CashFlowRE
Sign in Sign up
19163 Lamont St
D Composite 44.14
Why this score? — see what drove the D 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 +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +4.2/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$14,000

19163 Lamont St · Detroit, MI 48234
2 bd · 1.0 ba · 1,092 sqft · SingleFamily public records · 18 Days on market
Built 1929 3,049 sqft lot $13/sqft · 71% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Sold As Is. Cash Only. Great potential for investors or rehabbers looking to add value. Property is being sold in its current condition with no repairs or warranties provided by the seller. Serious cash buyers only.

Key facts

  • 3,049 sq ft lot
  • Built 1929
  • Listed 18 days

Property features AI

Finance

  • Other: Property in DONDEROS subdivision; Cross streets: Seven Mile and Mound
  • HOA & community: Homeowners association present

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property; Two-story
  • Construction: Asphalt construction materials
  • Exterior features: Lot approximately 0.07 acres; Lot dimensions: 3049

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Has basement; Two levels; Total of 2 rooms

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 $14k.

Deal economics

  • At list price, monthly cash flow is $885 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $14k).
  • Recommended offer: $14k (1.5% below list) — sets the bar for market timing.
  • Cap rate 82.1% 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 (+6.7%/yr); 226 active listings in the ZIP; 33 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 42% of the median local income ($35k/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 $97 of loan paydown is wiped out by about $420 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 + 6.7% rent growth), your $4k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($14k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 23y 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 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $13,790 (1.5% below list)

Questions for the listing agent

  1. Built in 1929 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
8.88%
Cap rate
82.14%
Cash-on-cash
270.88%
DSCR
13.05
GRM
0.9

CMA / ARV

ARV (median comp)
$49,047
List price
$14,000
Delta
-71.46%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19366 Fenelon St 0.19mi 3/1.5 (+1) 1,108 (+2%) 4mo $70,000 $63 78
19416 Lamont St 0.23mi 3/1.5 (+1) 1,065 (-2%) 1mo $9,000 $8 78
19235 Lamont St 0.07mi 2/1.0 960 (-12%) 1mo $40,000 $42 76
19610 Conley St 0.32mi 3/1.0 (+1) 1,120 (+3%) 0mo $80,000 $71 76
19155 Ryan Rd 0.43mi 3/1.0 (+1) 1,068 (-2%) 2mo $45,000 $42 70
19672 Justine St 0.40mi 3/1.0 (+1) 1,050 (-4%) 2mo $47,500 $45 69
19442 Moenart St 0.36mi 3/1.5 (+1) 1,145 (+5%) 2mo $74,999 $66 66
19392 Justine St 0.27mi 3/1.0 (+1) 1,000 (-8%) 3mo $45,000 $45 66
19608 Buffalo St 0.47mi 3/1.0 (+1) 1,014 (-7%) 1mo $68,000 $67 60
19360 Revere St 0.69mi 3/1.0 (+1) 1,050 (-4%) 2mo $78,000 $74 55
3952 Stockton St 0.67mi 3/1.0 (+1) 1,149 (+5%) 1mo $55,000 $48 54
19619 Norwood St 0.71mi 3/1.0 (+1) 941 (-14%) 2mo $30,500 $32 38

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 · 6.72% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
16.03×
Total profit
$58,934
Equity at exit
$2,087
10-year hold
IRR
Equity multiple
38.08×
Total profit
$145,340
Equity at exit
$1,210

Cash invested: $3,920 (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 48234

Home prices YoY
-11.9%
Rents YoY
6.7%
Active inventory
226
Price-to-rent
0.9×

Monthly cashflow live

Estimated rent
$1,243 high interval (Pro) →
Mortgage (P&I)
$73
Tax est. 1.5%
$18 /mo · $210/yr
Insurance
$6
HOA
$0
Vacancy / Maint / Mgmt
$261
Net cashflow
$885

