CashFlowRE
Sign in Sign up
956 Glynn Ct
C- Composite 52.58
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 +27.2/30.0
  • DSCR +9.4/10.0
  • 1% rule +7.3/10.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Rent growth +1.2/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$134,900

956 Glynn Ct · Detroit, MI 48202
3 bd · 1.5 ba · 1,692 sqft · SingleFamily public records · 58 Days on market
Built 1917 4,356 sqft lot $80/sqft · 26% above area Est $107k · 26% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor's dream sitting on a Detroit court and ready for its transformation. 956 Glynn Ct is a 3-bed, 2-bath rehab opportunity with good bones and one of the most valuable features you'll find in this market - a 4-car detached garage that adds immediate utility and serious upside to any exit strategy. The property needs work, and the price reflects it. For the experienced flipper, landlord, or buy-and-hold investor, this is the kind of canvas that rewards vision. Reconfigure, renovate, and refinish to command top-of-market rents or a strong resale number in a city that continues to attract capital and attention. That 4-car garage isn't just a bonus - it's a deal-maker. Workshop, storage rental, contractor bay, or simply a premium selling point for the end buyer. In Detroit's resurgent market, garage space like this is increasingly rare and increasingly valuable. - deals with this footprint and this garage don't sit long.

Key facts

  • Rehab opportunity
  • 4,356 sq ft lot
  • 4 garage spots

Tags

4-CAR DETACHED GARAGEREHAB OPPORTUNITYPREMIUM SELLING POINT

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/1.5-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $385 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $131k (3.0% 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 falling (-5.1%/yr); 257 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 20d 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 $1,660/mo this rent would consume 46% of the median local household income ($44k/yr) (locally 1258% 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 $933 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 58 days — a 3% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 9y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $97k; 39% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1917 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $130,853 (3.0% below list)

Questions for the listing agent

  1. It's been on market 58 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1917 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.23%
Cap rate
9.72%
Cash-on-cash
12.22%
DSCR
1.54
GRM
6.8

CMA / ARV

ARV (median comp)
$106,865
List price
$134,900
Delta
26.23%
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
929 Lawrence St 0.16mi 3/1.5 1,692 (0%) 9mo $205,000 $121 85
874 Edison St 0.32mi 3/1.5 1,658 (-2%) 13mo $180,000 $109 71
940 Burlingame St 0.25mi 3/1.0 1,644 (-3%) 14mo $71,000 $43 70
884 Burlingame St 0.26mi 3/1.5 1,568 (-7%) 12mo $55,000 $35 66
936 Glynn Ct 0.02mi 4/3.0 (+1) 1,874 (+11%) 10mo $285,000 $152 62
693 Calvert St 0.23mi 4/1.5 (+1) 1,914 (+13%) 4mo $109,000 $57 59
121 Richton St 0.60mi 3/2.0 1,732 (+2%) 13mo $207,500 $120 55
1423 Longfellow St 0.34mi 3/2.5 1,915 (+13%) 5mo $135,000 $70 54
2064 Glynn Ct 0.68mi 4/1.5 (+1) 1,624 (-4%) 4mo $118,556 $73 54
689 Gladstone St 0.70mi 4/1.0 (+1) 1,737 (+3%) 7mo $25,000 $14 50
1604 Longfellow St 0.43mi 4/2.5 (+1) 1,935 (+14%) 13mo $169,000 $87 36
2220 Webb St 0.74mi 4/2.5 (+1) 1,848 (+9%) 12mo $130,000 $70 31

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
-1.6%
Equity multiple
0.94×
Total profit
$-2,197
Equity at exit
$20,114
10-year hold
IRR
4.6%
Equity multiple
1.29×
Total profit
$10,930
Equity at exit
$11,664

Cash invested: $37,772 (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 48202

Rents YoY
-5.1%
Active inventory
257
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,660 high interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$163 /mo · $1,954/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$349
Net cashflow
$385

