CashFlowRE
Sign in Sign up
19483 Rosemont Ave
C+ Composite 64.65
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 +27.9/30.0
  • DSCR +9.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.3/10.0
  • Rent growth +4.5/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$109,900

19483 Rosemont Ave · Detroit, MI 48219
3 bd · 1.0 ba · 884 sqft · SingleFamily public records · 3 Days on market
Built 1941 5,227 sqft lot

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

Listing remarks MLS

Beautiful, brand new remodeled home is ready and waiting for you to come in and relax because everything is already done. all newly renovated top to bottom inside & out this year with 'must have' important features like 2 full bathrooms, pleasant dining area off of the all new Kitchen, complete with new Samsung refrigerator, Extra bonus room at top of stairs is perfect for home office or. .. you name it. .. Additional room in the clean & freshly painted basement. 2 car garage for all your extra storage, new plumbing & great looking bathroom. new flooring & paint throughout, inc. basement, Vinyl siding, Vinyl windows, Steel doors, New roof, updated electrical, new lighting fixtures etc. etc. Convenient location near Southfield X-way & 8 mile rd just minutes from wherever you want to be: downtown or suburbs, shopping dining worship etc. * do not delay, come see today. ..

Key facts

  • Pleasant dining area
  • Bonus room
  • Clean basement

Tags

NEWLY RENOVATEDPLEASANT DINING AREANEW SAMSUNG REFRIGERATORBONUS ROOMCLEAN BASEMENTVINYL SIDING

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Public water
  • Home design: Single family residence; Residential property; Built in 1941
  • Construction: Vinyl siding construction
  • Exterior features: Vinyl siding; Lot approximately 0.12 acres; Public water

Interior

  • Kitchen: Kitchen
  • Bedrooms: Primary bedroom; Bedroom 2; Bedroom 3
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating
  • Interior features: Seven total rooms; Full basement; Bonus room

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 $110k.

Deal economics

  • At list price, monthly cash flow is $340 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).

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); 308 active listings in the ZIP; 40 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 37% 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 $760 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 $31k 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.
  • 14 sale attempts since 20y 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 $10k; list at $110k implies a 977% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1941 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $109,900

Questions for the listing agent

  1. Built in 1941 — 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
1.23%
Cap rate
10.01%
Cash-on-cash
13.27%
DSCR
1.59
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$54,808
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19365 Fenmore St 0.21mi 3/1.0 912 (+3%) 1mo $94,900 $104 84
19900 Southfield Rd 0.24mi 3/1.0 898 (+2%) 4mo $110,000 $122 83
20245 Archdale St 0.53mi 3/1.0 890 (+1%) 4mo $53,000 $60 71
19975 Ferguson St 0.61mi 3/1.0 889 (+1%) 1mo $50,650 $57 70
20004 Southfield Fwy 0.34mi 2/1.0 (-1) 929 (+5%) 1mo $20,000 $22 70
18697 Glastonbury Rd 0.46mi 2/1.0 (-1) 895 (+1%) 4mo $98,500 $110 68
19333 Grandville Ave 0.55mi 2/1.0 (-1) 851 (-4%) 3mo $45,000 $53 60
18494 Ashton Ave 0.60mi 3/1.0 943 (+7%) 2mo $95,000 $101 59
18631 Margareta St 0.61mi 3/1.0 950 (+8%) 0mo $62,000 $65 59
18937 Lindsay St 0.58mi 3/1.0 951 (+8%) 2mo $59,000 $62 59
19950 Oakfield St 0.42mi 3/1.0 1,001 (+13%) 5mo $40,000 $40 54
18950 Biltmore St 0.67mi 2/1.0 (-1) 781 (-12%) 1mo $46,000 $59 43

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
8.6%
Equity multiple
1.36×
Total profit
$11,025
Equity at exit
$16,386
10-year hold
IRR
21.7%
Equity multiple
3.28×
Total profit
$70,124
Equity at exit
$9,502

Cash invested: $30,772 (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
308
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,356 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$109 /mo · $1,307/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$285
Net cashflow
$340

Break-even live

Break-even rent $925
Max offer price $109,900
Occupancy floor 70%

Sensitivity live

Price -10% $402 -5% $371 +0% $340 +5% $309 +10% $278
Rent -10% $233 -5% $287 +0% $340 +5% $394 +10% $447
Rate -1.0pp $396 -0.5pp $368 base $340 +0.5pp $312 +1.0pp $283

