CashFlowRE
Sign in Sign up
No image
C- Composite 54.66
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 +23.4/30.0
  • DSCR +7.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.4/10.0
  • Livability +3.7/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$134,000

20522 Tracey St · Detroit, MI 48235
3 bd · 1.0 ba · 893 sqft · SingleFamily public records · 88 Days on market
Built 1949 5,227 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this well-maintained 3-bedroom, 1.5-bath bungalow located along iconic 8 Mile in Detroit! Step inside to a bright semi-open kitchen and living room concept, creating a comfortable flow for everyday living and entertaining. The spacious living area provides plenty of natural light, while the kitchen offers ample cabinet space and room to customize to your taste. Major mechanical updates include a furnace and hot water tank installed in 2019, giving you peace of mind for years to come. Whether you're looking for your next home or a smart investment, this Detroit bungalow is full of potential. Schedule your showing today!

Key facts

  • 5,227 sq ft lot
  • Built 1949
  • Listed 87 days

Property features AI

Exterior

  • Parking: Alley access; No garage
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Residential property; Two levels; Ground-level entry with steps
  • Construction: Brick construction; Brick/mortar foundation; Built area: two levels with finished space above and below grade
  • Exterior features: Enclosed porch; Porch; Back yard fencing; Fenced lot; Paved road access

Interior

  • Kitchen: Free‑standing gas range; Stainless steel appliances; Microwave; Free‑standing refrigerator; Gas water heater
  • Bedrooms: 6 total rooms (includes bedrooms and living spaces)
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; Ceiling fans
  • Interior features: Partially finished basement; Awning(s); Lighting
  • Laundry & utility: Washer; Dryer

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 $134k.

Deal economics

  • At list price, monthly cash flow is $248 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $134k).
  • Recommended offer: $126k (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 rising (+3.2%/yr); 283 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 43% 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 $926 of loan paydown is wiped out by about $4k 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 88 days — a 6% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 16 sale attempts since 22y 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 $100k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $125,960 (6.0% below list)

Questions for the listing agent

  1. It's been on market 88 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. 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
1.04%
Cap rate
8.51%
Cash-on-cash
7.93%
DSCR
1.35
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$56,259
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
20242 Ward St 0.37mi 3/1.0 982 (+10%) 4mo $80,000 $81 63
20209 Meyers Rd 0.56mi 2/1.0 (-1) 864 (-3%) 1mo $40,000 $46 62
20428 Monte Vista St 0.68mi 3/1.0 872 (-2%) 2mo $55,000 $63 62
21400 Parklawn St 0.51mi 3/1.0 966 (+8%) 2mo $190,000 $197 60
20496 Mark Twain St 0.31mi 3/1.5 1,024 (+15%) 2mo $135,000 $132 57
20218 Monte Vista St 0.69mi 3/2.0 860 (-4%) 1mo $37,000 $43 56
20047 Monte Vista St 0.71mi 2/1.5 (-1) 877 (-2%) 1mo $69,999 $80 56
19985 Meyers Rd 0.64mi 2/1.0 (-1) 844 (-6%) 2mo $51,900 $61 55
20403 Manor St 0.60mi 3/2.0 968 (+8%) 2mo $57,000 $59 52
21460 Parklawn St 0.56mi 3/1.0 1,000 (+12%) 4mo $215,000 $215 50
20025 Hubbell St 0.56mi 3/1.0 1,022 (+14%) 1mo $59,500 $58 49
19484 Schaefer Hwy 0.60mi 2/1.0 (-1) 1,000 (+12%) 2mo $50,000 $50 46

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 · 3.25% rent growth · sell at horizon

5-year hold
IRR
-4.0%
Equity multiple
0.85×
Total profit
$-5,580
Equity at exit
$19,980
10-year hold
IRR
6.0%
Equity multiple
1.45×
Total profit
$16,860
Equity at exit
$11,586

Cash invested: $37,520 (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 48235

