CashFlowRE
Sign in Sign up
19444 Ryan Rd
C+ Composite 64.53
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 +28.3/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.1/10.0
  • Rent growth +4.2/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$109,900

19444 Ryan Rd · Detroit, MI 48234
3 bd · 1.0 ba · 1,019 sqft · SingleFamily public records · 105 Days on market
Built 1951 3,920 sqft lot $108/sqft · 93% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fully renovated 3-bedroom bungalow offering the perfect blend of classic Detroit charm and modern updates. This move-in ready home features a bright living area, updated kitchen and bath, and spacious bedrooms including a large upper-level primary suite. Beautiful flooring and fresh finishes run throughout the home. The property also includes a basement providing additional storage or living potential, along with a detached garage and private backyard. Conveniently located near major roads, shopping, and neighborhood amenities, this is a great opportunity for both homeowners and investors looking for a turnkey Detroit property.

Key facts

  • Fully renovated
  • Updated bath
  • Private backyard

Tags

FULLY RENOVATEDUPDATED KITCHENUPDATED BATHDETACHED GARAGEPRIVATE BACKYARDBASEMENT

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 $110k.

Deal economics

  • At list price, monthly cash flow is $351 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $100k (9.0% 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 fast (+6.7%/yr); 226 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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).
  • At $1,332/mo this rent would consume 45% of the median local household income ($35k/yr) (locally 2372% 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 $760 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 + 6.7% rent growth), your $31k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 105 days — a 9% lower offer ($100k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 27y ago; this cycle's ask has dropped $9k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $10k; list at $110k implies a 1050% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $100,009 (9.0% below list)

Questions for the listing agent

  1. It's been on market 105 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 1951 — 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
1.21%
Cap rate
10.13%
Cash-on-cash
13.70%
DSCR
1.61
GRM
6.9

CMA / ARV

ARV (median comp)
$57,008
List price
$109,900
Delta
92.78%
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
19672 Justine St 0.24mi 3/1.0 1,050 (+3%) 2mo $47,500 $45 82
19360 Revere St 0.27mi 3/1.0 1,050 (+3%) 2mo $78,000 $74 81
19155 Ryan Rd 0.26mi 3/1.0 1,068 (+5%) 2mo $45,000 $42 78
19619 Norwood St 0.24mi 3/1.0 941 (-8%) 2mo $30,500 $32 75
19227 Ryan Rd 0.19mi 3/1.0 919 (-10%) 1mo $38,000 $41 74
20426 Wexford St 0.56mi 3/1.5 1,009 (-1%) 0mo $117,000 $116 70
19416 Lamont St 0.43mi 3/1.5 1,065 (+4%) 1mo $9,000 $8 70
20409 Yonka St 0.56mi 3/1.0 1,050 (+3%) 1mo $93,000 $89 68
19235 Lamont St 0.44mi 2/1.0 (-1) 960 (-6%) 1mo $40,000 $42 64
19610 Conley St 0.54mi 3/1.0 1,120 (+10%) 0mo $80,000 $71 58
3952 Stockton St 0.73mi 3/1.0 1,149 (+13%) 1mo $55,000 $48 44
18660 Klinger St 0.57mi 4/2.0 (+1) 880 (-14%) 0mo $21,000 $24 42

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 · 6.72% rent growth · sell at horizon

5-year hold
IRR
7.8%
Equity multiple
1.32×
Total profit
$9,726
Equity at exit
$16,386
10-year hold
IRR
19.9%
Equity multiple
2.95×
Total profit
$60,129
Equity at exit
$9,502

Cash invested: $30,772 (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 48234

Home prices YoY
-11.9%
Rents YoY
6.7%
Active inventory
226
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,332 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$78 /mo · $942/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$351

