CashFlowRE
Sign in Sign up
6120 Ironwood St
C Composite 55.65
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 +24.1/30.0
  • DSCR +7.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.4/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$98,000

6120 Ironwood St · Detroit, MI 48210
3 bd · 1.0 ba · 1,188 sqft · SingleFamily public records · 42 Days on market
Built 1916 3,049 sqft lot $82/sqft · 165% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Attention investors, don't miss this excellent investment opportunity!! This beautiful Southwest Detroit property is ideal for investors to expand their portfolio or first-time home buyers. Conveniently located with easy access from McGraw Ave and Tireman Ave. Tenant is paying $1,100 a month, MTM lease, very well maintained. Schedule your showing today!!! PLEASE DO NOT DISTURB TENANTS. B. A. T. V. A. I. All measurements are estimated.

Key facts

  • 3,049 sq ft lot
  • Built 1916
  • Listed 42 days

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Water available; Public sewer
  • Home design: Single-family residence; Two levels; Ground-level entry with steps
  • Construction: Vinyl siding exterior; Brick/mortar foundation
  • Exterior features: Paved road access; Lot roughly 30 x 105 (0.07 acres)

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Unfinished basement; Five 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 $98k.

Deal economics

  • At list price, monthly cash flow is $193 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $98k).
  • Recommended offer: $95k (3.0% below list) — sets the bar for market timing.

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: 94 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $678 of loan paydown is wiped out by about $3k 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.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($95k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 5y 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 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $95,060 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1916 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.14%
Cap rate
8.66%
Cash-on-cash
8.45%
DSCR
1.38
GRM
7.3

CMA / ARV

ARV (median comp)
$36,965
List price
$98,000
Delta
165.11%
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
6014 Beechwood St 0.14mi 3/1.0 1,201 (+1%) 7mo $31,200 $26 85
5362 Allendale St 0.40mi 3/1.0 1,200 (+1%) 2mo $70,000 $58 78
5772 Woodrow St 0.24mi 4/1.5 (+1) 1,200 (+1%) 10mo $149,000 $124 72
6052 Hartford St 0.41mi 3/1.0 1,144 (-4%) 8mo $110,000 $96 68
6419 Roosevelt St 0.73mi 3/1.0 1,143 (-4%) 1mo $15,000 $13 59
5327 Vancouver St 0.56mi 3/1.0 1,274 (+7%) 5mo $40,000 $31 58
4288 Larchmont St 0.57mi 3/1.5 1,248 (+5%) 10mo $55,000 $44 55
6410 Scotten St 0.48mi 3/1.0 1,354 (+14%) 3mo $47,000 $35 52
5524 Seebaldt St 0.37mi 4/2.5 (+1) 1,323 (+11%) 5mo $144,000 $109 49
5357 Spokane Ave 0.68mi 3/1.5 1,288 (+8%) 6mo $47,997 $37 47
4947 28th St 0.75mi 3/1.5 1,278 (+8%) 12mo $170,000 $133 41
5297 Vancouver St 0.56mi 4/1.5 (+1) 1,363 (+15%) 4mo $60,000 $44 39

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-3.4%
Equity multiple
0.87×
Total profit
$-3,553
Equity at exit
$14,612
10-year hold
IRR
6.3%
Equity multiple
1.47×
Total profit
$12,842
Equity at exit
$8,473

Cash invested: $27,440 (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 48210

Home prices YoY
-22.3%
Active inventory
94
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,114 high interval (Pro) →
Mortgage (P&I)
$514
Tax from tax record
$132 /mo · $1,582/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$193