Break-even live

Break-even rent $1,173
Max offer price $134,900
Occupancy floor 72%

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
$33,725
Closing costs
$4,047
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1427 Calvert Ave Detroit, MI 3.0 1.0 1100 $1,850 $1.68 24d 1 0.20mi
1427 Calvert Ave Detroit, MI 3.0 1.0 1100 $1,750 $1.59 43d 1 0.20mi
9844 Woodrow Wilson St Detroit, MI 3.0 1.0 1187 $1,300 $1.10 12d 1 0.34mi
1929 Calvert Ave Unit 2 Detroit, MI 3.0 1.0 1414 $1,199 $0.85 15d 1 0.54mi
2045 Calvert St Detroit, MI 2.0 2.0 1400 $1,600 $1.14 43d 1 0.65mi
719 Gladstone Ave Detroit, MI 2.0 1.0 1200 $1,750 $1.46 20d 1 0.73mi
715 Gladstone Ave Detroit, MI 2.0 1.0 1200 $1,750 $1.46 20d 1 0.73mi
330 Westminster St Detroit, MI 3.0 1.0 1995 $1,900 $0.95 23d 1 0.88mi
330 Westminster St Unit NA Detroit, MI 3.0 1.0 1995 $1,900 $0.95 43d 1 0.88mi
64 Glendale St Highland Park, MI 4.0 1.0 1464 $1,500 $1.02 10d 1 0.88mi
520 Englewood St Detroit, MI 4.0 1.5 1086 $1,725 $1.59 24d 1 0.90mi
9429 Brush St Unit 1B Detroit, MI 2.0 1.0 1500 $1,523 $1.02 43d 1 0.91mi
505 Westminster St Detroit, MI 3.0 1.0 1700 $1,400 $0.82 17d 1 0.91mi
216 Holbrook St Detroit, MI 4.0 2.0 2000 $2,000 $1.00 21d 1 0.92mi
216 Holbrook Unit Na Detroit, MI 4.0 2.0 2000 $2,200 $1.10 1d 1 0.92mi
2254 Taylor St Unit Taylor St unit Detroit, MI 3.0 1.0 1307 $1,550 $1.19 3d 1 0.93mi
1534 W Euclid St Detroit, MI 2.0 1.0 1200 $1,150 $0.96 12d 1 0.97mi
1542 W Euclid St Detroit, MI 2.0 1.0 1100 $1,150 $1.05 5d 1 0.97mi
1534 W Euclid St Unit 1534 Euclid Detroit, MI 2.0 1.0 1200 $1,150 $0.96 43d 1 0.97mi
613 Belmont St Detroit, MI 3.0 1.0 1100 $1,350 $1.23 17d 1 0.97mi
1226 Virginia Park St Unit 1226 Virginia Park, Upper V 1/10/26 (T) Detroit, MI 3.0 1.0 1100 $1,200 $1.09 43d 1 0.99mi
101 Colorado St Unit NA Highland Park, MI 4.0 1.5 1695 $1,500 $0.88 24d 1 1.00mi
2302 Hazelwood St Unit 1 Detroit, MI 3.0 1.0 1550 $1,273 $0.82 24d 1 1.00mi
8263 Merrill St Detroit, MI 2.0 1.5 1092 $1,600 $1.47 43d 1 1.04mi
165 Rhode Island St Highland Park, MI 4.0 1.5 1639 $1,200 $0.73 17d 1 1.04mi
419 King St Detroit, MI 3.0 1.0 1668 $2,300 $1.38 10d 1 1.05mi
2634 Lawrence St Detroit, MI 3.0 1.5 1388 $1,600 $1.15 1d 1 1.06mi
2653 Calvert Ave Unit 1 Detroit, MI 3.0 1.0 1305 $1,200 $0.92 43d 1 1.07mi
2655 Collingwood St Detroit, MI 4.0 1.5 1881 $2,700 $1.44 1d 1 1.07mi
2463 Taylor St Detroit, MI 3.0 1.0 1350 $1,100 $0.81 43d 1 1.08mi
1710 Virginia Park St Detroit, MI 2.0 2.0 1350 $1,300 $0.96 5d 1 1.08mi
2727 Calvert Ave Unit 1 Detroit, MI 3.0 1.5 1350 $1,200 $0.89 43d 1 1.13mi
1974 Virginia Park St Detroit, MI 2.0 2.0 1200 $1,995 $1.66 43d 1 1.14mi
2474 Fullerton St Detroit, MI 3.0 1.0 1400 $1,300 $0.93 15d 1 1.16mi
2925 Calvert St Detroit, MI 3.0 1.0 1400 $1,300 $0.93 16d 1 1.20mi
8416 Brush St Detroit, MI 3.0 1.5 1200 $2,200 $1.83 1d 1 1.20mi
8410 Brush St Detroit, MI 3.0 2.5 1300 $2,200 $1.69 1d 1 1.21mi
557 Hague St Detroit, MI 2.0 1.0 1250 $1,400 $1.12 43d 1 1.21mi
528 E Philadelphia St Detroit, MI 3.0 1.0 1625 $2,400 $1.48 1d 1 1.25mi
2047 Seward St Detroit, MI 3.0 1.0 1421 $1,523 $1.07 5d 1 1.26mi

