CashFlowRE
Sign in Sign up
15470 Mapleridge St
C+ Composite 64.85
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +4.6/15.0
  • Livability +3.7/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$83,000

15470 Mapleridge St · Detroit, MI 48205
3 bd · 1.0 ba · 1,483 sqft · SingleFamily public records · 4 Days on market
Built 1940 5,663 sqft lot $56/sqft · 7% above area Est $78k · 7% over

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

Listing remarks MLS

For Sale: 15470 Mapleridge St, Detroit, MI 48205 – Great Opportunity in a Vibrant Eastside Neighborhood! This charming 2-story Colonial home offers 3 bedrooms, 1 bathroom, and approximately 1,483 sq ft of living space on a nice lot (approx. 40x138 ft). Built in 1940, it's well-maintained and ready for its next owner. Solid bones with classic Colonial style - spacious layout perfect for families or investors. Priced attractively at $83,000 - excellent value for the Detroit Eastside market! Located on Mapleridge Street in Detroit's vibrant Eastside (Park Drive No. 7 subdivision). Convenient access to local amenities, parks, and major roads. A solid, established neighborhood with strong potential for homeowners or rental investors. The seller is highly motivated and open to private financing / land contract options - making this a fantastic opportunity for buyers who may not qualify for traditional loans. This is a great property with real upside! Don't miss out on this Eastside gem! (Perfect for first-time buyers, investors, or anyone looking for an affordable, move-in ready home in Detroit. ) * * * LAND CONTRACT TERMS AVIALABLE * * *

Key facts

  • 5,663 sq ft lot
  • Pool
  • Built 1940

Tags

VIBRANT EASTSIDE NEIGHBORHOODCLASSIC COLONIAL STYLEESTABLISHED NEIGHBORHOOD

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Water available; Sewer available
  • Home design: Single-family residence; Two levels; Ground-level entry with steps
  • Construction: Brick construction; Brick/mortar foundation; Built area above grade about 1,483 square feet
  • Exterior features: Outdoor pool; Paved road access; Lot approximately 0.13 acres (40 x 138)

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Unfinished basement; Six total rooms

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 $83k.

Deal economics

  • At list price, monthly cash flow is $466 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $83k).
  • Cap rate 13.0% vs local median 10.2% in Detroit — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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 (+1.3%/yr); 373 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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 41% 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 $574 of loan paydown is wiped out by about $2k 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 + 1.3% rent growth), your $23k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 12 sale attempts since 7y 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 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $83,000

Questions for the listing agent

  1. Built in 1940 — 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
1.58%
Cap rate
13.02%
Cash-on-cash
24.04%
DSCR
2.07
GRM
5.3

CMA / ARV

ARV (median comp)
$77,905
List price
$83,000
Delta
6.54%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15469 Troester St 0.16mi 3/1.0 1,375 (-7%) 1mo $60,000 $44 79
15309 Mapleridge St 0.09mi 3/1.5 1,348 (-9%) 3mo $116,000 $86 76
15430 Mapleridge St 0.04mi 4/1.5 (+1) 1,320 (-11%) 1mo $123,000 $93 72
14841 Maddelein St 0.64mi 3/1.0 1,516 (+2%) 3mo $20,000 $13 64
11336 Courville St 0.67mi 3/1.0 1,425 (-4%) 0mo $62,500 $44 62
12230 Lansdowne St 0.63mi 3/1.0 1,426 (-4%) 3mo $56,000 $39 62
11323 Lansdowne St 0.66mi 3/1.5 1,397 (-6%) 2mo $133,282 $95 56
11859 Laing St 0.44mi 3/2.0 1,330 (-10%) 4mo $127,500 $96 55
15919 Eastwood St 0.46mi 4/1.0 (+1) 1,344 (-9%) 4mo $47,000 $35 54
12058 Wayburn St 0.70mi 3/1.5 1,566 (+6%) 2mo $143,000 $91 54
11790 Payton St 0.50mi 2/1.0 (-1) 1,314 (-11%) 6mo $35,000 $27 48
11708 Laing St 0.52mi 3/1.5 1,700 (+15%) 7mo $84,000 $49 44

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 · 1.33% rent growth · sell at horizon

5-year hold
IRR
15.4%
Equity multiple
1.60×
Total profit
$14,048
Equity at exit
$12,376
10-year hold
IRR
22.8%
Equity multiple
2.80×
Total profit
$41,867
Equity at exit
$7,176

Cash invested: $23,240 (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 48205

Home prices YoY
-28.1%
Rents YoY
1.3%
Active inventory
373
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,315 high interval (Pro) →
Mortgage (P&I)
$435
Tax est. 1.5%
$104 /mo · $1,245/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$466

Break-even live

Break-even rent $726
Max offer price $83,000
Occupancy floor 60%

Sensitivity live

Price -10% $523 -5% $494 +0% $466 +5% $437 +10% $408
Rent -10% $362 -5% $414 +0% $466 +5% $518 +10% $569
Rate -1.0pp $507 -0.5pp $487 base $466 +0.5pp $444 +1.0pp $422

