CashFlowRE
Sign in Sign up
9234 Piedmont St
B Composite 72.1
Why this score? — see what drove the B 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
  • ARV discount +12.7/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$80,000

9234 Piedmont St · Detroit, MI 48228
3 bd · 1.0 ba · 957 sqft · SingleFamily public records · 69 Days on market
Built 1949 6,164 sqft lot $84/sqft · 71% above area Est $91k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 9234 Piedmont Street in Detroit! This charming 3-bedroom, 1.5-bath brick ranch offers timeless appeal with a spacious 2-car detached garage. Relax in the bright 3 seasons room, or entertain in the basement, featuring a cozy knotty pine finish and a built-in bar. Don't miss out on this unique gem-schedule your showing today!

Key facts

  • 6,164 sq ft lot
  • 2 garage spots
  • Built 1949

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 $80k.

Deal economics

  • At list price, monthly cash flow is $298 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $75k (6.0% below list) — sets the bar for market timing.

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 soft (-2.3%/yr); 363 active listings in the ZIP; 37 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • At $1,208/mo this rent would consume 47% of the median local household income ($31k/yr) (locally 4144% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $553 of loan paydown is wiped out by about $2k 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.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 21y 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 $62k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 3.0% of price; built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $75,200 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% 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. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.51%
Cap rate
10.77%
Cash-on-cash
15.98%
DSCR
1.71
GRM
5.5

CMA / ARV

ARV (median comp)
$90,524
List price
$80,000
Delta
-11.63%
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
9221 Grandville Ave 0.09mi 3/1.0 971 (+2%) 2mo $135,000 $139 92
9317 Artesian St 0.12mi 2/1.0 (-1) 994 (+4%) 1mo $25,000 $25 82
8651 Brace Street St 0.44mi 3/1.0 987 (+3%) 2mo $60,000 $61 72
9934 Warwick St 0.40mi 3/1.0 1,018 (+6%) 2mo $70,000 $69 70
8686 Artesian St 0.37mi 3/1.0 864 (-10%) 2mo $35,000 $41 65
8854 Stout St 0.62mi 3/1.0 989 (+3%) 2mo $66,250 $67 64
8449 Penrod St 0.65mi 3/1.0 1,011 (+6%) 0mo $95,000 $94 60
8427 Piedmont St 0.53mi 3/1.0 1,056 (+10%) 2mo $62,000 $59 56
9116 Patton St 0.69mi 3/1.0 1,029 (+8%) 1mo $45,000 $44 55
8225 Grandville Ave 0.66mi 2/1.0 (-1) 906 (-5%) 2mo $36,500 $40 54
8309 Brace St 0.62mi 3/1.5 864 (-10%) 1mo $28,500 $33 52
9328 Patton St 0.69mi 3/1.0 1,062 (+11%) 1mo $50,000 $47 49

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
3.1%
Equity multiple
1.12×
Total profit
$2,576
Equity at exit
$11,928
10-year hold
IRR
9.2%
Equity multiple
1.60×
Total profit
$13,355
Equity at exit
$6,917

Cash invested: $22,400 (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 48228

Rents YoY
-2.3%
Active inventory
363
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,208 high interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$203 /mo · $2,440/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$298