Break-even live

Break-even rent $122
Max offer price $14,000
Occupancy floor 24%

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
$3,500
Closing costs
$420
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19162 Conley St Detroit, MI 2.0 1.0 1000 $1,300 $1.30 43d 1 0.13mi
18891 Moenart St Detroit, MI 3.0 1.0 1150 $1,300 $1.13 1d 1 0.24mi
18891 Moenart St Detroit, MI 3.0 1.0 870 $1,195 $1.37 16d 1 0.24mi
19450 Fenelon St Detroit, MI 3.0 1.0 1062 $1,384 $1.30 4d 1 0.29mi
19361 Moenart St Unit 1 Detroit, MI 2.0 1.0 1000 $1,100 $1.10 23d 1 0.30mi
18677 Moenart St Detroit, MI 2.0 1.0 1470 $1,200 $0.82 43d 1 0.32mi
18884 Bloom St Detroit, MI 3.0 1.0 979 $975 $1.00 43d 1 0.32mi
18884 Bloom St Detroit, MI 3.0 1.0 979 $975 $1.00 21d 1 0.32mi
19260 Bloom St Detroit, MI 3.0 1.0 1100 $1,350 $1.23 4d 1 0.33mi
18662 Sunset St Detroit, MI 2.0 1.0 726 $1,250 $1.72 17d 1 0.37mi
18557 Wexford St Detroit, MI 3.0 1.0 1216 $1,250 $1.03 24d 1 0.62mi
19415 Gable St Detroit, MI 3.0 1.0 1000 $1,373 $1.37 24d 1 0.66mi
19450 Norwood St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 4d 1 0.68mi
19930 Binder St Detroit, MI 3.0 1.0 1000 $1,450 $1.45 16d 1 0.69mi
19360 Revere St Detroit, MI 3.0 1.0 1050 $1,250 $1.19 24d 1 0.70mi
20000 Norwood St Detroit, MI 3.0 1.5 1150 $1,200 $1.04 24d 1 0.84mi
19694 Gallagher St Detroit, MI 3.0 1.0 1000 $1,150 $1.15 14d 1 0.87mi
20263 Caldwell St Detroit, MI 3.0 1.0 909 $1,350 $1.49 16d 1 0.87mi
18666 Joseph Campau St Detroit, MI 3.0 1.0 1000 $1,400 $1.40 16d 1 0.93mi
20794 Audrey Ave Warren, MI 3.0 1.0 954 $1,350 $1.42 43d 1 1.06mi
20255 Harned St Detroit, MI 3.0 1.0 1000 $1,374 $1.37 16d 1 1.24mi
18084 Goddard St Detroit, MI 2.0 1.5 790 $1,050 $1.33 16d 1 1.26mi
18629 Fleming St Detroit, MI 3.0 1.5 900 $1,150 $1.28 24d 1 1.28mi
21410 Panama St Warren, MI 3.0 1.0 900 $1,600 $1.78 24d 1 1.34mi
19171 Cliff St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 16d 1 1.34mi
3974 Berkshire Ave Warren, MI 1.0 1.0 900 $1,500 $1.67 2d 1 1.35mi
19691 Cliff St #1 Detroit, MI 2.0 1.0 850 $1,050 $1.24 4d 1 1.39mi
21465 Syracuse Ave Warren, MI 3.0 1.0 990 $1,375 $1.39 43d 1 1.41mi
21456 Syracuse Ave Warren, MI 3.0 1.0 1152 $1,595 $1.38 1d 1 1.41mi
21456 Syracuse Ave Warren, MI 3.0 1.0 1160 $1,595 $1.38 43d 1 1.41mi
18551 Saint Aubin St Detroit, MI 3.0 1.0 962 $1,200 $1.25 16d 1 1.41mi
7533 Quinn St Unit 1 Detroit, MI 2.0 1.0 700 $850 $1.21 43d 1 1.46mi
18882 Marx St Highland Park, MI 2.0 1.0 1000 $1,300 $1.30 43d 1 1.48mi

Listing history 13 events

  1. 2026-05-11
    listed $14,000 Active 215-char remark
    Show marketing remark (215 chars)

    Sold As Is. Cash Only. Great potential for investors or rehabbers looking to add value. Property is being sold in its current condition with no repairs or warranties provided by the seller. Serious cash buyers only.

  2. 2026-05-11
    listed $14,000 Active 215-char remark
    Show marketing remark (215 chars)

    Sold As Is. Cash Only. Great potential for investors or rehabbers looking to add value. Property is being sold in its current condition with no repairs or warranties provided by the seller. Serious cash buyers only.

  3. 2008-08-31
    historical
  4. 2008-04-08
    listed $4,512
  5. 2005-07-18
    soldstatus $75,000
  6. 2005-05-05
    historical
  7. 2004-12-09
    listed $70,000
  8. 2004-12-09
    historical
  9. 2004-09-14
    listed $58,900
  10. 2003-09-10
    historical
  11. 2003-05-16
    historical
  12. 2003-03-10
    listed $60,000
  13. 2003-03-10
    listed $70,000

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 22% 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
$14,911
− Mortgage interest
−$784
− Property taxes
−$210
− Insurance
−$70
− Repairs & maintenance
−$1,193
− Management
−$1,193
− Depreciation
−$407
Taxable income
$11,054
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,653
After-tax cash flow
$7,966/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)
32,760
Household income
$35,322
Rent vs Own
47.0% rent · 53.0% own
Severe rent burden
2372.0

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% White 3% Two or more races 1%
Common ancestry
Romanian 1%
Foreign-born
2% · Canada, Vietnam, Philippines
Languages at home
97% English-only · 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
▼ -44.65%
Current HPI
328.8978
Rent YoY
▲ 6.72%
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

-76.7% since first listed
15 events — show timeline
  • 2026-05-29 Pending REALCOMP
  • 2026-05-29 Pending MiRealSource-MiMLS
  • 2026-05-11 Listed $14,000 REALCOMP
  • 2026-05-11 Listed $14,000 MiRealSource-MiMLS
  • 2008-08-31 Listing Removed REALCOMP
  • 2008-04-08 Listed $4,512 REALCOMP
  • 2005-07-18 Sold (Public Records) $75,000 Public Records
  • 2005-05-05 Listing Removed REALCOMP
  • 2004-12-09 Listing Removed REALCOMP
  • 2004-12-09 Listed $70,000 REALCOMP
  • 2004-09-14 Listed $58,900 REALCOMP
  • 2003-09-10 Listing Removed REALCOMP
  • 2003-05-16 Listing Removed REALCOMP
  • 2003-03-10 Listed $70,000 REALCOMP
  • 2003-03-10 Listed $60,000 REALCOMP

Property tax history

+3.3%/yr

Latest (2025): $1,577 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…