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
$20,750
Closing costs
$2,490
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
15494 Mapleridge St Detroit, MI 3.0 1.0 937 $1,275 $1.36 44d 1 0.00mi
12655 Kelly Rd Detroit, MI 2.0 1.0 1680 $1,150 $0.68 11d 1 0.36mi
12651 Kelly Rd Unit 1 Detroit, MI 2.0 1.0 1680 $1,150 $0.68 11d 1 0.36mi
15010 Cedargrove St Detroit, MI 3.0 1.5 1018 $1,350 $1.33 44d 1 0.41mi
15616 E 7 Mile Rd Detroit, MI 3.0 1.5 1150 $1,150 $1.00 18d 1 0.44mi
12716 Riad St Detroit, MI 3.0 1.0 974 $1,275 $1.31 18d 1 0.47mi
11911 Lansdowne St Detroit, MI 4.0 1.0 1350 $1,400 $1.04 44d 1 0.52mi
16031 E 7 Mile Rd #5 Detroit, MI 2.0 1.0 1204 $1,200 $1.00 3d 1 0.56mi
15000 Mayfield St Detroit, MI 3.0 1.0 1146 $970 $0.85 18d 1 0.57mi
11689 Wayburn St Detroit, MI 3.0 1.0 1142 $1,350 $1.18 44d 1 0.58mi
15909 Maddelein St Detroit, MI 3.0 1.0 894 $1,266 $1.42 44d 1 0.59mi
15604 Coram St Detroit, MI 3.0 1.0 1210 $1,000 $0.83 44d 1 0.62mi
11620 Rossiter St Detroit, MI 3.0 1.0 1140 $1,200 $1.05 18d 1 0.67mi
18530 Kingsville St Harper Woods, MI 3.0 1.5 1396 $1,375 $0.98 18d 1 0.67mi
11776 Rossiter St Detroit, MI 3.0 1.0 964 $1,150 $1.19 12d 1 0.69mi
12075 Rossiter St Detroit, MI 3.0 1.0 1100 $1,245 $1.13 15d 1 0.76mi
12075 Rossiter St Detroit, MI 3.0 1.0 1100 $1,245 $1.13 44d 1 0.76mi
19144 Moross Rd Detroit, MI 2.0 1.0 900 $1,050 $1.17 44d 1 0.77mi
11235 Roxbury St Detroit, MI 3.0 1.0 1062 $1,325 $1.25 18d 1 0.77mi
11018 Whitehill St Detroit, MI 3.0 1.0 1146 $1,450 $1.27 11d 1 0.81mi
14481 Maddelein St Detroit, MI 3.0 1.0 1200 $1,100 $0.92 44d 1 0.82mi
10803 Roxbury St Detroit, MI 3.0 1.0 1150 $900 $0.78 21d 1 0.87mi
14461 Lappin St Detroit, MI 3.0 1.5 989 $1,150 $1.16 18d 1 0.88mi
14504 Coram St Detroit, MI 3.0 1.0 1203 $1,175 $0.98 25d 1 0.88mi
10813 Whitehill St Detroit, MI 3.0 1.0 1392 $1,350 $0.97 18d 1 0.89mi
14201 Mayfield St Detroit, MI 4.0 1.5 1296 $1,250 $0.96 44d 1 0.93mi
16225 Manning St Detroit, MI 4.0 2.0 1036 $1,475 $1.42 44d 1 0.94mi
10724 Whitehill St Detroit, MI 3.0 3.0 1425 $1,550 $1.09 18d 1 0.95mi
10644 Stratman St Detroit, MI 2.0 1.0 1000 $1,200 $1.20 18d 1 0.97mi
19365 Kingsville St Harper Woods, MI 4.0 1.5 996 $1,650 $1.66 15d 1 0.98mi
19435 McCormick St Detroit, MI 3.0 2.0 1148 $1,300 $1.13 18d 1 1.00mi
19442 Kingsville St Harper Woods, MI 3.0 1.0 1000 $1,500 $1.50 18d 1 1.02mi
19639 Moross Rd Unit 1 Detroit, MI 2.0 1.0 900 $1,100 $1.22 44d 1 1.05mi
10404 Somerset Ave Detroit, MI 3.0 1.0 1108 $1,475 $1.33 4d 1 1.05mi
19152 Woodside St Harper Woods, MI 3.0 1.0 916 $1,500 $1.64 18d 1 1.09mi
16446 E State Fair St Detroit, MI 2.0 1.0 1200 $1,350 $1.12 25d 1 1.09mi
10400 Britain St Detroit, MI 3.0 1.0 890 $1,100 $1.24 44d 1 1.14mi
10692 Meuse St Detroit, MI 3.0 1.0 955 $1,250 $1.31 13d 1 1.14mi
10370 Britain St Detroit, MI 3.0 1.0 1100 $1,100 $1.00 44d 1 1.16mi
10141 Roxbury St Detroit, MI 3.0 1.0 1115 $1,000 $0.90 44d 1 1.16mi

