tax cash flow
$6,347/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
8 events — show timeline
  • 2026-06-09 Pending MiRealSource-MiMLS
  • 2026-06-09 Pending REALCOMP
  • 2026-05-29 Relisted MiRealSource-MiMLS
  • 2026-05-29 Relisted REALCOMP
  • 2026-05-27 Pending MiRealSource-MiMLS
  • 2026-05-27 Pending REALCOMP
  • 2026-05-08 Listed $24,000 REALCOMP
  • 2026-05-08 Listed $24,000 MiRealSource-MiMLS

Property tax history

+4.9%/yr

Latest (2025): $1,371 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…