Break-even live

Break-even rent $831
Max offer price $80,000
Occupancy floor 70%

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
$20,000
Closing costs
$2,400
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 37 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9090 Stahelin Ave Detroit, MI 2.0 1.0 787 $1,250 $1.59 43d 1 0.18mi
19449 W Chicago St Detroit, MI 3.0 1.5 950 $1,500 $1.58 43d 1 0.28mi
19301 Joy Rd Apt 1 Detroit, MI 2.0 1.0 750 $1,100 $1.47 43d 1 0.34mi
18450 W Chicago Detroit, MI 1.0–2.0 1.0 687 $1,117 $1.62 1d 15 0.41mi
8850 Rosemont Ave Detroit, MI 3.0 1.0 933 $1,100 $1.18 17d 1 0.53mi
8451 Rosemont Ave Detroit, MI 3.0 1.0 867 $1,150 $1.33 43d 1 0.66mi
9108 Archdale St Detroit, MI 3.0 1.0 1000 $1,300 $1.30 5d 1 0.67mi
9401 Fielding St Detroit, MI 2.0 1.0 1000 $900 $0.90 43d 1 0.71mi
20529 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 43d 1 0.71mi
20522 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 43d 1 0.72mi
9410 Patton St Detroit, MI 2.0 1.0 1000 $900 $0.90 43d 1 0.72mi
20541 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 43d 1 0.72mi
20545 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 43d 1 0.73mi
20547 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 43d 1 0.73mi
9404 Patton St Detroit, MI 2.0 1.0 1000 $900 $0.90 43d 1 0.74mi
20550 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 43d 1 0.74mi
8283 Vaughan St Detroit, MI 3.0 1.0 1058 $1,294 $1.22 5d 1 0.76mi
20619 W Chicago Detroit, MI 2.0 1.0 950 $1,200 $1.26 43d 1 0.77mi
8262 Rosemont Ave Detroit, MI 3.0 1.0 836 $1,200 $1.44 5d 1 0.77mi
11704 Greenview Ave Detroit, MI 4.0 1.0 1046 $1,300 $1.24 24d 1 0.85mi
11741 Penrod St Detroit, MI 3.0 1.0 1124 $1,400 $1.25 16d 1 0.92mi
9059 Burt Rd Detroit, MI 3.0 1.0 980 $1,400 $1.43 43d 1 0.93mi
20921 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 43d 1 0.96mi
7794 Vaughan St Detroit, MI 3.0 1.0 1000 $1,450 $1.45 16d 1 0.96mi
20935 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 43d 1 0.97mi
20937 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 43d 1 0.98mi
20945 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 43d 1 0.98mi
9416 Trinity St Detroit, MI 2.0 1.0 1000 $950 $0.95 43d 1 0.99mi
11652 Fielding St Detroit, MI 3.0 1.0 1000 $1,386 $1.39 43d 1 1.00mi
20431 Tireman St Detroit, MI 3.0 1.0 1020 $1,350 $1.32 17d 1 1.02mi
12084 Vaughan St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 16d 1 1.04mi
7635 Evergreen Ave Detroit, MI 3.0 1.0 690 $1,350 $1.96 43d 1 1.09mi
8270 Trinity St Detroit, MI 3.0 1.0 806 $1,528 $1.90 43d 1 1.13mi
7411 Stout St Detroit, MI 3.0 1.0 888 $1,428 $1.61 12d 1 1.24mi
9345 Rutherford St Unit 3 Detroit, MI 2.0 1.0 850 $1,050 $1.24 24d 1 1.29mi
9222 Forrer St Detroit, MI 3.0 1.0 947 $1,450 $1.53 16d 1 1.43mi
12875 Faust Ave Detroit, MI 2.0 1.0 735 $1,200 $1.63 5d 1 1.48mi

Listing history 34 events

  1. 2026-06-18
    days on market $80,000 Active 69 DOM
  2. 2026-06-17
    days on market $80,000 Active 68 DOM
  3. 2026-06-15
    days on market $80,000 Active 66 DOM
  4. 2026-06-13
    days on market $80,000 Active 64 DOM
  5. 2026-06-13
    days on market $80,000 Active 63 DOM
  6. 2026-06-09
    days on market $80,000 Active 60 DOM
  7. 2026-06-08
    days on market $80,000 Active 59 DOM
  8. 2026-06-07
    days on market $80,000 Active 58 DOM
  9. 2026-06-04
    days on market $80,000 Active 55 DOM
  10. 2026-06-03
    days on market $80,000 Active 54 DOM
  11. 2026-06-02
    days on market $80,000 Active 53 DOM
  12. 2026-06-01
    days on market $80,000 Active 52 DOM
  13. 2026-05-31
    days on market $80,000 Active 51 DOM
  14. 2026-04-10
    listed $80,000 Active 336-char remark
    Show marketing remark (348 chars)

    Welcome to 9234 Piedmont Street in Detroit! This charming 3-bedroom, 1.5-bath brick ranch offers timeless appeal with a spacious 2-car detached garage. Relax in the bright 3 seasons room, or entertain in the basement, featuring a cozy knotty pine finish and a built-in bar. Don’t miss out on this unique gem—schedule your showing today!