Rents YoY
3.2%
Active inventory
283
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,400 high interval (Pro) →
Mortgage (P&I)
$703
Tax from tax record
$100 /mo · $1,195/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$248

Break-even live

Break-even rent $1,086
Max offer price $134,000
Occupancy floor 77%

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
$33,500
Closing costs
$4,020
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
20245 Manor Detroit, MI 3.0 1.0 1018 $1,400 $1.38 3d 1 0.62mi
19474 Schaefer Hwy Detroit, MI 2.0 1.0 896 $1,075 $1.20 5d 1 0.63mi
20429 Monte Vista St Detroit, MI 3.0 1.0 872 $1,300 $1.49 17d 1 0.66mi
20122 Manor St Detroit, MI 3.0 1.0 1028 $1,200 $1.17 44d 1 0.68mi
21800 Coolidge Hwy Oak Park, MI 1.0–2.0 1.0 938 $1,300 $1.39 24d 3 0.69mi
21850 Coolidge Hwy #203 Oak Park, MI 3.0 2.0 1100 $1,700 $1.55 5d 1 0.72mi
21880 Coolidge Hwy #203 Oak Park, MI 2.0 1.0 938 $1,300 $1.39 24d 1 0.72mi
20032 Monte Vista St Detroit, MI 3.0 1.0 1000 $1,294 $1.29 20d 1 0.75mi
19929 Monte Vista St Detroit, MI 3.0 1.0 860 $1,450 $1.69 17d 1 0.78mi
22108 Dante St Oak Park, MI 2.0 1.0 898 $1,250 $1.39 24d 1 0.90mi
20460 Griggs St Detroit, MI 2.0 1.0 910 $1,100 $1.21 17d 1 0.90mi
20515 Ilene St Detroit, MI 3.0 1.0 891 $1,450 $1.63 44d 1 0.93mi
22148 Dante St #211 Oak Park, MI 2.0 1.0 916 $1,475 $1.61 24d 1 0.95mi
22148 Dante St #212 Oak Park, MI 2.0 2.0 916 $1,475 $1.61 22d 1 0.95mi
22148 Dante St #211 Oak Park, MI 2.0 2.0 916 $1,475 $1.61 18d 1 0.95mi
22108 Dante St #115 Oak Park, MI 2.0 2.0 898 $1,250 $1.39 24d 1 0.96mi
14051 W Nine Mile Rd Oak Park, MI 2.0 1.0 900 $1,100 $1.22 24d 1 1.03mi
21374 Ithaca Ave Ferndale, MI 3.0 1.0 996 $1,775 $1.78 24d 1 1.09mi
20445 Kentucky St Detroit, MI 3.0 1.0 1046 $1,200 $1.15 24d 1 1.10mi
20555 Motor Dr Detroit, MI 1.0–2.0 1.0 750 $1,222 $1.63 15d 5 1.10mi
12800 W 9 Mile Rd Oak Park, MI 1.0–2.0 1.0 775 $1,250 $1.61 24d 1 1.14mi
20185 Indiana St Detroit, MI 2.0 1.5 1096 $1,275 $1.16 44d 1 1.17mi
10400 Saratoga St Oak Park, MI 2.0 1.0 829 $1,450 $1.75 5d 1 1.17mi
20458 Indiana St Detroit, MI 3.0 1.0 1049 $1,300 $1.24 18d 1 1.18mi
18512 Schaefer Hwy Detroit, MI 2.0 1.0 962 $1,200 $1.25 24d 1 1.22mi
13600 Kenwood St Oak Park, MI 1.0–2.0 1.0 770 $1,649 $2.14 2d 26 1.25mi
18675 Meyers Rd Unit 18677 Detroit, MI 2.0 1.0 942 $1,100 $1.17 44d 1 1.25mi
20009 Wisconsin St Detroit, MI 3.0 1.5 1051 $1,400 $1.33 17d 1 1.26mi
10020 Corning St Oak Park, MI 2.0 1.0 829 $1,400 $1.69 24d 1 1.36mi
22811 Rosewood St Oak Park, MI 3.0 1.0 1000 $1,600 $1.60 24d 1 1.37mi
19440 Rutherford St Detroit, MI 3.0 1.0 1000 $1,400 $1.40 24d 1 1.38mi
19467 Rutherford St Detroit, MI 3.0 1.0 1002 $1,200 $1.20 17d 1 1.39mi
20110 Northlawn St Detroit, MI 3.0 1.0 1100 $1,350 $1.23 17d 1 1.43mi
10050 W Nine Mile Rd Unit 18 Oak Park, MI 2.0 1.0 900 $1,000 $1.11 5d 1 1.44mi
10000 W Nine Mile Rd Unit 3 Oak Park, MI 2.0 1.0 900 $1,000 $1.11 44d 1 1.46mi