Break-even live

Break-even rent $869
Max offer price $98,000
Occupancy floor 78%

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
$24,500
Closing costs
$2,940
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5440 Milford St Unit 1 Detroit, MI 2.0 1.0 850 $1,150 $1.35 43d 1 0.13mi
6307 Woodrow St Detroit, MI 2.0 1.0 1000 $750 $0.75 43d 1 0.17mi
4426 McGraw Ave Unit 1 Detroit, MI 3.0 1.0 1400 $1,200 $0.86 43d 1 0.37mi
5398 Allendale St Detroit, MI 2.0 1.0 1100 $1,200 $1.09 24d 1 0.43mi
4566 Seebaldt St Detroit, MI 2.0 1.0 1200 $1,250 $1.04 22d 1 0.48mi
5101 Oregon St Detroit, MI 2.0 1.0 1000 $1,049 $1.05 43d 1 0.52mi
1565 W Grand Blvd Unit 1 Detroit, MI 2.0 1.0 910 $700 $0.77 24d 1 0.67mi
1565 W Grand Blvd Unit 1 Detroit, MI 2.0 1.0 910 $700 $0.77 22d 1 0.67mi
1493 W Grand Blvd Detroit, MI 2.0 1.0 1250 $1,145 $0.92 43d 1 0.78mi
4016 Hogarth St Unit 4018 Hogarth Lower Detroit, MI 2.0 1.0 1200 $1,100 $0.92 3d 1 0.79mi
4915 Maplewood St Detroit, MI 3.0 1.0 1324 $1,100 $0.83 16d 1 0.81mi
4345 W Euclid St Unit 1 Detroit, MI 3.0 1.0 1300 $1,400 $1.08 24d 1 0.89mi
4345 W Euclid St Unit 2 Detroit, MI 3.0 1.0 1300 $1,450 $1.12 24d 1 0.89mi
8762 Epworth St Unit 8768 Detroit, MI 2.0 1.0 900 $1,000 $1.11 24d 1 1.04mi
7424 Wykes St Detroit, MI 3.0 1.0 1200 $1,100 $0.92 43d 1 1.06mi
3757 Blaine St Detroit, MI 3.0 1.0 1169 $1,480 $1.27 16d 1 1.17mi
3786 Carter St Unit 2 Detroit, MI 3.0 1.0 1400 $1,100 $0.79 24d 1 1.22mi
3259 W Philadelphia St Detroit, MI 3.0 1.0 1293 $1,400 $1.08 16d 1 1.22mi
4031 Wesson St Apt 109 Detroit, MI 2.0 1.0 1000 $1,190 $1.19 43d 1 1.23mi
6077 Linwood St Detroit, MI 2.0 1.0 1200 $2,000 $1.67 43d 1 1.34mi
3220 Gladstone St Detroit, MI 3.0 1.0 1248 $1,200 $0.96 43d 1 1.42mi
8353 Alpine St Detroit, MI 2.0 1.0 1000 $1,050 $1.05 43d 1 1.45mi
3759 Atkinson St Unit 2 Detroit, MI 2.0 1.0 919 $1,200 $1.31 24d 1 1.46mi
9376 Otsego St Detroit, MI 3.0 1.0 873 $1,396 $1.60 43d 1 1.49mi
6144 16th St Detroit, MI 3.0 1.0 1284 $1,200 $0.93 43d 1 1.49mi

Listing history 32 events

  1. 2026-06-18
    days on market $98,000 Active 42 DOM
  2. 2026-06-17
    days on market $98,000 Active 41 DOM
  3. 2026-06-15
    days on market $98,000 Active 39 DOM
  4. 2026-06-13
    days on market $98,000 Active 37 DOM
  5. 2026-06-13
    days on market $98,000 Active 36 DOM
  6. 2026-06-09
    days on market $98,000 Active 33 DOM
  7. 2026-06-08
    days on market $98,000 Active 32 DOM
  8. 2026-06-07
    days on market $98,000 Active 31 DOM
  9. 2026-06-04
    days on market $98,000 Active 28 DOM
  10. 2026-06-03
    days on market $98,000 Active 27 DOM
  11. 2026-06-02
    days on market $98,000 Active 26 DOM
  12. 2026-06-01
    days on market $98,000 Active 25 DOM
  13. 2026-05-31
    days on market $98,000 Active 24 DOM
  14. 2026-05-07
    listed $98,000 Active 438-char remark
    Show marketing remark (438 chars)

    Attention investors, don't miss this excellent investment opportunity!! This beautiful Southwest Detroit property is ideal for investors to expand their portfolio or first-time home buyers. Conveniently located with easy access from McGraw Ave and Tireman Ave. Tenant is paying $1,100 a month, MTM lease, very well maintained. Schedule your showing today!!! PLEASE DO NOT DISTURB TENANTS. B. A. T. V. A. I. All measurements are estimated.