  15. 2026-04-10
    listed $80,000 Active 348-char remark
    Show marketing remark (348 chars)

    Welcome to 9234 Piedmont Street in Detroit! This charming 3-bedroom, 1.5-bath brick ranch offers timeless appeal with a spacious 2-car detached garage. Relax in the bright 3 seasons room, or entertain in the basement, featuring a cozy knotty pine finish and a built-in bar. Don’t miss out on this unique gem—schedule your showing today!

  16. 2026-04-08
    historical $80,000 348-char remark
    Show marketing remark (348 chars)

    Welcome to 9234 Piedmont Street in Detroit! This charming 3-bedroom, 1.5-bath brick ranch offers timeless appeal with a spacious 2-car detached garage. Relax in the bright 3 seasons room, or entertain in the basement, featuring a cozy knotty pine finish and a built-in bar. Don’t miss out on this unique gem—schedule your showing today!

  17. 2023-05-10
    soldstatus $62,000
  18. 2023-05-08
    status Pending
  19. 2023-05-06
    historical Contingent - Continue To Show
  20. 2023-05-06
    historical Keep Showing-Contgcy Appl
  21. 2023-04-29
    soldstatus $62,000 Sold
  22. 2023-04-29
    soldstatus $62,000 Closed
  23. 2023-03-04
    price $69,900
  24. 2023-03-03
    price $69,900
  25. 2023-03-03
    status Active
  26. 2023-03-03
    status Active
  27. 2023-02-07
    status Pending
  28. 2023-02-07
    status Pending
  29. 2023-02-01
    listed $65,000 Active
  30. 2023-02-01
    listed $65,000 Active
  31. 2009-03-09
    soldstatus $9,000
  32. 2008-12-22
    listed $9,900
  33. 2005-08-05
    historical
  34. 2005-06-27
    listed $80,000

ⓘ 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
$2,440 · $203/mo
Projected year-2 tax
$2,440 · $203/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥99°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
$14,498
− Mortgage interest
−$4,481
− Property taxes
−$2,440
− Insurance
−$400
− Repairs & maintenance
−$1,160
− Management
−$1,160
− Depreciation
−$2,327
Taxable income
$2,530
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$607
After-tax cash flow
$2,972/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)
50,117
Household income
$30,680
Rent vs Own
50.7% rent · 49.3% own
Severe rent burden
4144.0

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 (71%)
Race & ethnicity
Black 71% White 16% Two or more races 7% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Arab 2% Romanian 2% Lithuanian 1%
Foreign-born
11% · Canada
Languages at home
82% English-only · Arabic 11% Spanish 5%

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
▼ -160.81%
Current HPI
168.6843
Rent YoY
▼ -2.30%
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
21 events — show timeline
  • 2026-04-10 Listed $80,000 REALCOMP
  • 2026-04-10 Listed $80,000 MiRealSource-MiMLS
  • 2026-04-08 Coming Soon $80,000 MiRealSource-MiMLS
  • 2023-05-10 Sold (Public Records) $62,000 Public Records
  • 2023-05-08 Pending MiRealSource-MiMLS
  • 2023-05-06 Contingent REALCOMP
  • 2023-05-06 Contingent MiRealSource-MiMLS
  • 2023-04-29 Sold (MLS) $62,000 MiRealSource-MiMLS
  • 2023-04-29 Sold (MLS) $62,000 REALCOMP
  • 2023-03-04 Price Changed $69,900 MiRealSource-MiMLS
  • 2023-03-03 Price Changed $69,900 REALCOMP
  • 2023-03-03 Relisted MiRealSource-MiMLS
  • 2023-03-03 Relisted REALCOMP
  • 2023-02-07 Pending MiRealSource-MiMLS
  • 2023-02-07 Pending REALCOMP
  • 2023-02-01 Listed $65,000 MiRealSource-MiMLS
  • 2023-02-01 Listed $65,000 REALCOMP
  • 2009-03-09 Sold (MLS) $9,000 REALCOMP
  • 2008-12-22 Listed $9,900 REALCOMP
  • 2005-08-05 Listing Removed REALCOMP
  • 2005-06-27 Listed $80,000 REALCOMP

Property tax history

+5.9%/yr

Latest (2025): $2,440 · -37.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…