11400 Nashville St · Detroit, MI 48205

$88,000

3 bd · 1.0 ba · 1,014 sqft · SingleFamily public records · 106 Days on market

Built 1949 5,663 sqft lot $87/sqft · 32% above area Est $79k · 12% over

---

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 +30.0/30.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Livability +3.7/5.0
• Rent growth +2.8/5.0
• Condition / age +2.5/5.0
• ARV discount +2.1/15.0
• Schools +1.3/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Calling all investors. This is a tenant occupied brick, bungalow with a rare feature in Detroit: an attached garage. It is located in the College Park Subdivision near the City Airport. The tenant is a long term tenant with no collection issues and currently pays $1,150 monthly. Add this to your investment portfolio to get cash flow for years to come.

Key facts

• Attached garage
• 5,663 sq ft lot
• Garage

Tags

• ATTACHED GARAGE
• COLLEGE PARK SUBDIVISION

What this means for you Summary

Snapshot

• This is a 3-bed/1.0-bath single-family listed at $88k.

Deal economics

• At list price, monthly cash flow is $483 ($6k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $88k).
• Recommended offer: $80k (9.0% below list) — sets the bar for market timing.
• Cap rate 12.9% vs local median 10.2% in Detroit — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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 (+1.3%/yr); 373 active listings in the ZIP; 26 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 41% of the median local income ($39k/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 $608 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 + 1.3% rent growth), your $25k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

• It's been on market 106 days — a 9% lower offer ($80k) is reasonable based on typical stale-listing flexibility.
• 5 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 1949 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $80,080 (9.0% below list)

Questions for the listing agent

1. It's been on market 106 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
2. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. 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?
6. 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?
7. 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.
8. 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.
9. 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: 1.52% ✓
• Cap rate: 12.88%
• Cash-on-cash: 23.51%
• DSCR: 2.05
• GRM: 5.5

CMA / ARV

• ARV (median comp): $78,605
• List price: $88,000
• Delta: 11.95%
• 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
11294 Engleside St	0.08mi	2/1.0 (-1)	986 (-3%)	4mo	$85,000	$86	83
11147 Findlay St	0.22mi	2/1.0 (-1)	1,028 (+1%)	3mo	$35,000	$34	80
11455 Kenmoor St	0.17mi	3/1.5	955 (-6%)	4mo	$119,000	$125	77
11566 Sanford St	0.38mi	3/1.0	1,048 (+3%)	2mo	$55,000	$52	75
12000 Findlay St	0.44mi	3/1.0	1,000 (-1%)	4mo	$62,500	$63	74
12112 Findlay St	0.54mi	3/1.0	1,026 (+1%)	0mo	$23,000	$22	72
11053 Flanders St	0.44mi	2/1.0 (-1)	968 (-4%)	2mo	$20,000	$21	65
12019 Sanford St	0.50mi	3/1.0	1,149 (+13%)	2mo	$31,500	$27	53
17650 Beland St	0.66mi	3/1.5	1,094 (+8%)	2mo	$67,000	$61	52
17665 Runyon St	0.65mi	3/2.0	1,096 (+8%)	1mo	$50,000	$46	52
12802 Dresden St	0.49mi	3/1.0	1,152 (+14%)	5mo	$25,000	$22	51
17401 Albion St	0.56mi	2/1.0 (-1)	865 (-15%)	1mo	$50,000	$58	44

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 · 1.33% rent growth · sell at horizon

5-year hold

• IRR: 14.8%
• Equity multiple: 1.58×
• Total profit: $14,277
• Equity at exit: $13,121

10-year hold

• IRR: 22.2%
• Equity multiple: 2.76×
• Total profit: $43,252
• Equity at exit: $7,609

Cash invested: $24,640 (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.