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
$27,475
Closing costs
$3,297
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
19818 Fenmore St Detroit, MI 3.0 1.0 902 $1,275 $1.41 44d 1 0.24mi
19918 Southfield Fwy Detroit, MI 3.0 1.0 915 $1,375 $1.50 16d 1 0.24mi
19445 Avon Ave Detroit, MI 3.0 1.0 1023 $1,550 $1.52 44d 1 0.26mi
19970 Ashton Ave Detroit, MI 3.0 1.0 1000 $1,000 $1.00 44d 1 0.27mi
20068 Faust Ave Detroit, MI 2.0 1.0 750 $1,100 $1.47 25d 1 0.36mi
19329 Stahelin Ave Unit 1 Detroit, MI 3.0 1.5 833 $1,250 $1.50 44d 1 0.36mi
20043 Fenmore St Detroit, MI 3.0 1.0 1030 $1,453 $1.41 44d 1 0.37mi
20011 Avon Ave Detroit, MI 3.0 1.0 1000 $1,200 $1.20 6d 1 0.39mi
19736 Gilchrist St Detroit, MI 2.0 1.0 696 $995 $1.43 13d 1 0.47mi
19372 Grandville Ave Detroit, MI 2.0 1.5 733 $1,050 $1.43 16d 1 0.53mi
20259 Oakfield St Detroit, MI 3.0 1.0 1056 $1,250 $1.18 17d 1 0.55mi
20527 Rosemont Ave Detroit, MI 2.0 2.0 975 $1,528 $1.57 44d 1 0.55mi
19176 Grandville Ave Detroit, MI 3.0 1.0 941 $1,300 $1.38 6d 1 0.58mi
20203 Gilchrist St Detroit, MI 3.0 1.0 1031 $1,250 $1.21 6d 1 0.59mi
18494 Ashton Ave Detroit, MI 3.0 1.0 1000 $1,600 $1.60 17d 1 0.61mi
20210 Biltmore St Detroit, MI 3.0 1.0 1033 $1,350 $1.31 25d 1 0.66mi
18699 Shaftsbury Ave Detroit, MI 2.0 1.0 800 $1,000 $1.25 44d 1 0.67mi
20314 Gilchrist St Detroit, MI 3.0 1.0 1042 $1,500 $1.44 6d 1 0.69mi
18659 Shaftsbury Ave Detroit, MI 3.0 1.0 763 $1,373 $1.80 13d 1 0.69mi
20271 Grandville Ave Detroit, MI 3.0 1.0 1010 $1,550 $1.53 25d 1 0.74mi
18452 Shaftsbury Ave Detroit, MI 3.0 1.0 927 $1,500 $1.62 17d 1 0.79mi
19467 Rutherford St Detroit, MI 3.0 1.0 1002 $1,200 $1.20 17d 1 0.83mi
18276 Oakfield St Detroit, MI 2.0 1.0 726 $1,175 $1.62 44d 1 0.84mi
19440 Rutherford St Detroit, MI 3.0 1.0 1000 $1,400 $1.40 25d 1 0.86mi
19457 Evergreen Rd Detroit, MI 2.0 1.0 1100 $1,200 $1.09 44d 1 0.89mi
18450 Edinborough Rd Detroit, MI 3.0 1.0 1000 $1,500 $1.50 44d 1 0.91mi
17654 Sunderland Rd Detroit, MI 3.0 1.0 1100 $1,500 $1.36 44d 1 0.99mi
18268 Mansfield St Detroit, MI 2.0 1.0 800 $1,200 $1.50 17d 1 1.12mi
18400 Rutherford St Detroit, MI 3.0 1.0 1050 $1,400 $1.33 4d 1 1.12mi
20555 Motor Dr Detroit, MI 1.0–2.0 1.0 750 $1,222 $1.63 16d 5 1.13mi
18556 Kentfield St Detroit, MI 3.0 1.0 952 $1,250 $1.31 4d 1 1.15mi
19781 Fielding St Detroit, MI 3.0 1.0 1000 $1,294 $1.29 6d 1 1.16mi
18461 Heyden St Detroit, MI 2.0 1.0 1000 $1,050 $1.05 6d 1 1.17mi
18134 Vaughan St Detroit, MI 3.0 1.0 1060 $1,150 $1.08 17d 1 1.25mi
18191 Heyden St Detroit, MI 2.0 1.0 917 $1,100 $1.20 25d 1 1.27mi
18427 Greenfield Rd Detroit, MI 2.0 1.0 952 $980 $1.03 6d 1 1.30mi
18481 Prest St Detroit, MI 3.0 1.5 1100 $1,300 $1.18 20d 1 1.33mi
18274 Fielding St Detroit, MI 2.0 1.0 700 $1,200 $1.71 17d 1 1.35mi
18205 Stout St Detroit, MI 3.0 1.0 901 $1,078 $1.20 25d 1 1.36mi
16500 N Park Dr Southfield, MI 1.0–3.0 1.0–2.5 1500 $2,289 $1.53 0d 1 1.44mi

Listing history 3 events

  1. 2026-06-21
    days on market $109,900 Active 3 DOM
  2. 2026-06-18
    remarks 683-char remark
    Show marketing remark (911 chars)

    Beautiful, brand new remodeled home is ready and waiting for you to come in and relax because everything is already done. all newly renovated top to bottom inside & out this year with 'must have' important features like 2 full bathrooms, pleasant dining area off of the all new Kitchen, complete with new Samsung refrigerator, Extra bonus room at top of stairs is perfect for home office or. .. you name it. .. Additional room in the clean & freshly painted basement. 2 car garage for all your extra storage, new plumbing & great looking bathroom. new flooring & paint throughout, inc. basement, Vinyl siding, Vinyl windows, Steel doors, New roof, updated electrical, new lighting fixtures etc. etc. Convenient location near Southfield X-way & 8 mile rd just minutes from wherever you want to be: downtown or suburbs, shopping dining worship etc. * do not delay, come see today. ..

