CashFlowRE
Sign in Sign up
9213 Plainview Ave
C Composite 59.38
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
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • Schools +1.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$77,500

9213 Plainview Ave · Detroit, MI 48228
3 bd · 1.0 ba · 1,088 sqft · SingleFamily public records · 12 Days on market
Built 1949 5,227 sqft lot Est $64k · 21% over

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

Listing remarks MLS

Attention investors! Don't miss this tenant occupied Section 8 tenant paying $1,050 monthly. This is a fantastic passive income Investment. If you are looking for a reliable income-producing property this is it. There is a valid C of C in place so you need to do nothing but enjoy the income. Do not disturb tenant. Let's make a deal. rented for $1,050 section 8. Security deposit $1050. Lease good through 11/30/2026. No showings without an accpted offer and proof of funds. Do not disturb the tenant.

Key facts

  • 5,227 sq ft lot
  • Garage
  • Built 1949

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Sewer available
  • Home design: Single-family residence; One story; Entry on lower level with steps
  • Construction: Vinyl siding; Block foundation
  • Exterior features: Paved road access; Lot approximately 0.12 acres (43 x 123.73)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Unfinished basement; 3 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 $78k.

Deal economics

  • At list price, monthly cash flow is $347 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $78k).

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); 363 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 61% 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).
  • At $1,183/mo this rent would consume 46% of the median local household income ($31k/yr) (locally 4144% 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 $536 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 + 0.0% rent growth), your $22k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 3y 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.
  • Current owner paid $48k; list at $78k implies a 63% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $77,500

Questions for the listing agent

  1. Built in 1949 — 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
1.53%
Cap rate
11.66%
Cash-on-cash
19.18%
DSCR
1.85
GRM
5.5

CMA / ARV

ARV (on-the-fly)
$64,192
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9328 Patton St 0.37mi 3/1.0 1,062 (-2%) 1mo $50,000 $47 78
9116 Patton St 0.35mi 3/1.0 1,029 (-5%) 1mo $45,000 $44 74
9221 Grandville Ave 0.25mi 3/1.0 971 (-11%) 2mo $135,000 $139 69
9570 Westwood St 0.37mi 3/1.0 1,188 (+9%) 1mo $80,000 $67 67
8427 Piedmont St 0.58mi 3/1.0 1,056 (-3%) 2mo $62,000 $59 66
9977 Evergreen Ave 0.48mi 3/1.0 1,150 (+6%) 2mo $86,000 $75 66
10006 Auburn St 0.51mi 3/1.0 1,150 (+6%) 1mo $63,000 $55 65
8626 Brace St 0.70mi 3/1.0 1,124 (+3%) 2mo $65,000 $58 61
9934 Warwick St 0.59mi 3/1.0 1,018 (-6%) 2mo $70,000 $69 60
9317 Artesian St 0.45mi 2/1.0 (-1) 994 (-9%) 1mo $25,000 $25 59
8234 Patton St 0.70mi 3/1.0 1,010 (-7%) 2mo $60,000 $59 54
8418 Grandville Ave 0.57mi 3/1.0 1,229 (+13%) 2mo $60,000 $49 50

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
7.5%
Equity multiple
1.28×
Total profit
$6,115
Equity at exit
$11,556
10-year hold
IRR
13.8%
Equity multiple
1.95×
Total profit
$20,572
Equity at exit
$6,701

Cash invested: $21,700 (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
363
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,183 high interval (Pro) →
Mortgage (P&I)
$406
Tax from tax record
$149 /mo · $1,790/yr
Insurance
$32
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$347

Break-even live

Break-even rent $744
Max offer price $77,500
Occupancy floor 66%

Sensitivity live

Price -10% $391 -5% $369 +0% $347 +5% $325 +10% $303
Rent -10% $253 -5% $300 +0% $347 +5% $394 +10% $440
Rate -1.0pp $386 -0.5pp $367 base $347 +0.5pp $327 +1.0pp $306