Methodology + full state rankings →

ZIP-level market 48205

• Home prices YoY: -28.1%
• Rents YoY: 1.3%
• Active inventory: 373
• Price-to-rent: 5.5×

Monthly cashflow live

• Estimated rent: $1,337 high
• Mortgage (P&I): −$461
• Tax from tax record: −$75 /mo · $901/yr
• Insurance: −$37
• HOA: −$0
• Vacancy / Maint / Mgmt: −$281
• Net cashflow: $483

Break-even live

Break-even rent $726

Max offer price $88,000

Occupancy floor 59%

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: $22,000
• Closing costs: $2,640
• Reserves months: —
• Total cash needed: —

Rent comps 26 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
11700 Engleside St Detroit, MI	3.0	1.0	1000	$1,175	$1.18	43d	1	0.19mi
11760 Nashville St Detroit, MI	3.0	1.0	1200	$1,250	$1.04	17d	1	0.23mi
11785 Nashville St Detroit, MI	3.0	2.0	1360	$1,450	$1.07	3d	1	0.25mi
11074 Kennebec St Detroit, MI	3.0	1.0	1200	$1,350	$1.12	43d	1	0.27mi
17241 Rowe St Detroit, MI	3.0	1.5	1316	$1,450	$1.10	17d	1	0.44mi
12110 Christy St Detroit, MI	2.0	1.5	950	$1,200	$1.26	17d	1	0.51mi
12112 Christy St Unit 12110 Detroit, MI	2.0	1.0	950	$1,200	$1.26	43d	1	0.51mi
11765 Glenfield Ave Unit 1510880P Detroit, MI	2.0	1.0	990	$3,102	$3.13	14d	1	0.60mi
17851 Strasburg St Detroit, MI	3.0	1.0	1079	$1,100	$1.02	17d	1	0.77mi
11513 Greiner St Unit 11521 Greiner Detroit, MI	2.0	1.0	942	$1,050	$1.11	43d	1	0.79mi
12740 August St Detroit, MI	2.0	1.0	900	$1,300	$1.44	5d	1	0.93mi
18431 Teppert St Detroit, MI	4.0	1.0	1200	$1,400	$1.17	1d	1	0.96mi
12051 Wilshire Dr Detroit, MI	3.0	1.5	1224	$1,250	$1.02	17d	1	1.01mi
7600 Dobel St Detroit, MI	3.0	1.0	1234	$1,400	$1.13	16d	1	1.05mi
13218 Greiner St Detroit, MI	3.0	1.0	1162	$1,195	$1.03	17d	1	1.11mi
18119 Joann St Detroit, MI	2.0	1.0	800	$1,100	$1.38	24d	1	1.16mi
18681 Barlow St Detroit, MI	3.0	1.0	1041	$1,400	$1.34	24d	1	1.19mi
12840 Kilbourne St Detroit, MI	3.0	1.0	1136	$1,350	$1.19	17d	1	1.21mi
12210 Longview St Detroit, MI	3.0	1.0	1020	$1,100	$1.08	43d	1	1.22mi
18703 Waltham St Detroit, MI	2.0	1.0	1000	$1,100	$1.10	43d	1	1.23mi
18624 Fairport St Detroit, MI	3.0	1.0	874	$1,450	$1.66	22d	1	1.27mi
18624 Fairport St Unit NA Detroit, MI	3.0	1.0	924	$1,450	$1.57	24d	1	1.27mi
9142 Isham Detroit, MI	3.0	1.0	1000	$1,344	$1.34	17d	1	1.33mi
8193 Traverse St Detroit, MI	3.0	1.0	1055	$1,382	$1.31	17d	1	1.34mi
14201 Mayfield St Detroit, MI	4.0	1.5	1296	$1,250	$0.96	43d	1	1.46mi
19143 Fairport St Detroit, MI	3.0	1.0	1070	$1,225	$1.14	17d	1	1.49mi

Listing history 23 events

1. 2026-06-09
   days on market $88,000 Active 106 DOM
2. 2026-06-08
   days on market $88,000 Active 105 DOM
3. 2026-06-07
   days on market $88,000 Active 104 DOM
4. 2026-06-04
   days on market $88,000 Active 101 DOM
5. 2026-06-03
   days on market $88,000 Active 100 DOM
6. 2026-06-01
   days on market $88,000 Active 98 DOM
7. 2026-05-31
   days on market $88,000 Active 97 DOM
8. 2026-04-03
   price $88,000 353-char remark

   Show marketing remark (353 chars)

   Calling all investors. This is a tenant occupied brick, bungalow with a rare feature in Detroit: an attached garage. It is located in the College Park Subdivision near the City Airport. The tenant is a long term tenant with no collection issues and currently pays $1,150 monthly. Add this to your investment portfolio to get cash flow for years to come.