Listing history 39 events

  1. 2026-06-18
    days on market $83,000 Active 4 DOM
  2. 2026-06-17
    days on market $83,000 Active 3 DOM
  3. 2026-06-16
    days on market $83,000 Active 2 DOM
  4. 2026-06-15
    listing id $83,000 Active 1 DOM
  5. 2026-06-15
    remarks 682-char remark
  6. 2026-06-15
    days on marketlisting id $83,000 Active 1 DOM
  7. 2026-06-13
    days on market $83,000 Active 390 DOM
  8. 2026-06-13
    days on market $83,000 Active 389 DOM
  9. 2026-06-09
    days on market $83,000 Active 386 DOM
  10. 2026-06-08
    days on market $83,000 Active 385 DOM
  11. 2026-06-07
    days on market $83,000 Active 384 DOM
  12. 2026-06-04
    days on market $83,000 Active 381 DOM
  13. 2026-06-03
    days on market $83,000 Active 380 DOM
  14. 2026-06-01
    days on market $83,000 Active 378 DOM
  15. 2026-05-31
    days on market $83,000 Active 377 DOM
  16. 2026-02-18
    price $83,000 471-char remark
  17. 2026-02-18
    price $83,000 471-char remark
  18. 2025-12-12
    price $85,000 471-char remark
  19. 2025-12-11
    price $85,000 471-char remark
  20. 2025-05-19
    listed $100,000 Active 471-char remark
  21. 2025-05-19
    listed $100,000 Active 471-char remark
  22. 2025-05-05
    historical
  23. 2025-05-05
    historical
  24. 2025-03-28
    listed $100,000 Active
  25. 2025-03-28
    listed $100,000 Active
  26. 2024-08-01
    historical
  27. 2024-07-31
    historical
  28. 2023-11-09
    listed $100,000 Active
  29. 2023-11-09
    listed $100,000 Active
  30. 2023-11-04
    historical
  31. 2023-11-04
    historical
  32. 2023-05-08
    listed $100,000 Active
  33. 2023-05-08
    listed $100,000 Active
  34. 2020-02-26
    soldstatus $80,000
  35. 2019-12-24
    soldstatus $25,000
  36. 2019-12-24
    soldstatus $25,000 Closed
  37. 2019-12-19
    status Pending
  38. 2019-12-06
    listed $27,000
  39. 2019-12-06
    listed $27,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥95°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
$15,785
− Mortgage interest
−$4,649
− Property taxes
−$1,245
− Insurance
−$415
− Repairs & maintenance
−$1,263
− Management
−$1,263
− Depreciation
−$2,415
Taxable income
$4,535
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,088
After-tax cash flow
$4,498/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)
34,187
Household income
$38,966
Rent vs Own
49.4% rent · 50.6% own
Severe rent burden
2121.0

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 (93%)
Race & ethnicity
Black 93% White 3% Two or more races 2%
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
▼ -91.80%
Current HPI
235.0926
Rent YoY
▲ 1.33%
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

+207.4% since first listed
28 events — show timeline
  • 2026-06-14 Listing Removed MiRealSource-MiMLS
  • 2026-06-14 Listed $83,000 REALCOMP
  • 2026-06-14 Listed $83,000 MiRealSource-MiMLS
  • 2026-06-14 Listing Removed REALCOMP
  • 2026-02-18 Price Changed $83,000 MiRealSource-MiMLS
  • 2026-02-18 Price Changed $83,000 REALCOMP
  • 2025-12-12 Price Changed $85,000 MiRealSource-MiMLS
  • 2025-12-11 Price Changed $85,000 REALCOMP
  • 2025-05-19 Listed $100,000 REALCOMP
  • 2025-05-19 Listed $100,000 MiRealSource-MiMLS
  • 2025-05-05 Listing Removed REALCOMP
  • 2025-05-05 Listing Removed MiRealSource-MiMLS
  • 2025-03-28 Listed $100,000 REALCOMP
  • 2025-03-28 Listed $100,000 MiRealSource-MiMLS
  • 2024-08-01 Listing Removed MiRealSource-MiMLS
  • 2024-07-31 Listing Removed REALCOMP
  • 2023-11-09 Listed $100,000 MiRealSource-MiMLS
  • 2023-11-09 Listed $100,000 REALCOMP
  • 2023-11-04 Listing Removed MiRealSource-MiMLS
  • 2023-11-04 Listing Removed REALCOMP
  • 2023-05-08 Listed $100,000 MiRealSource-MiMLS
  • 2023-05-08 Listed $100,000 REALCOMP
  • 2020-02-26 Sold (Public Records) $80,000 Public Records
  • 2019-12-24 Sold (MLS) $25,000 REALCOMP
  • 2019-12-24 Sold (MLS) $25,000 MiRealSource-MiMLS
  • 2019-12-19 Pending MiRealSource-MiMLS
  • 2019-12-06 Listed $27,000 REALCOMP
  • 2019-12-06 Listed $27,000 MiRealSource-MiMLS

Property tax history

+6.9%/yr

Latest (2025): $4,319 · +97.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…