CashFlowRE
Sign in Sign up
11708 Broadstreet Ave
B+ Composite 75.46
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 +29.4/30.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +8.6/10.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0

$86,000

11708 Broadstreet Ave · Detroit, MI 48204
3 bd · 1.0 ba · 1,245 sqft · SingleFamily public records · 7 Days on market
Built 1910 7,405 sqft lot $69/sqft · 55% above area

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

Listing remarks MLS

Welcome to this charming 3-bedroom, 1-bath bungalow at 11708 Broadstreet Ave in Detroit's Brown & Babcocks Plats neighborhood! Offering 1,245 square feet of living space on a generous 0.17-acre lot, home is perfect for buyers seeking affordability and potential. Featuring a classic bungalow layout with three bedrooms and a full bath, plus a detached garage for convenient parking. Heated by forced air natural gas, this well-maintained property provides a solid foundation for personalization or rental income. Located in a established Detroit community with easy access to key thoroughfares, it's ideal for first-time homeowners, investors, or those looking to build equity in an up-and-coming area. Don't miss this opportunity - schedule your showing today and make this Brodstreet gem your own!

Key facts

  • 7,405 sq ft lot
  • Built 1910
  • Listed 6 days

Property features AI

Finance

  • Financial info: Annual taxes reported

Exterior

  • Parking: No garage
  • Utilities: Sewer available; Water available
  • Home design: Single-family residence; One-and-a-half story; Ground-level entry with steps
  • Construction: Vinyl siding; Brick/mortar foundation
  • Exterior features: Paved road access; Lot approximately 0.17 acres (60 x 125)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Unfinished basement; Total of 4 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 $86k.

Deal economics

  • At list price, monthly cash flow is $305 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $86k).

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: 248 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d 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 41% of the median local income ($34k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $9k of equity ($595 loan paydown + $9k appreciation (10.0% local appreciation)).
  • Wayne County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 15 sale attempts since 9y 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 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $86,000

Questions for the listing agent

  1. Built in 1910 — 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
1.36%
Cap rate
10.56%
Cash-on-cash
15.22%
DSCR
1.68
GRM
6.1

CMA / ARV

ARV (median comp)
$55,321
List price
$86,000
Delta
55.46%
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
4052 W Buena Vista St 0.64mi 3/1.5 1,242 (-0%) 1mo $160,000 $129 67
3735 W Buena Vista St 0.70mi 3/1.5 1,213 (-3%) 3mo $164,900 $136 58
4835 Cortland St 0.29mi 3/1.5 1,364 (+10%) 13mo $12,500 $9 58
11634 Nardin Dr 0.24mi 3/1.5 1,074 (-14%) 11mo $30,000 $28 55
4232 W Buena Vista St 0.62mi 3/1.5 1,208 (-3%) 12mo $25,000 $21 54
10032 Bordeau St 0.43mi 4/1.0 (+1) 1,344 (+8%) 10mo $21,000 $16 53
3226 Glynn Ct 0.71mi 3/1.5 1,300 (+4%) 6mo $15,000 $12 53
9419 Ravenswood St 0.67mi 3/1.0 1,144 (-8%) 7mo $67,500 $59 49
4294 W Buena Vista St 0.60mi 3/1.0 1,400 (+12%) 9mo $110,000 $79 44
9329 Petoskey Ave 0.67mi 3/1.0 1,097 (-12%) 7mo $16,000 $15 43
4225 Tyler St 0.65mi 2/1.0 (-1) 1,144 (-8%) 13mo $16,500 $14 40
13218 Stoepel St 0.72mi 3/1.0 1,372 (+10%) 14mo $66,500 $48 37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
35.5%
Equity multiple
3.75×
Total profit
$66,326
Equity at exit
$77,476
10-year hold
IRR
30.6%
Equity multiple
8.48×
Total profit
$180,082
Equity at exit
$167,079

Cash invested: $24,080 (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 48204

Home prices YoY
18.5%
Active inventory
248
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,168 high interval (Pro) →
Mortgage (P&I)
$451
Tax from tax record
$131 /mo · $1,568/yr
Insurance
$36
HOA
$0
Vacancy / Maint / Mgmt
$245
Net cashflow
$305