Listing history 48 events

  1. 2026-06-01
    days on market $134,000 Active 88 DOM
  2. 2026-05-31
    days on market $134,000 Active 87 DOM
  3. 2026-03-09
    historical Accepting Backup Offers 637-char remark
    Show marketing remark (637 chars)

    Welcome to this well-maintained 3-bedroom, 1.5-bath bungalow located along iconic 8 Mile in Detroit! Step inside to a bright semi-open kitchen and living room concept, creating a comfortable flow for everyday living and entertaining. The spacious living area provides plenty of natural light, while the kitchen offers ample cabinet space and room to customize to your taste. Major mechanical updates include a furnace and hot water tank installed in 2019, giving you peace of mind for years to come. Whether you're looking for your next home or a smart investment, this Detroit bungalow is full of potential. Schedule your showing today!

  4. 2026-03-09
    historical Active Under Contract
    Show marketing remark (637 chars)

    Welcome to this well-maintained 3-bedroom, 1.5-bath bungalow located along iconic 8 Mile in Detroit! Step inside to a bright semi-open kitchen and living room concept, creating a comfortable flow for everyday living and entertaining. The spacious living area provides plenty of natural light, while the kitchen offers ample cabinet space and room to customize to your taste. Major mechanical updates include a furnace and hot water tank installed in 2019, giving you peace of mind for years to come. Whether you're looking for your next home or a smart investment, this Detroit bungalow is full of potential. Schedule your showing today!

  5. 2026-03-06
    listed $134,000 Active 637-char remark
    Show marketing remark (637 chars)

    Welcome to this well-maintained 3-bedroom, 1.5-bath bungalow located along iconic 8 Mile in Detroit! Step inside to a bright semi-open kitchen and living room concept, creating a comfortable flow for everyday living and entertaining. The spacious living area provides plenty of natural light, while the kitchen offers ample cabinet space and room to customize to your taste. Major mechanical updates include a furnace and hot water tank installed in 2019, giving you peace of mind for years to come. Whether you're looking for your next home or a smart investment, this Detroit bungalow is full of potential. Schedule your showing today!

  6. 2026-03-06
    listed $134,000 Active
    Show marketing remark (637 chars)

    Welcome to this well-maintained 3-bedroom, 1.5-bath bungalow located along iconic 8 Mile in Detroit! Step inside to a bright semi-open kitchen and living room concept, creating a comfortable flow for everyday living and entertaining. The spacious living area provides plenty of natural light, while the kitchen offers ample cabinet space and room to customize to your taste. Major mechanical updates include a furnace and hot water tank installed in 2019, giving you peace of mind for years to come. Whether you're looking for your next home or a smart investment, this Detroit bungalow is full of potential. Schedule your showing today!

  7. 2026-03-05
    historical $134,000 637-char remark
    Show marketing remark (637 chars)

    Welcome to this well-maintained 3-bedroom, 1.5-bath bungalow located along iconic 8 Mile in Detroit! Step inside to a bright semi-open kitchen and living room concept, creating a comfortable flow for everyday living and entertaining. The spacious living area provides plenty of natural light, while the kitchen offers ample cabinet space and room to customize to your taste. Major mechanical updates include a furnace and hot water tank installed in 2019, giving you peace of mind for years to come. Whether you're looking for your next home or a smart investment, this Detroit bungalow is full of potential. Schedule your showing today!