  3. 2026-06-18
    listed $109,900 Active 1 DOM
    Show marketing remark (911 chars)

    Beautiful, brand new remodeled home is ready and waiting for you to come in and relax because everything is already done. all newly renovated top to bottom inside & out this year with 'must have' important features like 2 full bathrooms, pleasant dining area off of the all new Kitchen, complete with new Samsung refrigerator, Extra bonus room at top of stairs is perfect for home office or. .. you name it. .. Additional room in the clean & freshly painted basement. 2 car garage for all your extra storage, new plumbing & great looking bathroom. new flooring & paint throughout, inc. basement, Vinyl siding, Vinyl windows, Steel doors, New roof, updated electrical, new lighting fixtures etc. etc. Convenient location near Southfield X-way & 8 mile rd just minutes from wherever you want to be: downtown or suburbs, shopping dining worship etc. * do not delay, come see today. ..

ⓘ 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
$1,307 · $109/mo
Projected year-2 tax
$1,500 · $125/mo
Expected delta
+$193/yr (+$16/mo · 14.7%)

ⓘ 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
$16,271
− Mortgage interest
−$6,156
− Property taxes
−$1,307
− Insurance
−$550
− Repairs & maintenance
−$1,302
− Management
−$1,302
− Depreciation
−$3,197
Taxable income
$2,458
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$590
After-tax cash flow
$3,492/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

+449.5% since first listed
38 events — show timeline
  • 2026-06-18 Price Changed $109,900 MiRealSource-MiMLS
  • 2026-06-18 Price Changed $109,900 REALCOMP
  • 2026-06-18 Price Changed $109,900 SW Michigan MLS
  • 2026-06-17 Listed $114,900 SW Michigan MLS
  • 2026-06-17 Listed $114,900 REALCOMP
  • 2026-06-17 Listed $114,900 MiRealSource-MiMLS
  • 2025-09-24 Sold (MLS) $10,201 REALCOMP
  • 2025-09-24 Sold (MLS) $10,201 SW Michigan MLS
  • 2025-09-24 Sold (MLS) $10,201 MiRealSource-MiMLS
  • 2025-08-26 Pending REALCOMP
  • 2025-08-26 Pending MiRealSource-MiMLS
  • 2025-08-26 Pending SW Michigan MLS
  • 2025-08-11 Listed $5,000 REALCOMP
  • 2025-08-11 Listed $5,000 SW Michigan MLS
  • 2025-08-11 Listed $5,000 MiRealSource-MiMLS
  • 2018-10-31 Sold (MLS) $9,000 MiRealSource-MiMLS
  • 2018-10-31 Sold (MLS) $9,000 REALCOMP
  • 2018-10-01 Pending MiRealSource-MiMLS
  • 2018-10-01 Pending REALCOMP
  • 2018-08-30 Listed $19,900 MiRealSource-MiMLS
  • 2018-08-30 Listed $19,900 REALCOMP
  • 2010-12-22 Sold (MLS) $1,000 MiRealSource-MiMLS
  • 2010-12-22 Sold (MLS) $1,000 REALCOMP
  • 2010-12-16 Listing Removed MiRealSource-MiMLS
  • 2010-09-15 Listed $2,000 MiRealSource-MiMLS
  • 2010-09-15 Listed $1,500 REALCOMP
  • 2010-09-14 Listing Removed MiRealSource-MiMLS
  • 2010-09-14 Listing Removed REALCOMP
  • 2010-06-10 Listed $3,900 MiRealSource-MiMLS
  • 2010-06-10 Listed $3,900 REALCOMP
  • 2007-11-29 Sold (Public Records) $84,000 Public Records
  • 2006-11-16 Sold (MLS) $21,000 REALCOMP
  • 2006-08-09 Listed $29,900 REALCOMP
  • 2006-08-07 Listing Removed REALCOMP
  • 2006-04-28 Listed $44,900 REALCOMP
  • 2001-07-11 Sold (Public Records) $34,000 Public Records
  • 2001-07-02 Sold (Public Records) $71,000 Public Records
  • 1998-01-08 Sold (Public Records) $20,000 Public Records

Property tax history

-2.2%/yr

Latest (2025): $1,307 · -49.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…