Break-even live

Break-even rent $782
Max offer price $86,000
Occupancy floor 69%

Sensitivity live

Price -10% $354 -5% $330 +0% $305 +5% $281 +10% $257
Rent -10% $213 -5% $259 +0% $305 +5% $352 +10% $398
Rate -1.0pp $349 -0.5pp $327 base $305 +0.5pp $283 +1.0pp $261

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
$21,500
Closing costs
$2,580
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
11704 Broadstreet Ave Detroit, MI 3.0 1.0 1200 $1,050 $0.88 45d 1 0.01mi
4268 Cortland St Unit 1 Detroit, MI 2.0 1.0 1000 $1,050 $1.05 45d 1 0.32mi
12019 Stoepel St Detroit, MI 2.0 1.0 1000 $943 $0.94 6d 1 0.43mi
12032 Santa Rosa Dr Unit 1 Detroit, MI 3.0 1.0 900 $1,423 $1.58 6d 1 0.46mi
9789 Chenlot St Unit 1 Detroit, MI 2.0 1.0 1000 $1,000 $1.00 6d 1 0.54mi
12663 Stoepel St Detroit, MI 2.0 1.0 1100 $1,050 $0.95 23d 1 0.57mi
12663 Stoepel St Unit 1 Detroit, MI 2.0 1.0 750 $975 $1.30 19d 1 0.57mi
9917 Woodside St Apt 1 Detroit, MI 2.0 1.0 800 $800 $1.00 45d 1 0.58mi
9376 Otsego St Detroit, MI 3.0 1.0 873 $1,396 $1.60 45d 1 0.60mi
12415 Monica St Detroit, MI 2.0 1.0 1000 $1,200 $1.20 45d 1 0.61mi
4336 Buena Vista St Detroit, MI 3.0 1.0 1300 $1,100 $0.85 45d 1 0.62mi
3266 Calvert Ave Fl 2 Detroit, MI 3.0 1.0 1279 $1,300 $1.02 25d 1 0.63mi
3224 Monterey St Unit 2E Detroit, MI 2.0 1.0 1200 $1,350 $1.12 45d 1 0.64mi
4203 Tyler St Detroit, MI 2.0 1.0 950 $895 $0.94 45d 1 0.66mi
3226 Calvert Ave Detroit, MI 3.0 1.0 1100 $1,200 $1.09 13d 1 0.67mi
3224 Calvert St Detroit, MI 3.0 1.0 1150 $1,150 $1.00 45d 1 0.67mi
3295 Rochester St Unit 2 Detroit, MI 2.0 1.0 800 $1,000 $1.25 5d 1 0.71mi
3295 Rochester St Unit 2 Detroit, MI 2.0 1.0 782 $850 $1.09 45d 1 0.71mi
3783 Tyler St Unit Lower Detroit, MI 3.0 1.0 1000 $1,150 $1.15 45d 1 0.74mi
3824 Tyler St Apt 1 Detroit, MI 3.0 1.0 900 $1,523 $1.69 18d 1 0.74mi
3740 Tyler St Unit 1 Detroit, MI 3.0 1.0 1300 $1,300 $1.00 6d 1 0.78mi
3422 Edison St Detroit, MI 3.0 1.0 1300 $1,295 $1.00 18d 1 0.79mi
3759 Atkinson St Unit 2 Detroit, MI 2.0 1.0 919 $1,200 $1.31 25d 1 0.81mi
2925 Calvert St Detroit, MI 3.0 1.0 1400 $1,300 $0.93 18d 1 0.83mi
4045 Clements St Detroit, MI 3.0 1.0 850 $1,150 $1.35 45d 1 0.85mi
4045 Clements St Detroit, MI 3.0 1.0 850 $1,150 $1.35 25d 1 0.85mi
4287 W Grand St Unit 4289 Detroit, MI 3.0 1.0 1250 $1,000 $0.80 45d 1 0.87mi
2727 Calvert Ave Unit 1 Detroit, MI 3.0 1.5 1350 $1,200 $0.89 45d 1 0.89mi
2634 Lawrence St Detroit, MI 3.0 1.5 1388 $1,600 $1.15 3d 1 0.93mi
2638 Richton St Unit 2638 Richton Upper Detroit, MI 2.0 1.0 1000 $900 $0.90 45d 1 0.94mi
2676 Sturtevant St Unit 1 Detroit, MI 2.0 1.0 1000 $1,000 $1.00 25d 1 0.95mi
2653 Calvert Ave Unit 1 Detroit, MI 3.0 1.0 1305 $1,200 $0.92 45d 1 0.95mi
3812 W Grand St Detroit, MI 2.0 1.0 1100 $1,025 $0.93 18d 1 0.96mi
2926 Ewald Cir Detroit, MI 2.0 1.0 800 $900 $1.12 18d 1 1.02mi
12303 Cloverlawn St Detroit, MI 3.0 1.5 1454 $1,400 $0.96 45d 1 1.03mi
13620 Tuller St Detroit, MI 4.0 1.0 1064 $1,374 $1.29 13d 1 1.06mi
3786 Carter St Unit 2 Detroit, MI 3.0 1.0 1400 $1,100 $0.79 25d 1 1.06mi
2690 Ewald Cir Detroit, MI 1.0–2.0 1.0 750 $900 $1.20 25d 4 1.08mi
3220 Gladstone St Detroit, MI 3.0 1.0 1248 $1,200 $0.96 45d 1 1.12mi
12703 Northlawn St Detroit, MI 2.0 1.0 1365 $1,053 $0.77 21d 1 1.14mi