  8. 2025-05-28
    soldstatus $100,000
  9. 2025-05-28
    soldstatus $130,000
  10. 2025-03-28
    soldstatus $130,000 Closed 485-char remark
    Show marketing remark (485 chars)

    BEAUTIFUL BUNGALOW!!THIS HOME FEATURES UPDATES IN 2019 3 BEDROOMS, 1.5 BATHROOMS. 1ST FLOOR BATHROOM INCLUDES A CEDAR SHOWER. LARGE KITCHEN WITH DINING ROOM, LARGE 2ND FLOOR BEDROOM, FINISHED BASEMENT WITH BATH, NEW WINDOWS VERY SPACIOUS LIVING ROOM, NEW FURNACE AND HOT WATER TANK 2019!!! BUYERS AGENT TO VERIFY ALL DATA, BUYER’S PAY A COMPLIANCE FEE OF $595.00 PAYABLE TO LISTING BROKER. No virtual showings; a licensed agent must physically accompany with buyers.

  11. 2025-03-28
    soldstatus $130,000 Closed
    Show marketing remark (485 chars)

    BEAUTIFUL BUNGALOW!!THIS HOME FEATURES UPDATES IN 2019 3 BEDROOMS, 1.5 BATHROOMS. 1ST FLOOR BATHROOM INCLUDES A CEDAR SHOWER. LARGE KITCHEN WITH DINING ROOM, LARGE 2ND FLOOR BEDROOM, FINISHED BASEMENT WITH BATH, NEW WINDOWS VERY SPACIOUS LIVING ROOM, NEW FURNACE AND HOT WATER TANK 2019!!! BUYERS AGENT TO VERIFY ALL DATA, BUYER’S PAY A COMPLIANCE FEE OF $595.00 PAYABLE TO LISTING BROKER. No virtual showings; a licensed agent must physically accompany with buyers.

  12. 2025-03-03
    status Pending 485-char remark
    Show marketing remark (485 chars)

    BEAUTIFUL BUNGALOW!!THIS HOME FEATURES UPDATES IN 2019 3 BEDROOMS, 1.5 BATHROOMS. 1ST FLOOR BATHROOM INCLUDES A CEDAR SHOWER. LARGE KITCHEN WITH DINING ROOM, LARGE 2ND FLOOR BEDROOM, FINISHED BASEMENT WITH BATH, NEW WINDOWS VERY SPACIOUS LIVING ROOM, NEW FURNACE AND HOT WATER TANK 2019!!! BUYERS AGENT TO VERIFY ALL DATA, BUYER’S PAY A COMPLIANCE FEE OF $595.00 PAYABLE TO LISTING BROKER. No virtual showings; a licensed agent must physically accompany with buyers.

  13. 2025-03-03
    status Pending
    Show marketing remark (485 chars)

    BEAUTIFUL BUNGALOW!!THIS HOME FEATURES UPDATES IN 2019 3 BEDROOMS, 1.5 BATHROOMS. 1ST FLOOR BATHROOM INCLUDES A CEDAR SHOWER. LARGE KITCHEN WITH DINING ROOM, LARGE 2ND FLOOR BEDROOM, FINISHED BASEMENT WITH BATH, NEW WINDOWS VERY SPACIOUS LIVING ROOM, NEW FURNACE AND HOT WATER TANK 2019!!! BUYERS AGENT TO VERIFY ALL DATA, BUYER’S PAY A COMPLIANCE FEE OF $595.00 PAYABLE TO LISTING BROKER. No virtual showings; a licensed agent must physically accompany with buyers.

