CashFlowRE
Sign in Sign up
11718 Plainview Ave
B- Composite 65.49
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +6.1/15.0
  • 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

$45,000

11718 Plainview Ave · Detroit, MI 48228
2 bd · 1.0 ba · 704 sqft · SingleFamily public records · 20 Days on market
Built 1941 5,227 sqft lot Est $44k · at est. ↓ 19% since listing

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

Listing remarks MLS

Charming 3-bedroom, 1-bath Detroit bungalow with basement and detached garage. Home offers great potential for the right buyer - cosmetic updates and some TLC will go a long way. Spacious bedrooms and classic bungalow layout make this a solid opportunity for homeowners or investors alike. Conveniently located near shopping, schools, and freeway access.

Key facts

  • 5,227 sq ft lot
  • Garage
  • Built 1941

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Residential property; Two-story; Entry located at ground level with steps
  • Construction: Aluminum siding; Block foundation; Above-grade finished area listed as 704 square feet
  • Exterior features: Paved road access; Lot approximately 0.12 acres (42 x 126)

Interior

  • Bedrooms: Total of 2 rooms (includes bedrooms and living areas)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Partial, unfinished basement; Two levels; Ground-level entry with steps

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 2-bed/1.0-bath single-family listed at $45k.

Deal economics

  • At list price, monthly cash flow is $513 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Recommended offer: $44k (1.5% below list) — sets the bar for market timing.
  • Cap rate 20.0% vs local median 10.0% in Detroit — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

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); 367 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 45% 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).
  • This rent runs 42% of the median local income ($31k/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 $311 of loan paydown is wiped out by about $1k 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 + 0.0% rent growth), your $13k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $5k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1941 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $44,325 (1.5% below list)

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
2.36%
Cap rate
19.96%
Cash-on-cash
48.81%
DSCR
3.17
GRM
3.5

CMA / ARV

ARV (on-the-fly)
$43,648
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
12027 Auburn St 0.07mi 2/1.0 728 (+3%) 20mo $23,000 $32 75
11730 Westwood St 0.19mi 2/1.0 742 (+5%) 17mo $64,900 $87 68
11720 Minock St 0.13mi 3/1.5 (+1) 771 (+10%) 5mo $95,000 $123 67
12642 Kentfield St 0.49mi 2/1.0 742 (+5%) 10mo $40,000 $54 60
11738 Greenview Ave 0.62mi 2/1.0 692 (-2%) 12mo $43,000 $62 58
11355 Artesian St 0.47mi 2/1.5 744 (+6%) 15mo $20,000 $27 54
9962 Evergreen Ave 0.39mi 3/1.0 (+1) 762 (+8%) 16mo $52,000 $68 50
11697 Stahelin Ave 0.47mi 2/1.0 774 (+10%) 15mo $16,000 $21 49
13535 Evergreen Rd 0.75mi 2/1.0 754 (+7%) 14mo $45,700 $61 42
9617 Stahelin Ave 0.69mi 2/1.5 760 (+8%) 16mo $60,000 $79 39

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
42.9%
Equity multiple
2.77×
Total profit
$22,260
Equity at exit
$6,710
10-year hold
IRR
47.5%
Equity multiple
4.93×
Total profit
$49,480
Equity at exit
$3,891

Cash invested: $12,600 (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
367
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$1,063 high interval (Pro) →
Mortgage (P&I)
$236
Tax from tax record
$73 /mo · $873/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$223
Net cashflow
$513

Break-even live

Break-even rent $415
Max offer price $45,000
Occupancy floor 47%

Sensitivity live

Price -10% $538 -5% $525 +0% $513 +5% $500 +10% $487
Rent -10% $429 -5% $471 +0% $513 +5% $555 +10% $597
Rate -1.0pp $535 -0.5pp $524 base $513 +0.5pp $501 +1.0pp $489