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
$19,375
Closing costs
$2,325
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19449 W Chicago St Detroit, MI 3.0 1.5 950 $1,500 $1.58 44d 1 0.23mi
19440 W Chicago St Detroit, MI 3.0 1.5 1200 $1,225 $1.02 22d 1 0.26mi
19440 W Chicago St Detroit, MI 3.0 1.5 1200 $1,225 $1.02 18d 1 0.26mi
9401 Fielding St Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.37mi
20529 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.37mi
9410 Patton St Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.38mi
20541 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.38mi
20545 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.39mi
20522 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 0.39mi
20547 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.39mi
9404 Patton St Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.39mi
20550 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.40mi
19301 Joy Rd Apt 1 Detroit, MI 2.0 1.0 750 $1,100 $1.47 44d 1 0.41mi
20619 W Chicago Detroit, MI 2.0 1.0 950 $1,200 $1.26 44d 1 0.42mi
9090 Stahelin Ave Detroit, MI 2.0 1.0 787 $1,250 $1.59 44d 1 0.53mi
9059 Burt Rd Detroit, MI 3.0 1.0 980 $1,400 $1.43 44d 1 0.58mi
8283 Vaughan St Detroit, MI 3.0 1.0 1058 $1,294 $1.22 5d 1 0.61mi
20921 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 0.61mi
20935 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.62mi
20937 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 0.63mi
20945 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 0.63mi
9416 Trinity St Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 0.63mi
18450 W Chicago Detroit, MI 1.0–2.0 1.0 687 $1,117 $1.62 2d 15 0.74mi
11652 Fielding St Detroit, MI 3.0 1.0 1000 $1,386 $1.39 44d 1 0.80mi
8270 Trinity St Detroit, MI 3.0 1.0 806 $1,528 $1.90 44d 1 0.85mi
20431 Tireman St Detroit, MI 3.0 1.0 1020 $1,350 $1.32 18d 1 0.86mi
7794 Vaughan St Detroit, MI 3.0 1.0 1000 $1,450 $1.45 17d 1 0.86mi
8850 Rosemont Ave Detroit, MI 3.0 1.0 933 $1,100 $1.18 18d 1 0.87mi
12084 Vaughan St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 17d 1 0.93mi
8451 Rosemont Ave Detroit, MI 3.0 1.0 867 $1,150 $1.33 44d 1 0.95mi
9108 Archdale St Detroit, MI 3.0 1.0 1000 $1,300 $1.30 5d 1 1.02mi
11704 Greenview Ave Detroit, MI 4.0 1.0 1046 $1,300 $1.24 25d 1 1.03mi
8262 Rosemont Ave Detroit, MI 3.0 1.0 836 $1,200 $1.44 5d 1 1.03mi
11741 Penrod St Detroit, MI 3.0 1.0 1124 $1,400 $1.25 17d 1 1.11mi
7411 Stout St Detroit, MI 3.0 1.0 888 $1,428 $1.61 13d 1 1.12mi
7265 Braile St Detroit, MI 3.0 1.0 1200 $1,499 $1.25 25d 1 1.29mi
10030 Abington Ave Detroit, MI 4.0 2.0 1350 $1,475 $1.09 11d 1 1.36mi
6874 Country Ln Dearborn Heights, MI 2.0 1.5 1400 $1,500 $1.07 44d 1 1.47mi

Listing history 10 events

  1. 2026-06-18
    days on market $77,500 Active 12 DOM
  2. 2026-06-17
    days on market $77,500 Active 11 DOM
  3. 2026-06-16
    days on market $77,500 Active 10 DOM
  4. 2026-06-15
    days on market $77,500 Active 9 DOM
  5. 2026-06-13
    days on market $77,500 Active 7 DOM
  6. 2026-06-13
    days on market $77,500 Active 6 DOM
  7. 2026-06-09
    days on market $77,500 Active 3 DOM
  8. 2026-06-08
    days on market $77,500 Active 2 DOM
  9. 2026-06-07
    remarks 502-char remark
  10. 2026-06-07
    listed $77,500 Active 1 DOM

ⓘ 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
$1,790 · $149/mo
Projected year-2 tax
$1,790 · $149/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
$14,198
− Mortgage interest
−$4,341
− Property taxes
−$1,790
− Insurance
−$388
− Repairs & maintenance
−$1,136
− Management
−$1,136
− Depreciation
−$2,255
Taxable income
$3,153
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$757
After-tax cash flow
$3,405/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

+40.9% since first listed
16 events — show timeline
  • 2026-06-06 Listed $77,500 REALCOMP
  • 2026-06-06 Listed $77,500 MiRealSource-MiMLS
  • 2025-10-22 Rental Removed $1,050 APPFOLIO
  • 2025-10-09 Price Changed $1,050 APPFOLIO
  • 2025-09-25 Price Changed $1,190 APPFOLIO
  • 2025-09-16 Price Changed $1,200 APPFOLIO
  • 2025-08-25 Listed for Rent $1,275 APPFOLIO
  • 2023-09-18 Rental Removed $1,000 APPFOLIO
  • 2023-09-13 Price Changed $1,000 APPFOLIO
  • 2023-09-08 Listed for Rent $1,000 APPFOLIO
  • 2023-09-01 Rental Removed $1,000 REALSOURCE
  • 2023-07-26 Rental Removed $1,000 APPFOLIO
  • 2023-07-26 Listed for Rent $1,000 REALSOURCE
  • 2023-07-13 Listed for Rent APPFOLIO
  • 2016-09-20 Sold (Public Records) $47,500 Public Records
  • 2007-08-08 Sold (Public Records) $55,000 Public Records

Property tax history

+4.2%/yr

Latest (2025): $1,790 · +12.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…