  14. 2024-12-09
    status Active 485-char remark
    Show marketing remark (485 chars)

    BEAUTIFUL BUNGALOW!!THIS HOME FEATURES UPDATES IN 2019 3 BEDROOMS, 1.5 BATHROOMS. 1ST FLOOR BATHROOM INCLUDES A CEDAR SHOWER. LARGE KITCHEN WITH DINING ROOM, LARGE 2ND FLOOR BEDROOM, FINISHED BASEMENT WITH BATH, NEW WINDOWS VERY SPACIOUS LIVING ROOM, NEW FURNACE AND HOT WATER TANK 2019!!! BUYERS AGENT TO VERIFY ALL DATA, BUYER’S PAY A COMPLIANCE FEE OF $595.00 PAYABLE TO LISTING BROKER. No virtual showings; a licensed agent must physically accompany with buyers.

  15. 2024-12-09
    status Active
    Show marketing remark (485 chars)

    BEAUTIFUL BUNGALOW!!THIS HOME FEATURES UPDATES IN 2019 3 BEDROOMS, 1.5 BATHROOMS. 1ST FLOOR BATHROOM INCLUDES A CEDAR SHOWER. LARGE KITCHEN WITH DINING ROOM, LARGE 2ND FLOOR BEDROOM, FINISHED BASEMENT WITH BATH, NEW WINDOWS VERY SPACIOUS LIVING ROOM, NEW FURNACE AND HOT WATER TANK 2019!!! BUYERS AGENT TO VERIFY ALL DATA, BUYER’S PAY A COMPLIANCE FEE OF $595.00 PAYABLE TO LISTING BROKER. No virtual showings; a licensed agent must physically accompany with buyers.

  16. 2024-11-23
    status Pending 485-char remark
    Show marketing remark (485 chars)

    BEAUTIFUL BUNGALOW!!THIS HOME FEATURES UPDATES IN 2019 3 BEDROOMS, 1.5 BATHROOMS. 1ST FLOOR BATHROOM INCLUDES A CEDAR SHOWER. LARGE KITCHEN WITH DINING ROOM, LARGE 2ND FLOOR BEDROOM, FINISHED BASEMENT WITH BATH, NEW WINDOWS VERY SPACIOUS LIVING ROOM, NEW FURNACE AND HOT WATER TANK 2019!!! BUYERS AGENT TO VERIFY ALL DATA, BUYER’S PAY A COMPLIANCE FEE OF $595.00 PAYABLE TO LISTING BROKER. No virtual showings; a licensed agent must physically accompany with buyers.

  17. 2024-11-23
    status Pending
    Show marketing remark (485 chars)

    BEAUTIFUL BUNGALOW!!THIS HOME FEATURES UPDATES IN 2019 3 BEDROOMS, 1.5 BATHROOMS. 1ST FLOOR BATHROOM INCLUDES A CEDAR SHOWER. LARGE KITCHEN WITH DINING ROOM, LARGE 2ND FLOOR BEDROOM, FINISHED BASEMENT WITH BATH, NEW WINDOWS VERY SPACIOUS LIVING ROOM, NEW FURNACE AND HOT WATER TANK 2019!!! BUYERS AGENT TO VERIFY ALL DATA, BUYER’S PAY A COMPLIANCE FEE OF $595.00 PAYABLE TO LISTING BROKER. No virtual showings; a licensed agent must physically accompany with buyers.

  18. 2024-11-04
    listed $145,000 Active 485-char remark
    Show marketing remark (485 chars)

    BEAUTIFUL BUNGALOW!!THIS HOME FEATURES UPDATES IN 2019 3 BEDROOMS, 1.5 BATHROOMS. 1ST FLOOR BATHROOM INCLUDES A CEDAR SHOWER. LARGE KITCHEN WITH DINING ROOM, LARGE 2ND FLOOR BEDROOM, FINISHED BASEMENT WITH BATH, NEW WINDOWS VERY SPACIOUS LIVING ROOM, NEW FURNACE AND HOT WATER TANK 2019!!! BUYERS AGENT TO VERIFY ALL DATA, BUYER’S PAY A COMPLIANCE FEE OF $595.00 PAYABLE TO LISTING BROKER. No virtual showings; a licensed agent must physically accompany with buyers.