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
$11,250
Closing costs
$1,350
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
20237 W Chicago Detroit, MI 1.0 1.0 650 $850 $1.31 0d 2 0.69mi
12875 Faust Ave Detroit, MI 2.0 1.0 735 $1,200 $1.63 6d 1 0.90mi
18450 W Chicago Detroit, MI 1.0–2.0 1.0 687 $1,117 $1.62 0d 15 0.93mi
12867 Westbrook St Detroit, MI 2.0 1.0 736 $1,050 $1.43 45d 1 0.97mi
19301 Joy Rd Apt 1 Detroit, MI 2.0 1.0 750 $1,100 $1.47 45d 1 1.17mi
12880 Dolson St Detroit, MI 1.0–2.0 1.0 750 $1,200 $1.60 45d 6 1.19mi
12611 Memorial St Unit 629104 Detroit, MI 1.0 1.0 700 $995 $1.42 45d 1 1.20mi
12611 Memorial St Unit 629203 Detroit, MI 1.0 1.0 635 $995 $1.57 25d 1 1.20mi
14347 Westwood St Detroit, MI 2.0 1.0 706 $1,200 $1.70 25d 1 1.24mi
12850 Dolphin St Detroit, MI 1.0–2.0 1.0 746 $999 $1.34 6d 4 1.32mi
18401 Joy Rd Unit 8 Detroit, MI 1.0 1.0 600 $875 $1.46 45d 1 1.36mi

Listing history 14 events

  1. 2026-06-22
    price $45,000 Active 20 DOM
  2. 2026-06-21
    days on market $57,000 Active 20 DOM
  3. 2026-06-18
    days on market $57,000 Active 17 DOM
  4. 2026-06-17
    days on market $57,000 Active 16 DOM
  5. 2026-06-15
    days on market $57,000 Active 14 DOM
  6. 2026-06-13
    days on market $57,000 Active 12 DOM
  7. 2026-06-13
    days on market $57,000 Active 11 DOM
  8. 2026-06-09
    days on market $57,000 Active 8 DOM
  9. 2026-06-08
    days on market $57,000 Active 7 DOM
  10. 2026-06-07
    days on market $57,000 Active 6 DOM
  11. 2026-06-04
    days on market $57,000 Active 3 DOM
  12. 2026-06-03
    days on market $57,000 Active 2 DOM
  13. 2026-06-02
    remarks 352-char remark
    Show marketing remark (354 chars)

    Charming 3-bedroom, 1-bath Detroit bungalow with basement and detached garage. Home offers great potential for the right buyer - cosmetic updates and some TLC will go a long way. Spacious bedrooms and classic bungalow layout make this a solid opportunity for homeowners or investors alike. Conveniently located near shopping, schools, and freeway access.

  14. 2026-06-02
    listed $57,000 Active 1 DOM
    Show marketing remark (354 chars)

    Charming 3-bedroom, 1-bath Detroit bungalow with basement and detached garage. Home offers great potential for the right buyer - cosmetic updates and some TLC will go a long way. Spacious bedrooms and classic bungalow layout make this a solid opportunity for homeowners or investors alike. Conveniently located near shopping, schools, and freeway access.

ⓘ 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
$873 · $73/mo
Projected year-2 tax
$873 · $73/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
$12,760
− Mortgage interest
−$2,521
− Property taxes
−$873
− Insurance
−$225
− Repairs & maintenance
−$1,021
− Management
−$1,021
− Depreciation
−$1,309
Taxable income
$5,790
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,390
After-tax cash flow
$4,761/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

-18.6% since first listed
12 events — show timeline
  • 2026-06-02 Price Changed $57,000 MiRealSource-MiMLS
  • 2026-06-02 Price Changed $57,000 REALCOMP
  • 2026-06-01 Listed $50,000 REALCOMP
  • 2026-06-01 Listed $50,000 MiRealSource-MiMLS
  • 2026-03-01 Listing Removed REALCOMP
  • 2026-03-01 Listing Removed MiRealSource-MiMLS
  • 2025-10-15 Price Changed $60,000 MiRealSource-MiMLS
  • 2025-10-15 Price Changed $60,000 REALCOMP
  • 2025-10-01 Price Changed $65,000 MiRealSource-MiMLS
  • 2025-10-01 Price Changed $65,000 REALCOMP
  • 2025-08-27 Listed $70,000 REALCOMP
  • 2025-08-27 Listed $70,000 MiRealSource-MiMLS

Property tax history

-4.0%/yr

Latest (2025): $873 · -54.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…