Listing history 32 events

  1. 2026-06-18
    days on market $134,900 Active 58 DOM
  2. 2026-06-17
    days on market $134,900 Active 57 DOM
  3. 2026-06-15
    days on market $134,900 Active 55 DOM
  4. 2026-06-13
    days on market $134,900 Active 53 DOM
  5. 2026-06-13
    days on market $134,900 Active 52 DOM
  6. 2026-06-09
    days on market $134,900 Active 49 DOM
  7. 2026-06-08
    days on market $134,900 Active 48 DOM
  8. 2026-06-07
    days on market $134,900 Active 47 DOM
  9. 2026-06-04
    days on market $134,900 Active 44 DOM
  10. 2026-06-03
    days on market $134,900 Active 43 DOM
  11. 2026-06-02
    days on market $134,900 Active 42 DOM
  12. 2026-06-01
    days on market $134,900 Active 41 DOM
  13. 2026-05-31
    days on market $134,900 Active 40 DOM
  14. 2026-04-21
    listed $144,900 Active 935-char remark
    Show marketing remark (944 chars)

    Investor's dream sitting on a Detroit court and ready for its transformation. 956 Glynn Ct is a 3-bed, 2-bath rehab opportunity with good bones and one of the most valuable features you'll find in this market - a 4-car detached garage that adds immediate utility and serious upside to any exit strategy. The property needs work, and the price reflects it. For the experienced flipper, landlord, or buy-and-hold investor, this is the kind of canvas that rewards vision. Reconfigure, renovate, and refinish to command top-of-market rents or a strong resale number in a city that continues to attract capital and attention. That 4-car garage isn't just a bonus - it's a deal-maker. Workshop, storage rental, contractor bay, or simply a premium selling point for the end buyer. In Detroit's resurgent market, garage space like this is increasingly rare and increasingly valuable. - deals with this footprint and this garage don't sit long.

  15. 2026-04-21
    listed $144,900 Active 944-char remark
    Show marketing remark (944 chars)

    Investor's dream sitting on a Detroit court and ready for its transformation. 956 Glynn Ct is a 3-bed, 2-bath rehab opportunity with good bones and one of the most valuable features you'll find in this market - a 4-car detached garage that adds immediate utility and serious upside to any exit strategy. The property needs work, and the price reflects it. For the experienced flipper, landlord, or buy-and-hold investor, this is the kind of canvas that rewards vision. Reconfigure, renovate, and refinish to command top-of-market rents or a strong resale number in a city that continues to attract capital and attention. That 4-car garage isn't just a bonus - it's a deal-maker. Workshop, storage rental, contractor bay, or simply a premium selling point for the end buyer. In Detroit's resurgent market, garage space like this is increasingly rare and increasingly valuable. - deals with this footprint and this garage don't sit long.