  19. 2024-11-04
    listed $145,000 Active
    Show marketing remark (485 chars)

    BEAUTIFUL BUNGALOW!!THIS HOME FEATURES UPDATES IN 2019 3 BEDROOMS, 1.5 BATHROOMS. 1ST FLOOR BATHROOM INCLUDES A CEDAR SHOWER. LARGE KITCHEN WITH DINING ROOM, LARGE 2ND FLOOR BEDROOM, FINISHED BASEMENT WITH BATH, NEW WINDOWS VERY SPACIOUS LIVING ROOM, NEW FURNACE AND HOT WATER TANK 2019!!! BUYERS AGENT TO VERIFY ALL DATA, BUYER’S PAY A COMPLIANCE FEE OF $595.00 PAYABLE TO LISTING BROKER. No virtual showings; a licensed agent must physically accompany with buyers.

  20. 2024-10-31
    historical $145,000 485-char remark
    Show marketing remark (485 chars)

    BEAUTIFUL BUNGALOW!!THIS HOME FEATURES UPDATES IN 2019 3 BEDROOMS, 1.5 BATHROOMS. 1ST FLOOR BATHROOM INCLUDES A CEDAR SHOWER. LARGE KITCHEN WITH DINING ROOM, LARGE 2ND FLOOR BEDROOM, FINISHED BASEMENT WITH BATH, NEW WINDOWS VERY SPACIOUS LIVING ROOM, NEW FURNACE AND HOT WATER TANK 2019!!! BUYERS AGENT TO VERIFY ALL DATA, BUYER’S PAY A COMPLIANCE FEE OF $595.00 PAYABLE TO LISTING BROKER. No virtual showings; a licensed agent must physically accompany with buyers.

  21. 2024-10-31
    historical $145,000
    Show marketing remark (485 chars)

    BEAUTIFUL BUNGALOW!!THIS HOME FEATURES UPDATES IN 2019 3 BEDROOMS, 1.5 BATHROOMS. 1ST FLOOR BATHROOM INCLUDES A CEDAR SHOWER. LARGE KITCHEN WITH DINING ROOM, LARGE 2ND FLOOR BEDROOM, FINISHED BASEMENT WITH BATH, NEW WINDOWS VERY SPACIOUS LIVING ROOM, NEW FURNACE AND HOT WATER TANK 2019!!! BUYERS AGENT TO VERIFY ALL DATA, BUYER’S PAY A COMPLIANCE FEE OF $595.00 PAYABLE TO LISTING BROKER. No virtual showings; a licensed agent must physically accompany with buyers.

  22. 2023-09-07
    historical
  23. 2023-09-07
    historical
  24. 2023-08-17
    status Active
  25. 2023-08-17
    status Active
  26. 2023-06-20
    status Pending
  27. 2023-06-19
    status Pending
  28. 2023-06-03
    listed $165,000 Active
  29. 2023-06-03
    listed $165,000 Active
  30. 2023-05-31
    historical
  31. 2023-05-31
    historical
  32. 2023-02-23
    price $164,500
  33. 2023-02-23
    price $164,500
  34. 2023-01-17
    listed $169,500 Active
  35. 2023-01-17
    listed $169,500 Active
  36. 2023-01-13
    historical
  37. 2023-01-13
    historical
  38. 2019-07-29
    soldstatus $100,000 Sold
  39. 2019-07-29
    soldstatus $100,000 Closed
  40. 2019-07-26
    status Pending
  41. 2019-07-25
    status Pending
  42. 2019-05-21
    listed $97,900 Active
  43. 2019-05-21
    listed $97,900 Active
  44. 2004-08-10
    soldstatus $92,000
  45. 2004-08-09
    soldstatus $92,000
  46. 2004-07-02
    historical
  47. 2004-06-10
    listed $94,900
  48. 2004-06-10
    listed $94,900

ⓘ 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
$1,195 · $100/mo
Projected year-2 tax
$1,629 · $136/mo
Expected delta
+$434/yr (+$36/mo · 36.4%)

