CashFlowRE
Sign in Sign up
20300 Bloom St
B+ Composite 76.64
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$74,900

20300 Bloom St · Detroit, MI 48234
3 bd · 1.0 ba · 998 sqft · SingleFamily public records · 75 Days on market
Built 1939 3,920 sqft lot $75/sqft · 17% below area Est $90k · 17% under

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

Listing remarks MLS

Beautifully updated bungalow in Detroit! This charming home features 3 bedrooms, 1 full bath, and nearly 1,000 square feet of well-designed living space. Major updates have already been completed, offering peace of mind and low maintenance for the next owner. Whether you're looking to expand your investment portfolio or secure a move-in-ready property, this home presents a fantastic opportunity with immediate potential.

Key facts

  • 3,920 sq ft lot
  • Built 1939
  • Listed 74 days

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 $75k.

Deal economics

  • At list price, monthly cash flow is $496 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $70k (6.0% below list) — sets the bar for market timing.
  • Cap rate 14.2% vs local median 10.1% 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 rising fast (+6.7%/yr); 227 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 $1,346/mo this rent would consume 46% 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 $518 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 + 6.7% rent growth), your $21k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 13 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 $18k; list at $75k implies a 316% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,406 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1939 — 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
1.80%
Cap rate
14.24%
Cash-on-cash
28.38%
DSCR
2.26
GRM
4.6

CMA / ARV

ARV (median comp)
$90,076
List price
$74,900
Delta
-16.85%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
20059 Bloom St 0.17mi 3/1.0 911 (-9%) 4mo $90,000 $99 74
19608 Buffalo St 0.51mi 3/1.0 1,014 (+2%) 1mo $68,000 $67 73
3191 E Outer Dr 0.33mi 3/1.5 1,072 (+7%) 6mo $79,500 $74 65
19672 Justine St 0.66mi 3/1.0 1,050 (+5%) 2mo $47,500 $45 59
19416 Lamont St 0.63mi 3/1.5 1,065 (+7%) 1mo $9,000 $8 57
19437 Conley St 0.58mi 3/1.0 912 (-9%) 4mo $28,500 $31 55
19451 Conley St 0.57mi 3/1.0 900 (-10%) 3mo $54,000 $60 55
19610 Conley St 0.53mi 3/1.0 1,120 (+12%) 0mo $80,000 $71 54
21410 Panama St 0.49mi 2/1.0 (-1) 900 (-10%) 4mo $72,000 $80 52
20811 Sunset Ave 0.68mi 3/1.0 1,090 (+9%) 3mo $122,000 $112 51
19442 Moenart St 0.54mi 3/1.5 1,145 (+15%) 2mo $74,999 $66 46
19366 Fenelon St 0.66mi 3/1.5 1,108 (+11%) 4mo $70,000 $63 46

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
27.0%
Equity multiple
2.18×
Total profit
$24,732
Equity at exit
$11,168
10-year hold
IRR
36.8%
Equity multiple
5.08×
Total profit
$85,576
Equity at exit
$6,476

Cash invested: $20,972 (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
227
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,346 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$143 /mo · $1,719/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$496

Break-even live

Break-even rent $718
Max offer price $74,900
Occupancy floor 58%

Sensitivity live

Price -10% $538 -5% $517 +0% $496 +5% $475 +10% $454
Rent -10% $390 -5% $443 +0% $496 +5% $549 +10% $602
Rate -1.0pp $534 -0.5pp $515 base $496 +0.5pp $477 +1.0pp $457