9. 2026-04-03
   price $88,000 353-char remark

   Show marketing remark (353 chars)

   Calling all investors. This is a tenant occupied brick, bungalow with a rare feature in Detroit: an attached garage. It is located in the College Park Subdivision near the City Airport. The tenant is a long term tenant with no collection issues and currently pays $1,150 monthly. Add this to your investment portfolio to get cash flow for years to come.

10. 2026-02-23
    listed $90,000 Active 353-char remark

    Show marketing remark (353 chars)

    Calling all investors. This is a tenant occupied brick, bungalow with a rare feature in Detroit: an attached garage. It is located in the College Park Subdivision near the City Airport. The tenant is a long term tenant with no collection issues and currently pays $1,150 monthly. Add this to your investment portfolio to get cash flow for years to come.

11. 2026-02-23
    listed $90,000 Active 353-char remark

    Show marketing remark (353 chars)

    Calling all investors. This is a tenant occupied brick, bungalow with a rare feature in Detroit: an attached garage. It is located in the College Park Subdivision near the City Airport. The tenant is a long term tenant with no collection issues and currently pays $1,150 monthly. Add this to your investment portfolio to get cash flow for years to come.

12. 2004-10-18
    soldstatus $92,800
13. 2004-09-14
    soldstatus $93,800
14. 2004-09-14
    soldstatus $92,800
15. 2004-09-07
    historical
16. 2004-06-10
    listed $93,000
17. 2004-06-10
    listed $93,000
18. 2004-04-29
    soldstatus $53,500
19. 2004-04-20
    soldstatus $53,500
20. 2004-04-06
    historical
21. 2003-12-16
    listed $56,900
22. 2002-06-10
    soldstatus $90,000
23. 2002-05-10
    soldstatus $38,000

ⓘ 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: $901 · $75/mo
• Projected year-2 tax: $1,128 · $94/mo
• Expected delta: +$227/yr (+$19/mo · 25.2%)

ⓘ 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 ≥96°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

Taxation est. · year 1

• Rental income: $16,040
• − Mortgage interest: −$4,929
• − Property taxes: −$901
• − Insurance: −$440
• − Repairs & maintenance: −$1,283
• − Management: −$1,283
• − Depreciation: −$2,560
• Taxable income: $4,644
• Est. tax owed @ 24.0%: −$1,114
• After-tax cash flow: $4,679/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): 34,187
• Household income: $38,966
• Rent vs Own: 49.4% rent · 50.6% own
• Severe rent burden: 2121.0

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 (93%)
• Race & ethnicity: Black 93% White 3% Two or more races 2%
• Foreign-born: 1% · Canada
• Languages at home: 98% English-only · Spanish 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: ▼ -91.80%
• Current HPI: 235.0926
• Rent YoY: ▲ 1.33%
• 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
▸Automotive Parts	3	$48B
▸Automotive	2	$372B
▸Chemicals	1	$45B
▸Automotive Retail	1	$29B
▸Healthcare / Medical Devices	1	$23B
▸Automotive Technology	1	$20B

Price history

+131.6% since first listed

16 events — show timeline

• 2026-04-03 Price Changed $88,000 MiRealSource-MiMLS
• 2026-04-03 Price Changed $88,000 REALCOMP
• 2026-02-23 Listed $90,000 REALCOMP
• 2026-02-23 Listed $90,000 MiRealSource-MiMLS
• 2004-10-18 Sold (Public Records) $92,800 Public Records
• 2004-09-14 Sold (MLS) $92,800 MiRealSource-MiMLS
• 2004-09-14 Sold (MLS) $93,800 REALCOMP
• 2004-09-07 Listing Removed — MiRealSource-MiMLS
• 2004-06-10 Listed $93,000 MiRealSource-MiMLS
• 2004-06-10 Listed $93,000 REALCOMP
• 2004-04-29 Sold (Public Records) $53,500 Public Records
• 2004-04-20 Sold (MLS) $53,500 MiRealSource-MiMLS
• 2004-04-06 Listing Removed — MiRealSource-MiMLS
• 2003-12-16 Listed $56,900 MiRealSource-MiMLS
• 2002-06-10 Sold (Public Records) $90,000 Public Records
• 2002-05-10 Sold (Public Records) $38,000 Public Records

Property tax history

-1.8%/yr

Latest (2025): $901 · -53.6% YoY. Source: county tax records.