3454 Beniteau St · Detroit, MI 48214

$149,900

6 bd · 2.0 ba · 2,076 sqft · Townhouse public records · 81 Days on market

Built 1914 4,356 sqft lot

---

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 +27.6/30.0
• DSCR +9.7/10.0
• ARV discount +7.5/15.0
• 1% rule +6.4/10.0
• Livability +3.7/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +1.3/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Turn key duplex featuring two spacious units, each with 3 bedrooms and 1 bathroom. Both units include separate laundry areas with washer and dryer. The interiors have been recently updated and are in move-in ready condition. This property offers flexibility for investors or owner-occupants, providing an opportunity to rent both units or reside in one and lease the other. Conveniently located near local amenities, transportation, and major routes. All information deemed reliable but not guaranteed. Sale is subject to probate court approval. No showings without an accepted offer. Property is being sold as-is. Buyer and buyer's agent to verify all information. Great opportunity for investors or buyers looking for a property with potential in Detroit. 3478 Beniteau Street is also available for sale.

Key facts

• Turn key duplex
• 4,356 sq ft lot
• Built 1914

Tags

• TURN KEY DUPLEX
• SEPARATE LAUNDRY AREAS
• RECENTLY UPDATED INTERIORS

What this means for you Summary

Snapshot

• This is a 6-bed/2.0-bath townhouse listed at $150k.

Deal economics

• At list price, monthly cash flow is $450 ($5k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $150k).
• Recommended offer: $141k (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: 298 active listings in the ZIP; lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
• At $1,710/mo this rent would consume 61% of the median local household income ($34k/yr) (locally 1364% 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 $1k 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.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

• It's been on market 81 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 2y 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 1914 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $140,906 (6.0% below list)

Questions for the listing agent

1. It's been on market 81 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 1914 — 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: 1.14% ✓
• Cap rate: 9.89%
• Cash-on-cash: 12.86%
• DSCR: 1.57
• GRM: 7.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 2.7%
• Equity multiple: 1.10×
• Total profit: $4,301
• Equity at exit: $22,351

10-year hold

• IRR: 12.2%
• Equity multiple: 1.96×
• Total profit: $40,403
• Equity at exit: $12,961

Cash invested: $41,972 (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 48214

• Active inventory: 298
• Price-to-rent: 7.3×

Monthly cashflow live

• Estimated rent: $1,710 medium
• Mortgage (P&I): −$786
• Tax from tax record: −$53 /mo · $633/yr
• Insurance: −$62
• HOA: −$0
• Vacancy / Maint / Mgmt: −$359
• Net cashflow: $450

Break-even live

Break-even rent $1,141

Max offer price $149,900

Occupancy floor 69%

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: $37,475
• Closing costs: $4,497
• Reserves months: —
• Total cash needed: —

Listing history 8 events

1. 2026-01-13
   status Pending 806-char remark

   Show marketing remark (806 chars)

   Turn key duplex featuring two spacious units, each with 3 bedrooms and 1 bathroom. Both units include separate laundry areas with washer and dryer. The interiors have been recently updated and are in move-in ready condition. This property offers flexibility for investors or owner-occupants, providing an opportunity to rent both units or reside in one and lease the other. Conveniently located near local amenities, transportation, and major routes. All information deemed reliable but not guaranteed. Sale is subject to probate court approval. No showings without an accepted offer. Property is being sold as-is. Buyer and buyer's agent to verify all information. Great opportunity for investors or buyers looking for a property with potential in Detroit. 3478 Beniteau Street is also available for sale.

2. 2026-01-13
   status Pending

   Show marketing remark (806 chars)

   Turn key duplex featuring two spacious units, each with 3 bedrooms and 1 bathroom. Both units include separate laundry areas with washer and dryer. The interiors have been recently updated and are in move-in ready condition. This property offers flexibility for investors or owner-occupants, providing an opportunity to rent both units or reside in one and lease the other. Conveniently located near local amenities, transportation, and major routes. All information deemed reliable but not guaranteed. Sale is subject to probate court approval. No showings without an accepted offer. Property is being sold as-is. Buyer and buyer's agent to verify all information. Great opportunity for investors or buyers looking for a property with potential in Detroit. 3478 Beniteau Street is also available for sale.

3. 2025-10-22
   listed $149,900 Active 806-char remark

   Show marketing remark (806 chars)

   Turn key duplex featuring two spacious units, each with 3 bedrooms and 1 bathroom. Both units include separate laundry areas with washer and dryer. The interiors have been recently updated and are in move-in ready condition. This property offers flexibility for investors or owner-occupants, providing an opportunity to rent both units or reside in one and lease the other. Conveniently located near local amenities, transportation, and major routes. All information deemed reliable but not guaranteed. Sale is subject to probate court approval. No showings without an accepted offer. Property is being sold as-is. Buyer and buyer's agent to verify all information. Great opportunity for investors or buyers looking for a property with potential in Detroit. 3478 Beniteau Street is also available for sale.

4. 2025-10-22
   listed $149,900 Active

   Show marketing remark (806 chars)

   Turn key duplex featuring two spacious units, each with 3 bedrooms and 1 bathroom. Both units include separate laundry areas with washer and dryer. The interiors have been recently updated and are in move-in ready condition. This property offers flexibility for investors or owner-occupants, providing an opportunity to rent both units or reside in one and lease the other. Conveniently located near local amenities, transportation, and major routes. All information deemed reliable but not guaranteed. Sale is subject to probate court approval. No showings without an accepted offer. Property is being sold as-is. Buyer and buyer's agent to verify all information. Great opportunity for investors or buyers looking for a property with potential in Detroit. 3478 Beniteau Street is also available for sale.

5. 2024-03-08
   historical $1,175
6. 2024-02-23
   listed $1,175
7. 2024-02-23
   historical $1,300
8. 2024-02-06
   listed $1,300

ⓘ 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: $633 · $53/mo
• Projected year-2 tax: $1,471 · $123/mo
• Expected delta: +$838/yr (+$70/mo · 132.3%)

ⓘ 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: $20,523
• − Mortgage interest: −$8,397
• − Property taxes: −$633
• − Insurance: −$750
• − Repairs & maintenance: −$1,642
• − Management: −$1,642
• − Depreciation: −$4,361
• Taxable income: $3,099
• Est. tax owed @ 24.0%: −$744
• After-tax cash flow: $4,654/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): 18,595
• Household income: $33,544
• Rent vs Own: 59.0% rent · 41.0% own
• Severe rent burden: 1364.0

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 (79%)
• Race & ethnicity: Black 79% White 16% Two or more races 4%
• Common ancestry: Romanian 1% Iranian 1% Lithuanian 1%
• Foreign-born: 3% · Canada, Jamaica
• 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: ▼ -367.43%
• Current HPI: 102.0969
• Rent YoY: —
• 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

+11430.8% since first listed

8 events — show timeline

• 2026-01-13 Pending — MiRealSource-MiMLS
• 2026-01-13 Pending — REALCOMP
• 2025-10-22 Listed $149,900 REALCOMP
• 2025-10-22 Listed $149,900 MiRealSource-MiMLS
• 2024-03-08 Rental Removed $1,175 REALCOMP
• 2024-02-23 Listed for Rent $1,175 REALCOMP
• 2024-02-23 Rental Removed $1,300 REALSOURCE
• 2024-02-06 Listed for Rent $1,300 REALSOURCE

Property tax history

+0.5%/yr

Latest (2025): $633 · -25.1% YoY. Source: county tax records.