CashFlowRE
Sign in Sign up
17206 Salem St
B- Composite 69.47
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +4.5/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$37,500

17206 Salem St · Detroit, MI 48219
3 bd · 1.0 ba · 854 sqft · SingleFamily public records · 95 Days on market
Built 1944 8,712 sqft lot $44/sqft · 63% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 17206 Salem Street, a classic Detroit home with 3 bedrooms and 1 full bath! This bungalow-style residence offers a comfortable layout and plenty of potential for updates and personalization. Inside you'll find a spacious living area that flows into a practical kitchen - perfect for everyday living. The bedrooms are well-sized and the full bathroom keeps things simple and functional. A basement adds valuable storage or future finishing space based on your needs. The home sits on a deep lot with room for outdoor enjoyment, and a detached garage provides convenient parking or extra storage. With its solid structure and classic charm, this property is a great opportunity for a homeowner or investor looking to add value in Detroit. Perfect for anyone ready to bring their own updates and make it their own!

Key facts

  • Deep lot
  • Spacious living area
  • Bungalow style

Tags

BUNGALOW STYLESPACIOUS LIVING AREAPRACTICAL KITCHENDEEP LOTDETACHED GARAGEVALUABLE STORAGE

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 $38k.

Deal economics

  • At list price, monthly cash flow is $715 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $38k).
  • Recommended offer: $34k (9.0% below list) — sets the bar for market timing.
  • Cap rate 29.2% vs local median 10.2% 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 (+8.0%/yr); 305 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 45% 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).
  • This rent runs 35% of the median local income ($44k/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 $259 of loan paydown is wiped out by about $1k 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 + 8.0% rent growth), your $10k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 95 days — a 9% lower offer ($34k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 16y ago; this cycle's ask has dropped $2k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $5k; list at $38k implies a 621% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1944 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $34,125 (9.0% below list)

Questions for the listing agent

  1. It's been on market 95 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 1944 — 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
3.39%
Cap rate
29.17%
Cash-on-cash
81.72%
DSCR
4.64
GRM
2.5

CMA / ARV

ARV (median comp)
$101,570
List price
$37,500
Delta
-63.08%
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
17727 Woodbine St 0.48mi 3/1.5 850 (-0%) 0mo $58,000 $68 75
17630 Brady 0.30mi 3/1.0 916 (+7%) 1mo $164,000 $179 73
16618 Salem St 0.33mi 2/1.0 (-1) 833 (-2%) 4mo $47,500 $57 72
17324 Salem St 0.08mi 2/1.0 (-1) 954 (+12%) 2mo $74,900 $79 70
16841 Winston St 0.24mi 3/1.0 954 (+12%) 4mo $95,500 $100 66
16230 Winston St 0.49mi 3/1.0 917 (+7%) 1mo $80,000 $87 64
18680 Five Points St 0.73mi 2/1.5 (-1) 837 (-2%) 1mo $95,000 $114 55
18671 Five Points St 0.72mi 2/1.0 (-1) 876 (+3%) 2mo $72,000 $82 55
17606 Norborne 0.74mi 3/2.0 818 (-4%) 1mo $157,500 $193 54
25012 Midland 0.72mi 2/1.0 (-1) 900 (+5%) 4mo $85,000 $94 49
24859 Puritan 0.62mi 2/1.0 (-1) 768 (-10%) 2mo $92,000 $120 47
18490 Sumner 0.72mi 3/1.0 980 (+15%) 0mo $145,000 $148 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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
87.8%
Equity multiple
5.40×
Total profit
$46,211
Equity at exit
$5,591
10-year hold
IRR
92.0%
Equity multiple
13.34×
Total profit
$129,571
Equity at exit
$3,242

Cash invested: $10,500 (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 48219

Home prices YoY
-10.3%
Rents YoY
8.0%
Active inventory
305
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$1,270 high interval (Pro) →
Mortgage (P&I)
$197
Tax from tax record
$76 /mo · $910/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$715