Listing history 50 events

  1. 2026-06-21
    days on market $86,000 Active 7 DOM
  2. 2026-06-18
    days on market $86,000 Active 4 DOM
  3. 2026-06-17
    days on market $86,000 Active 3 DOM
  4. 2026-06-16
    days on market $86,000 Active 2 DOM
  5. 2026-06-15
    listing id $86,000 Active 1 DOM
  6. 2026-06-15
    remarks 695-char remark
  7. 2026-06-15
    days on marketlisting id $86,000 Active 1 DOM
  8. 2026-06-13
    days on market $86,000 Active 421 DOM
  9. 2026-06-13
    days on market $86,000 Active 420 DOM
  10. 2026-06-09
    days on market $86,000 Active 417 DOM
  11. 2026-06-08
    days on market $86,000 Active 416 DOM
  12. 2026-06-07
    days on market $86,000 Active 415 DOM
  13. 2026-06-04
    days on market $86,000 Active 412 DOM
  14. 2026-06-03
    days on market $86,000 Active 411 DOM
  15. 2026-06-01
    days on market $86,000 Active 409 DOM
  16. 2026-05-31
    days on market $86,000 Active 408 DOM
  17. 2026-02-06
    price $86,000 70-char remark
  18. 2026-02-05
    price $86,000 70-char remark
  19. 2025-10-22
    price $88,000 70-char remark
  20. 2025-10-22
    price $88,000 70-char remark
  21. 2025-04-18
    listed $89,000 Active 70-char remark
  22. 2025-04-18
    listed $89,000 Active 70-char remark
  23. 2021-06-28
    soldstatus $76,000
  24. 2021-06-15
    historical
  25. 2021-06-03
    status Pending
  26. 2021-06-03
    status Pending
  27. 2021-06-03
    historical
  28. 2021-02-23
    price $17,000
  29. 2021-02-23
    price $17,000
  30. 2021-01-28
    listed $20,000 Active
  31. 2021-01-28
    listed $20,000 Active
  32. 2020-01-14
    status Pending
  33. 2020-01-10
    soldstatus $3,500 Sold
  34. 2020-01-10
    soldstatus $3,500 Closed
  35. 2019-12-18
    price $5,000
  36. 2019-12-18
    price $5,000
  37. 2019-11-11
    listed $8,000 Active
  38. 2019-11-11
    listed $8,000 Active
  39. 2019-07-08
    soldstatus $3,500 Sold
  40. 2019-07-08
    soldstatus $3,500 Closed
  41. 2019-06-18
    historical
  42. 2019-06-18
    status Active
  43. 2019-05-24
    listed $4,000 Active
  44. 2019-05-24
    listed $4,000 Active
  45. 2019-04-17
    historical
  46. 2019-04-15
    historical
  47. 2018-11-09
    listed $9,900 Active
  48. 2018-11-09
    listed $9,900 Active
  49. 2018-10-25
    historical
  50. 2018-10-25
    historical