Break-even live

Break-even rent $887
Max offer price $109,900
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
$27,475
Closing costs
$3,297
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
19450 Norwood St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 5d 1 0.22mi
19930 Binder St Detroit, MI 3.0 1.0 1000 $1,450 $1.45 16d 1 0.22mi
19360 Revere St Detroit, MI 3.0 1.0 1050 $1,250 $1.19 24d 1 0.28mi
20000 Norwood St Detroit, MI 3.0 1.5 1150 $1,200 $1.04 24d 1 0.35mi
19694 Gallagher St Detroit, MI 3.0 1.0 1000 $1,150 $1.15 15d 1 0.39mi
19450 Fenelon St Detroit, MI 3.0 1.0 1062 $1,384 $1.30 5d 1 0.47mi
18662 Sunset St Detroit, MI 2.0 1.0 726 $1,250 $1.72 18d 1 0.53mi
19162 Conley St Detroit, MI 2.0 1.0 1000 $1,300 $1.30 43d 1 0.59mi
18557 Wexford St Detroit, MI 3.0 1.0 1216 $1,250 $1.03 24d 1 0.61mi
19361 Moenart St Unit 1 Detroit, MI 2.0 1.0 1000 $1,100 $1.10 24d 1 0.64mi
18666 Joseph Campau St Detroit, MI 3.0 1.0 1000 $1,400 $1.40 16d 1 0.72mi
18891 Moenart St Detroit, MI 3.0 1.0 870 $1,195 $1.37 16d 1 0.73mi
18891 Moenart St Detroit, MI 3.0 1.0 1150 $1,300 $1.13 2d 1 0.73mi
19260 Bloom St Detroit, MI 3.0 1.0 1100 $1,350 $1.23 4d 1 0.73mi
20255 Harned St Detroit, MI 3.0 1.0 1000 $1,374 $1.37 16d 1 0.75mi
20058 Bloom St Detroit, MI 4.0 1.0 1350 $1,450 $1.07 16d 1 0.79mi
19995 Goddard St Detroit, MI 4.0 1.0 1292 $1,400 $1.08 22d 1 0.80mi
18884 Bloom St Detroit, MI 3.0 1.0 979 $975 $1.00 22d 1 0.80mi
18884 Bloom St Detroit, MI 3.0 1.0 979 $975 $1.00 43d 1 0.80mi
18677 Moenart St Detroit, MI 2.0 1.0 1470 $1,200 $0.82 43d 1 0.81mi
20794 Audrey Ave Warren, MI 3.0 1.0 954 $1,350 $1.42 43d 1 0.92mi
20263 Caldwell St Detroit, MI 3.0 1.0 909 $1,350 $1.49 16d 1 0.93mi
18629 Fleming St Detroit, MI 3.0 1.5 900 $1,150 $1.28 24d 1 1.00mi
19415 Gable St Detroit, MI 3.0 1.0 1000 $1,373 $1.37 24d 1 1.02mi
18084 Goddard St Detroit, MI 2.0 1.5 790 $1,050 $1.33 16d 1 1.07mi
18551 Saint Aubin St Detroit, MI 3.0 1.0 962 $1,200 $1.25 16d 1 1.14mi
21155 Warner Ave Warren, MI 2.0 1.0 756 $1,029 $1.36 24d 1 1.15mi
18882 Marx St Highland Park, MI 2.0 1.0 1000 $1,300 $1.30 43d 1 1.15mi
2034 John B Ave Warren, MI 3.0 1.0 920 $1,261 $1.37 43d 1 1.22mi
21410 Panama St Warren, MI 3.0 1.0 900 $1,600 $1.78 24d 1 1.26mi
21465 Syracuse Ave Warren, MI 3.0 1.0 990 $1,375 $1.39 43d 1 1.35mi
21456 Syracuse Ave Warren, MI 3.0 1.0 1160 $1,595 $1.38 43d 1 1.36mi
21456 Syracuse Ave Warren, MI 3.0 1.0 1152 $1,595 $1.38 2d 1 1.36mi
18503 Riopelle St Highland Park, MI 3.0 1.0 1254 $1,250 $1.00 5d 1 1.38mi
21516 Dequindre Rd Warren, MI 1.0–2.0 1.0 837 $1,375 $1.64 22d 1 1.44mi

Listing history 24 events

  1. 2026-06-18
    days on market $109,900 Active 105 DOM
  2. 2026-06-17
    days on market $109,900 Active 104 DOM
  3. 2026-06-15
    days on market $109,900 Active 102 DOM
  4. 2026-06-13
    days on market $109,900 Active 100 DOM
  5. 2026-06-13
    days on market $109,900 Active 99 DOM
  6. 2026-06-09
    days on market $109,900 Active 96 DOM
  7. 2026-06-08
    days on market $109,900 Active 95 DOM
  8. 2026-06-07
    days on market $109,900 Active 94 DOM
  9. 2026-06-04
    days on market $109,900 Active 91 DOM
  10. 2026-06-03
    days on market $109,900 Active 90 DOM
  11. 2026-06-01
    days on market $109,900 Active 88 DOM
  12. 2026-05-31
    days on market $109,900 Active 87 DOM
  13. 2026-04-09
    price $109,900 635-char remark
    Show marketing remark (635 chars)

    Fully renovated 3-bedroom bungalow offering the perfect blend of classic Detroit charm and modern updates. This move-in ready home features a bright living area, updated kitchen and bath, and spacious bedrooms including a large upper-level primary suite. Beautiful flooring and fresh finishes run throughout the home. The property also includes a basement providing additional storage or living potential, along with a detached garage and private backyard. Conveniently located near major roads, shopping, and neighborhood amenities, this is a great opportunity for both homeowners and investors looking for a turnkey Detroit property.