Break-even live

Break-even rent $365
Max offer price $37,500
Occupancy floor 39%

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
$9,375
Closing costs
$1,125
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
17324 Salem St Detroit, MI 2.0 1.0 989 $1,200 $1.21 24d 1 0.08mi
16800 Wormer St Detroit, MI 3.0 1.0 912 $1,250 $1.37 18d 1 0.40mi
16581 Wormer St Detroit, MI 2.0 1.0 720 $1,100 $1.53 44d 1 0.45mi
16800 Telegraph Rd Detroit, MI 2.0 1.0 775 $875 $1.13 44d 1 0.52mi
18302 Wormer St Detroit, MI 3.0 1.0 1046 $1,475 $1.41 44d 1 0.57mi
16207 Woodbine St Detroit, MI 3.0 1.0 1000 $1,294 $1.29 5d 1 0.60mi
25822 W 6 Mile Rd Redford Township, MI 2.0 2.0 1100 $1,100 $1.00 24d 1 0.62mi
16131 Dale St Detroit, MI 3.0 1.0 1100 $1,500 $1.36 18d 1 0.73mi
18732 Salem Unit 2 Detroit, MI 2.0 1.0 925 $1,050 $1.14 13d 1 0.76mi
15490 Dixie Redford, MI 3.0 1.0 912 $1,600 $1.75 5d 1 0.92mi
24224 W 7 Mile Rd Detroit, MI 1.0–2.0 1.0 600 $875 $1.46 44d 3 0.94mi
19250 Telegraph Rd Unit O7 Detroit, MI 2.0 1.0 820 $975 $1.19 24d 1 1.10mi
19248 Telegraph Rd Unit P7 Detroit, MI 2.0 1.0 820 $975 $1.19 24d 1 1.11mi
19264 Telegraph Rd Unit G7 Detroit, MI 2.0 1.0 820 $975 $1.19 44d 1 1.12mi
19276 Telegraph Rd Detroit, MI 2.0 1.0 820 $975 $1.19 44d 1 1.12mi
15195 Aubrey Redford, MI 3.0 1.0 769 $1,395 $1.81 17d 1 1.23mi
19301 Shiawassee Dr Detroit, MI 1.0–2.0 1.0 740 $1,150 $1.55 44d 2 1.26mi
15847 Chatham St Detroit, MI 3.0 1.0 909 $1,325 $1.46 5d 1 1.28mi
26539 Clarita Redford, MI 3.0 1.5 931 $1,875 $2.01 24d 1 1.30mi
22570 Seven Mile W Detroit, MI 2.0 1.0 890 $875 $0.98 44d 1 1.35mi
19800 Telegraph Rd Detroit, MI 2.0 1.0 855 $1,020 $1.19 44d 1 1.44mi
16700 Lahser Rd Apt 18 Detroit, MI 2.0 1.0 750 $900 $1.20 44d 1 1.47mi

Listing history 29 events

  1. 2026-06-18
    days on market $37,500 Active 95 DOM
  2. 2026-06-17
    status $37,500 Active 94 DOM
  3. 2026-06-07
    status $37,500 Pending 94 DOM
  4. 2026-06-04
    days on market $37,500 Active 94 DOM
  5. 2026-06-03
    days on market $37,500 Active 93 DOM
  6. 2026-06-01
    days on market $37,500 Active 91 DOM
  7. 2026-05-31
    days on market $37,500 Active 90 DOM
  8. 2026-04-25
    price $37,500 824-char remark
    Show marketing remark (824 chars)

    Welcome to 17206 Salem Street, a classic Detroit home with 3 bedrooms and 1 full bath! This bungalow-style residence offers a comfortable layout and plenty of potential for updates and personalization. Inside you'll find a spacious living area that flows into a practical kitchen - perfect for everyday living. The bedrooms are well-sized and the full bathroom keeps things simple and functional. A basement adds valuable storage or future finishing space based on your needs. The home sits on a deep lot with room for outdoor enjoyment, and a detached garage provides convenient parking or extra storage. With its solid structure and classic charm, this property is a great opportunity for a homeowner or investor looking to add value in Detroit. Perfect for anyone ready to bring their own updates and make it their own!

  9. 2026-04-24
    price $37,500 834-char remark
    Show marketing remark (834 chars)

    Welcome to 17206 Salem Street, a classic Detroit home with 3 bedrooms and 1 full bath! This bungalow-style residence offers a comfortable layout and plenty of potential for updates and personalization. Inside you’ll find a spacious living area that flows into a practical kitchen — perfect for everyday living. The bedrooms are well-sized and the full bathroom keeps things simple and functional. A basement adds valuable storage or future finishing space based on your needs. The home sits on a deep lot with room for outdoor enjoyment, and a detached garage provides convenient parking or extra storage. With its solid structure and classic charm, this property is a great opportunity for a homeowner or investor looking to add value in Detroit. Perfect for anyone ready to bring their own updates and make it their own!