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
$18,725
Closing costs
$2,247
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
20263 Caldwell St Detroit, MI 3.0 1.0 909 $1,350 $1.49 18d 1 0.08mi
20794 Audrey Ave Warren, MI 3.0 1.0 954 $1,350 $1.42 45d 1 0.31mi
21410 Panama St Warren, MI 3.0 1.0 900 $1,600 $1.78 25d 1 0.47mi
21465 Syracuse Ave Warren, MI 3.0 1.0 990 $1,375 $1.39 45d 1 0.53mi
19450 Fenelon St Detroit, MI 3.0 1.0 1062 $1,384 $1.30 6d 1 0.60mi
19361 Moenart St Unit 1 Detroit, MI 2.0 1.0 1000 $1,100 $1.10 25d 1 0.64mi
19415 Gable St Detroit, MI 3.0 1.0 1000 $1,373 $1.37 25d 1 0.64mi
19260 Bloom St Detroit, MI 3.0 1.0 1100 $1,350 $1.23 5d 1 0.71mi
19162 Conley St Detroit, MI 2.0 1.0 1000 $1,300 $1.30 45d 1 0.82mi
19930 Binder St Detroit, MI 3.0 1.0 1000 $1,450 $1.45 18d 1 0.86mi
18884 Bloom St Detroit, MI 3.0 1.0 979 $975 $1.00 45d 1 0.91mi
18884 Bloom St Detroit, MI 3.0 1.0 979 $975 $1.00 23d 1 0.91mi
18891 Moenart St Detroit, MI 3.0 1.0 870 $1,195 $1.37 18d 1 0.91mi
7033 Westminster Ave Warren, MI 2.0 1.0 561 $1,050 $1.87 45d 1 1.00mi
22622 Panama Ave Warren, MI 3.0 1.5 920 $1,395 $1.52 12d 1 1.01mi
7060 Victory Ave Warren, MI 3.0 1.0 945 $1,450 $1.53 12d 1 1.04mi
7043 Meadow Ave Warren, MI 2.0 1.0 911 $1,274 $1.40 45d 1 1.07mi
19450 Norwood St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 6d 1 1.09mi
19691 Cliff St #1 Detroit, MI 2.0 1.0 850 $1,050 $1.24 6d 1 1.10mi
22580 Masch Ave Warren, MI 3.0 1.0 988 $1,450 $1.47 25d 1 1.10mi
19360 Revere St Detroit, MI 3.0 1.0 1050 $1,250 $1.19 25d 1 1.17mi
7605 Jackson Ave Warren, MI 2.0 1.0 600 $1,165 $1.94 25d 1 1.19mi
19694 Gallagher St Detroit, MI 3.0 1.0 1000 $1,150 $1.15 16d 1 1.19mi
18662 Sunset St Detroit, MI 2.0 1.0 726 $1,250 $1.72 19d 1 1.22mi
7511 Toepfer Rd Warren, MI 3.0 1.0 1032 $1,199 $1.16 23d 1 1.24mi
7275 Chalmers Ave Warren, MI 2.0 1.0 703 $1,200 $1.71 25d 1 1.25mi
19171 Cliff St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 18d 1 1.28mi
20255 Harned St Detroit, MI 3.0 1.0 1000 $1,374 $1.37 18d 1 1.30mi
8065 Meadow Ave Warren, MI 2.0 1.0 800 $1,050 $1.31 25d 1 1.37mi
8242 Jackson Ave Warren, MI 3.0 1.0 840 $1,198 $1.43 45d 1 1.43mi
8162 Orchard Ave Warren, MI 2.0 1.0 900 $1,000 $1.11 45d 1 1.46mi
8285 Rivard Ave Warren, MI 3.0 1.0 902 $1,549 $1.72 25d 1 1.46mi
21155 Warner Ave Warren, MI 2.0 1.0 756 $1,029 $1.36 25d 1 1.46mi

Listing history 49 events

  1. 2026-06-21
    days on market $74,900 Active 75 DOM
  2. 2026-06-18
    days on market $74,900 Active 72 DOM
  3. 2026-06-17
    days on market $74,900 Active 71 DOM
  4. 2026-06-15
    days on market $74,900 Active 69 DOM
  5. 2026-06-13
    days on market $74,900 Active 67 DOM
  6. 2026-06-13
    days on market $74,900 Active 66 DOM
  7. 2026-06-09
    days on market $74,900 Active 63 DOM
  8. 2026-06-08
    days on market $74,900 Active 62 DOM
  9. 2026-06-07
    days on market $74,900 Active 61 DOM
  10. 2026-06-04
    days on market $74,900 Active 58 DOM
  11. 2026-06-03
    days on market $74,900 Active 57 DOM
  12. 2026-06-02
    days on market $74,900 Active 56 DOM
  13. 2026-06-01
    days on market $74,900 Active 55 DOM
  14. 2026-05-31
    days on market $74,900 Active 54 DOM
  15. 2026-04-07
    listed $74,900 Active 423-char remark
    Show marketing remark (423 chars)

    Beautifully updated bungalow in Detroit! This charming home features 3 bedrooms, 1 full bath, and nearly 1,000 square feet of well-designed living space. Major updates have already been completed, offering peace of mind and low maintenance for the next owner. Whether you're looking to expand your investment portfolio or secure a move-in-ready property, this home presents a fantastic opportunity with immediate potential.

  16. 2026-04-07
    listed $74,900 Active 423-char remark
    Show marketing remark (423 chars)

    Beautifully updated bungalow in Detroit! This charming home features 3 bedrooms, 1 full bath, and nearly 1,000 square feet of well-designed living space. Major updates have already been completed, offering peace of mind and low maintenance for the next owner. Whether you're looking to expand your investment portfolio or secure a move-in-ready property, this home presents a fantastic opportunity with immediate potential.

  17. 2026-04-07
    historical
    Show marketing remark (423 chars)

    Beautifully updated bungalow in Detroit! This charming home features 3 bedrooms, 1 full bath, and nearly 1,000 square feet of well-designed living space. Major updates have already been completed, offering peace of mind and low maintenance for the next owner. Whether you're looking to expand your investment portfolio or secure a move-in-ready property, this home presents a fantastic opportunity with immediate potential.