ⓘ 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 ≥97°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
$16,803
− Mortgage interest
−$7,506
− Property taxes
−$1,195
− Insurance
−$670
− Repairs & maintenance
−$1,344
− Management
−$1,344
− Depreciation
−$3,898
Taxable income
$846
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$203
After-tax cash flow
$2,774/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)
45,600
Household income
$39,265
Rent vs Own
46.5% rent · 53.5% own
Severe rent burden
3064.0

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 2% Hispanic / Latino 1%
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
▼ -153.02%
Current HPI
263.6326
Rent YoY
▲ 3.25%
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

+41.2% since first listed
46 events — show timeline
  • 2026-03-09 Contingent MiRealSource-MiMLS
  • 2026-03-09 Contingent REALCOMP
  • 2026-03-06 Listed $134,000 MiRealSource-MiMLS
  • 2026-03-06 Listed $134,000 REALCOMP
  • 2026-03-05 Coming Soon $134,000 MiRealSource-MiMLS
  • 2025-05-28 Sold (Public Records) $130,000 Public Records
  • 2025-05-28 Sold (Public Records) $100,000 Public Records
  • 2025-03-28 Sold (MLS) $130,000 REALCOMP
  • 2025-03-28 Sold (MLS) $130,000 MiRealSource-MiMLS
  • 2025-03-03 Pending MiRealSource-MiMLS
  • 2025-03-03 Pending REALCOMP
  • 2024-12-09 Relisted MiRealSource-MiMLS
  • 2024-12-09 Relisted REALCOMP
  • 2024-11-23 Pending MiRealSource-MiMLS
  • 2024-11-23 Pending REALCOMP
  • 2024-11-04 Listed $145,000 MiRealSource-MiMLS
  • 2024-11-04 Listed $145,000 REALCOMP
  • 2024-10-31 Coming Soon $145,000 MiRealSource-MiMLS
  • 2024-10-31 Coming Soon $145,000 REALCOMP
  • 2023-09-07 Listing Removed MiRealSource-MiMLS
  • 2023-09-07 Listing Removed REALCOMP
  • 2023-08-17 Relisted MiRealSource-MiMLS
  • 2023-08-17 Relisted REALCOMP
  • 2023-06-20 Pending MiRealSource-MiMLS
  • 2023-06-19 Pending REALCOMP
  • 2023-06-03 Listed $165,000 MiRealSource-MiMLS
  • 2023-06-03 Listed $165,000 REALCOMP
  • 2023-05-31 Listing Removed MiRealSource-MiMLS
  • 2023-05-31 Listing Removed REALCOMP
  • 2023-02-23 Price Changed $164,500 MiRealSource-MiMLS
  • 2023-02-23 Price Changed $164,500 REALCOMP
  • 2023-01-17 Listed $169,500 MiRealSource-MiMLS
  • 2023-01-17 Listed $169,500 REALCOMP
  • 2023-01-13 Coming Soon MiRealSource-MiMLS
  • 2023-01-13 Coming Soon REALCOMP
  • 2019-07-29 Sold (MLS) $100,000 MiRealSource-MiMLS
  • 2019-07-29 Sold (MLS) $100,000 REALCOMP
  • 2019-07-26 Pending MiRealSource-MiMLS
  • 2019-07-25 Pending REALCOMP
  • 2019-05-21 Listed $97,900 MiRealSource-MiMLS
  • 2019-05-21 Listed $97,900 REALCOMP
  • 2004-08-10 Sold (MLS) $92,000 REALCOMP
  • 2004-08-09 Sold (MLS) $92,000 MiRealSource-MiMLS
  • 2004-07-02 Listing Removed MiRealSource-MiMLS
  • 2004-06-10 Listed $94,900 MiRealSource-MiMLS
  • 2004-06-10 Listed $94,900 REALCOMP

Property tax history

+1.4%/yr

Latest (2025): $1,195 · -56.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…