  10. 2026-03-02
    listed $40,000 Active 824-char remark
    Show marketing remark (834 chars)

    Welcome to 17206 Salem Street, a classic Detroit home with 3 bedrooms and 1 full bath! This bungalow-style residence offers a comfortable layout and plenty of potential for updates and personalization. Inside you’ll find a spacious living area that flows into a practical kitchen — perfect for everyday living. The bedrooms are well-sized and the full bathroom keeps things simple and functional. A basement adds valuable storage or future finishing space based on your needs. The home sits on a deep lot with room for outdoor enjoyment, and a detached garage provides convenient parking or extra storage. With its solid structure and classic charm, this property is a great opportunity for a homeowner or investor looking to add value in Detroit. Perfect for anyone ready to bring their own updates and make it their own!

  11. 2026-03-02
    listed $40,000 Active 834-char remark
    Show marketing remark (834 chars)

    Welcome to 17206 Salem Street, a classic Detroit home with 3 bedrooms and 1 full bath! This bungalow-style residence offers a comfortable layout and plenty of potential for updates and personalization. Inside you’ll find a spacious living area that flows into a practical kitchen — perfect for everyday living. The bedrooms are well-sized and the full bathroom keeps things simple and functional. A basement adds valuable storage or future finishing space based on your needs. The home sits on a deep lot with room for outdoor enjoyment, and a detached garage provides convenient parking or extra storage. With its solid structure and classic charm, this property is a great opportunity for a homeowner or investor looking to add value in Detroit. Perfect for anyone ready to bring their own updates and make it their own!

  12. 2013-03-01
    soldstatus $5,200
  13. 2013-03-01
    soldstatus $5,200
  14. 2013-02-01
    historical
  15. 2013-01-25
    listed $3,500
  16. 2013-01-25
    listed $3,500
  17. 2013-01-25
    historical
  18. 2013-01-25
    historical
  19. 2012-07-19
    listed $5,500
  20. 2012-07-19
    listed $5,500
  21. 2012-02-01
    historical
  22. 2012-02-01
    historical
  23. 2011-03-30
    listed $10,000
  24. 2011-03-30
    listed $10,000
  25. 2011-03-29
    historical
  26. 2011-03-29
    historical
  27. 2010-12-03
    listed $61,900
  28. 2010-12-03
    listed $61,900
  29. 1993-11-04
    soldstatus $33,052

ⓘ 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
$910 · $76/mo
Projected year-2 tax
$910 · $76/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 ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$15,237
− Mortgage interest
−$2,101
− Property taxes
−$910
− Insurance
−$188
− Repairs & maintenance
−$1,219
− Management
−$1,219
− Depreciation
−$1,091
Taxable income
$8,510
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,043
After-tax cash flow
$6,538/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)
47,208
Household income
$43,655
Rent vs Own
45.1% rent · 54.9% own
Severe rent burden
3584.0

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 (88%)
Race & ethnicity
Black 88% White 5% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Romanian 1% Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% 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
▼ -65.06%
Current HPI
563.3263
Rent YoY
▲ 8.04%
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

+13.5% since first listed
22 events — show timeline
  • 2026-04-25 Price Changed $37,500 MiRealSource-MiMLS
  • 2026-04-24 Price Changed $37,500 REALCOMP
  • 2026-03-02 Listed $40,000 REALCOMP
  • 2026-03-02 Listed $40,000 MiRealSource-MiMLS
  • 2013-03-01 Sold (MLS) $5,200 REALCOMP
  • 2013-03-01 Sold (MLS) $5,200 MiRealSource-MiMLS
  • 2013-02-01 Listing Removed MiRealSource-MiMLS
  • 2013-01-25 Listing Removed MiRealSource-MiMLS
  • 2013-01-25 Listing Removed REALCOMP
  • 2013-01-25 Listed $3,500 REALCOMP
  • 2013-01-25 Listed $3,500 MiRealSource-MiMLS
  • 2012-07-19 Listed $5,500 MiRealSource-MiMLS
  • 2012-07-19 Listed $5,500 REALCOMP
  • 2012-02-01 Listing Removed REALCOMP
  • 2012-02-01 Listing Removed MiRealSource-MiMLS
  • 2011-03-30 Listed $10,000 REALCOMP
  • 2011-03-30 Listed $10,000 MiRealSource-MiMLS
  • 2011-03-29 Listing Removed REALCOMP
  • 2011-03-29 Listing Removed MiRealSource-MiMLS
  • 2010-12-03 Listed $61,900 REALCOMP
  • 2010-12-03 Listed $61,900 MiRealSource-MiMLS
  • 1993-11-04 Sold (Public Records) $33,052 Public Records

Property tax history

-5.3%/yr

Latest (2025): $910 · -7.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…