ⓘ 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
$1,568 · $131/mo
Projected year-2 tax
$1,568 · $131/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 ≥97°F today · 15 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
$14,020
− Mortgage interest
−$4,817
− Property taxes
−$1,568
− Insurance
−$430
− Repairs & maintenance
−$1,122
− Management
−$1,122
− Depreciation
−$2,502
Taxable income
$2,460
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$590
After-tax cash flow
$3,075/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)
20,696
Household income
$34,468
Rent vs Own
45.0% rent · 55.0% own
Severe rent burden
1418.0

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 (86%)
Race & ethnicity
Black 86% Two or more races 7% Hispanic / Latino 5% White 4% Native American 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Hispanic 1% Romanian 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 4%

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
▲ 36.51%
Current HPI
234.0465
Rent YoY
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

+566.7% since first listed
40 events — show timeline
  • 2026-06-14 Listing Removed MiRealSource-MiMLS
  • 2026-06-14 Listed $86,000 MiRealSource-MiMLS
  • 2026-06-14 Listed $86,000 REALCOMP
  • 2026-06-14 Listing Removed REALCOMP
  • 2026-02-06 Price Changed $86,000 MiRealSource-MiMLS
  • 2026-02-05 Price Changed $86,000 REALCOMP
  • 2025-10-22 Price Changed $88,000 MiRealSource-MiMLS
  • 2025-10-22 Price Changed $88,000 REALCOMP
  • 2025-04-18 Listed $89,000 MiRealSource-MiMLS
  • 2025-04-18 Listed $89,000 REALCOMP
  • 2021-06-28 Sold (Public Records) $76,000 Public Records
  • 2021-06-15 Listing Removed REALCOMP
  • 2021-06-03 Pending MiRealSource-MiMLS
  • 2021-06-03 Pending REALCOMP
  • 2021-06-03 Listing Removed MiRealSource-MiMLS
  • 2021-02-23 Price Changed $17,000 MiRealSource-MiMLS
  • 2021-02-23 Price Changed $17,000 REALCOMP
  • 2021-01-28 Listed $20,000 MiRealSource-MiMLS
  • 2021-01-28 Listed $20,000 REALCOMP
  • 2020-01-14 Pending REALCOMP
  • 2020-01-10 Sold (MLS) $3,500 MiRealSource-MiMLS
  • 2020-01-10 Sold (MLS) $3,500 REALCOMP
  • 2019-12-18 Price Changed $5,000 MiRealSource-MiMLS
  • 2019-12-18 Price Changed $5,000 REALCOMP
  • 2019-11-11 Listed $8,000 MiRealSource-MiMLS
  • 2019-11-11 Listed $8,000 REALCOMP
  • 2019-07-08 Sold (MLS) $3,500 MiRealSource-MiMLS
  • 2019-07-08 Sold (MLS) $3,500 REALCOMP
  • 2019-06-18 Listing Removed REALCOMP
  • 2019-06-18 Relisted REALCOMP
  • 2019-05-24 Listed $4,000 MiRealSource-MiMLS
  • 2019-05-24 Listed $4,000 REALCOMP
  • 2019-04-17 Listing Removed REALCOMP
  • 2019-04-15 Listing Removed MiRealSource-MiMLS
  • 2018-11-09 Listed $9,900 MiRealSource-MiMLS
  • 2018-11-09 Listed $9,900 REALCOMP
  • 2018-10-25 Listing Removed REALCOMP
  • 2018-10-25 Listing Removed MiRealSource-MiMLS
  • 2017-10-28 Listed $12,900 MiRealSource-MiMLS
  • 2017-10-28 Listed $12,900 REALCOMP

Property tax history

+7.9%/yr

Latest (2025): $1,568 · +102.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…