  14. 2026-04-08
    price $109,900 635-char remark
    Show marketing remark (635 chars)

    Fully renovated 3-bedroom bungalow offering the perfect blend of classic Detroit charm and modern updates. This move-in ready home features a bright living area, updated kitchen and bath, and spacious bedrooms including a large upper-level primary suite. Beautiful flooring and fresh finishes run throughout the home. The property also includes a basement providing additional storage or living potential, along with a detached garage and private backyard. Conveniently located near major roads, shopping, and neighborhood amenities, this is a great opportunity for both homeowners and investors looking for a turnkey Detroit property.

  15. 2026-03-05
    listed $119,000 Active 635-char remark
    Show marketing remark (635 chars)

    Fully renovated 3-bedroom bungalow offering the perfect blend of classic Detroit charm and modern updates. This move-in ready home features a bright living area, updated kitchen and bath, and spacious bedrooms including a large upper-level primary suite. Beautiful flooring and fresh finishes run throughout the home. The property also includes a basement providing additional storage or living potential, along with a detached garage and private backyard. Conveniently located near major roads, shopping, and neighborhood amenities, this is a great opportunity for both homeowners and investors looking for a turnkey Detroit property.

  16. 2026-03-05
    listed $119,000 Active 635-char remark
    Show marketing remark (635 chars)

    Fully renovated 3-bedroom bungalow offering the perfect blend of classic Detroit charm and modern updates. This move-in ready home features a bright living area, updated kitchen and bath, and spacious bedrooms including a large upper-level primary suite. Beautiful flooring and fresh finishes run throughout the home. The property also includes a basement providing additional storage or living potential, along with a detached garage and private backyard. Conveniently located near major roads, shopping, and neighborhood amenities, this is a great opportunity for both homeowners and investors looking for a turnkey Detroit property.

  17. 2012-12-28
    soldstatus $9,555
  18. 2012-12-28
    soldstatus $9,555
  19. 2012-11-19
    listed $11,900
  20. 2012-11-19
    listed $11,900
  21. 2000-08-29
    soldstatus $64,900
  22. 1999-09-28
    soldstatus $64,900
  23. 1999-08-25
    historical
  24. 1999-08-09
    listed $64,900

ⓘ 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
$942 · $78/mo
Projected year-2 tax
$1,317 · $110/mo
Expected delta
+$375/yr (+$31/mo · 39.9%)

ⓘ 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 4/10 Moderate 4 unhealthy d/yr today · 6 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
$15,980
− Mortgage interest
−$6,156
− Property taxes
−$942
− Insurance
−$550
− Repairs & maintenance
−$1,278
− Management
−$1,278
− Depreciation
−$3,197
Taxable income
$2,578
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$619
After-tax cash flow
$3,598/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)
32,760
Household income
$35,322
Rent vs Own
47.0% rent · 53.0% own
Severe rent burden
2372.0

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 1%
Common ancestry
Romanian 1%
Foreign-born
2% · Canada, Vietnam, Philippines
Languages at home
97% English-only · French/Haitian/Cajun 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
▼ -44.65%
Current HPI
328.8978
Rent YoY
▲ 6.72%
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

+69.3% since first listed
12 events — show timeline
  • 2026-04-09 Price Changed $109,900 MiRealSource-MiMLS
  • 2026-04-08 Price Changed $109,900 REALCOMP
  • 2026-03-05 Listed $119,000 REALCOMP
  • 2026-03-05 Listed $119,000 MiRealSource-MiMLS
  • 2012-12-28 Sold (MLS) $9,555 MiRealSource-MiMLS
  • 2012-12-28 Sold (MLS) $9,555 REALCOMP
  • 2012-11-19 Listed $11,900 MiRealSource-MiMLS
  • 2012-11-19 Listed $11,900 REALCOMP
  • 2000-08-29 Sold (Public Records) $64,900 Public Records
  • 1999-09-28 Sold (MLS) $64,900 MiRealSource-MiMLS
  • 1999-08-25 Listing Removed MiRealSource-MiMLS
  • 1999-08-09 Listed $64,900 MiRealSource-MiMLS

Property tax history

-5.2%/yr

Latest (2025): $942 · -53.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…