  18. 2026-04-07
    historical
    Show marketing remark (423 chars)

    Beautifully updated bungalow in Detroit! This charming home features 3 bedrooms, 1 full bath, and nearly 1,000 square feet of well-designed living space. Major updates have already been completed, offering peace of mind and low maintenance for the next owner. Whether you're looking to expand your investment portfolio or secure a move-in-ready property, this home presents a fantastic opportunity with immediate potential.

  19. 2026-03-02
    listed $84,900 Active
  20. 2026-03-02
    listed $84,900 Active
  21. 2024-07-09
    historical $1,200
  22. 2024-06-18
    listed $1,200
  23. 2024-06-05
    historical $1,200
  24. 2024-05-23
    price $1,200
  25. 2024-05-19
    listed $1,300
  26. 2024-03-01
    historical
  27. 2024-02-29
    historical
  28. 2024-01-04
    status Active
  29. 2024-01-04
    status Active
  30. 2024-01-01
    historical
  31. 2024-01-01
    historical
  32. 2023-12-28
    price $45,000
  33. 2023-12-27
    price $45,000
  34. 2023-12-10
    price $50,000
  35. 2023-12-10
    price $50,000
  36. 2023-11-20
    listed $65,000 Active
  37. 2023-11-20
    listed $65,000 Active
  38. 2023-07-31
    soldstatus $18,000 Sold
  39. 2023-07-31
    soldstatus $18,000 Closed
  40. 2023-06-16
    status Pending
  41. 2023-06-16
    status Pending
  42. 2023-06-12
    price $18,000
  43. 2023-06-12
    price $18,000
  44. 2023-05-19
    price $27,900
  45. 2023-05-19
    price $27,900
  46. 2023-05-18
    status Active
  47. 2023-05-14
    listed $39,000 Active
  48. 2023-04-20
    historical
  49. 2023-04-20
    listed $39,000 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
$1,719 · $143/mo
Projected year-2 tax
$1,719 · $143/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 3/10 Moderate FEMA zone X (unshaded) · 17% 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 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
$16,152
− Mortgage interest
−$4,196
− Property taxes
−$1,719
− Insurance
−$374
− Repairs & maintenance
−$1,292
− Management
−$1,292
− Depreciation
−$2,179
Taxable income
$5,099
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,224
After-tax cash flow
$4,729/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

+92.1% since first listed
35 events — show timeline
  • 2026-04-07 Listed $74,900 REALCOMP
  • 2026-04-07 Listing Removed MiRealSource-MiMLS
  • 2026-04-07 Listing Removed REALCOMP
  • 2026-04-07 Listed $74,900 MiRealSource-MiMLS
  • 2026-03-02 Listed $84,900 REALCOMP
  • 2026-03-02 Listed $84,900 MiRealSource-MiMLS
  • 2024-07-09 Rental Removed $1,200 TURBOTENANT
  • 2024-06-18 Listed for Rent $1,200 TURBOTENANT
  • 2024-06-05 Rental Removed $1,200 TURBOTENANT
  • 2024-05-23 Price Changed $1,200 TURBOTENANT
  • 2024-05-19 Listed for Rent $1,300 TURBOTENANT
  • 2024-03-01 Listing Removed MiRealSource-MiMLS
  • 2024-02-29 Listing Removed REALCOMP
  • 2024-01-04 Relisted MiRealSource-MiMLS
  • 2024-01-04 Relisted REALCOMP
  • 2024-01-01 Listing Removed MiRealSource-MiMLS
  • 2024-01-01 Listing Removed REALCOMP
  • 2023-12-28 Price Changed $45,000 MiRealSource-MiMLS
  • 2023-12-27 Price Changed $45,000 REALCOMP
  • 2023-12-10 Price Changed $50,000 MiRealSource-MiMLS
  • 2023-12-10 Price Changed $50,000 REALCOMP
  • 2023-11-20 Listed $65,000 MiRealSource-MiMLS
  • 2023-11-20 Listed $65,000 REALCOMP
  • 2023-07-31 Sold (MLS) $18,000 MiRealSource-MiMLS
  • 2023-07-31 Sold (MLS) $18,000 REALCOMP
  • 2023-06-16 Pending MiRealSource-MiMLS
  • 2023-06-16 Pending REALCOMP
  • 2023-06-12 Price Changed $18,000 MiRealSource-MiMLS
  • 2023-06-12 Price Changed $18,000 REALCOMP
  • 2023-05-19 Price Changed $27,900 MiRealSource-MiMLS
  • 2023-05-19 Price Changed $27,900 REALCOMP
  • 2023-05-18 Relisted REALCOMP
  • 2023-05-14 Listed $39,000 MiRealSource-MiMLS
  • 2023-04-20 Listing Removed REALCOMP
  • 2023-04-20 Listed $39,000 REALCOMP

Property tax history

+6.4%/yr

Latest (2025): $1,719 · -4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…