  16. 2026-04-21
    listed $144,900 Active
    Show marketing remark (944 chars)

    Investor's dream sitting on a Detroit court and ready for its transformation. 956 Glynn Ct is a 3-bed, 2-bath rehab opportunity with good bones and one of the most valuable features you'll find in this market - a 4-car detached garage that adds immediate utility and serious upside to any exit strategy. The property needs work, and the price reflects it. For the experienced flipper, landlord, or buy-and-hold investor, this is the kind of canvas that rewards vision. Reconfigure, renovate, and refinish to command top-of-market rents or a strong resale number in a city that continues to attract capital and attention. That 4-car garage isn't just a bonus - it's a deal-maker. Workshop, storage rental, contractor bay, or simply a premium selling point for the end buyer. In Detroit's resurgent market, garage space like this is increasingly rare and increasingly valuable. - deals with this footprint and this garage don't sit long.

  17. 2023-06-27
    soldstatus $97,000 Sold
  18. 2023-06-27
    soldstatus $97,000 Closed
  19. 2023-06-26
    status Pending
  20. 2023-06-26
    status Pending
  21. 2023-05-18
    price $99,900
  22. 2023-05-18
    price $99,900
  23. 2023-05-10
    price $114,900
  24. 2023-05-10
    price $114,900
  25. 2023-04-26
    listed $115,000 Active
  26. 2023-04-26
    listed $115,000 Active
  27. 2017-11-04
    historical
  28. 2017-11-04
    historical
  29. 2017-08-04
    status Active
  30. 2017-08-02
    historical
  31. 2017-07-29
    listed $39,900 Active
  32. 2017-07-29
    listed $39,900 Active

ⓘ 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
$1,954 · $163/mo
Projected year-2 tax
$2,016 · $168/mo
Expected delta
+$62/yr (+$5/mo · 3.2%)

ⓘ 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 · 14 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
$19,917
− Mortgage interest
−$7,556
− Property taxes
−$1,954
− Insurance
−$674
− Repairs & maintenance
−$1,593
− Management
−$1,593
− Depreciation
−$3,924
Taxable income
$2,621
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$629
After-tax cash flow
$3,988/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)
15,780
Household income
$43,627
Rent vs Own
69.1% rent · 30.9% own
Severe rent burden
1258.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 60% White 26% Asian 6% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Romanian 3% Slovak 1% Lithuanian 1%
Foreign-born
8% · Canada, Vietnam
Languages at home
90% English-only · Other Indo-European 3% Arabic 2% Spanish 2%

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
▼ -239.24%
Current HPI
145.5509
Rent YoY
▼ -5.13%
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

+263.2% since first listed
19 events — show timeline
  • 2026-04-21 Listed $144,900 MiRealSource-MiMLS
  • 2026-04-21 Listed $144,900 SW Michigan MLS
  • 2026-04-21 Listed $144,900 REALCOMP
  • 2023-06-27 Sold (MLS) $97,000 MiRealSource-MiMLS
  • 2023-06-27 Sold (MLS) $97,000 REALCOMP
  • 2023-06-26 Pending MiRealSource-MiMLS
  • 2023-06-26 Pending REALCOMP
  • 2023-05-18 Price Changed $99,900 MiRealSource-MiMLS
  • 2023-05-18 Price Changed $99,900 REALCOMP
  • 2023-05-10 Price Changed $114,900 MiRealSource-MiMLS
  • 2023-05-10 Price Changed $114,900 REALCOMP
  • 2023-04-26 Listed $115,000 MiRealSource-MiMLS
  • 2023-04-26 Listed $115,000 REALCOMP
  • 2017-11-04 Listing Removed REALCOMP
  • 2017-11-04 Listing Removed MiRealSource-MiMLS
  • 2017-08-04 Relisted REALCOMP
  • 2017-08-02 Listing Removed REALCOMP
  • 2017-07-29 Listed $39,900 MiRealSource-MiMLS
  • 2017-07-29 Listed $39,900 REALCOMP

Property tax history

+25.5%/yr

Latest (2025): $1,954 · -10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…