  15. 2026-05-07
    listed $98,000 Active 438-char remark
    Show marketing remark (438 chars)

    Attention investors, don't miss this excellent investment opportunity!! This beautiful Southwest Detroit property is ideal for investors to expand their portfolio or first-time home buyers. Conveniently located with easy access from McGraw Ave and Tireman Ave. Tenant is paying $1,100 a month, MTM lease, very well maintained. Schedule your showing today!!! PLEASE DO NOT DISTURB TENANTS. B. A. T. V. A. I. All measurements are estimated.

  16. 2025-11-06
    historical
  17. 2025-11-06
    historical
  18. 2025-08-21
    listed $105,000 Active
  19. 2025-08-21
    listed $105,000 Active
  20. 2021-11-19
    soldstatus $94,000
  21. 2021-09-30
    soldstatus $38,000 Sold
  22. 2021-09-30
    soldstatus $38,000 Closed
  23. 2021-09-25
    status Pending
  24. 2021-09-25
    status Pending
  25. 2021-09-16
    price $45,000
  26. 2021-09-16
    price $45,000
  27. 2021-09-14
    price $55,000
  28. 2021-09-14
    price $55,000
  29. 2021-09-14
    status Active
  30. 2021-09-14
    historical
  31. 2021-09-10
    listed $65,000 Active
  32. 2021-09-10
    listed $65,000 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
$1,582 · $132/mo
Projected year-2 tax
$1,582 · $132/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 6 unhealthy d/yr today · 8 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
$13,364
− Mortgage interest
−$5,490
− Property taxes
−$1,582
− Insurance
−$490
− Repairs & maintenance
−$1,069
− Management
−$1,069
− Depreciation
−$2,851
Taxable income
$813
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$195
After-tax cash flow
$2,123/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
City population
572,865
Population (ZIP)
26,925

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
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Hispanic / Latino 59% White 20% Black 17% Two or more races 16% Native American 1%
Hispanic origin (detail)
Mexican 44% Puerto Rican 5% Dominican 1%
Common ancestry
Romanian 2% Danish 1%
Foreign-born
27% · Canada, Jamaica
Languages at home
39% English-only · Spanish 50% Arabic 10%

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
▼ -85.82%
Current HPI
299.5909
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

+50.8% since first listed
19 events — show timeline
  • 2026-05-07 Listed $98,000 REALCOMP
  • 2026-05-07 Listed $98,000 MiRealSource-MiMLS
  • 2025-11-06 Listing Removed MiRealSource-MiMLS
  • 2025-11-06 Listing Removed REALCOMP
  • 2025-08-21 Listed $105,000 REALCOMP
  • 2025-08-21 Listed $105,000 MiRealSource-MiMLS
  • 2021-11-19 Sold (Public Records) $94,000 Public Records
  • 2021-09-30 Sold (MLS) $38,000 MiRealSource-MiMLS
  • 2021-09-30 Sold (MLS) $38,000 REALCOMP
  • 2021-09-25 Pending REALCOMP
  • 2021-09-25 Pending MiRealSource-MiMLS
  • 2021-09-16 Price Changed $45,000 MiRealSource-MiMLS
  • 2021-09-16 Price Changed $45,000 REALCOMP
  • 2021-09-14 Price Changed $55,000 MiRealSource-MiMLS
  • 2021-09-14 Price Changed $55,000 REALCOMP
  • 2021-09-14 Relisted REALCOMP
  • 2021-09-14 Listing Removed REALCOMP
  • 2021-09-10 Listed $65,000 MiRealSource-MiMLS
  • 2021-09-10 Listed $65,000 REALCOMP

Property tax history

+6.4%/yr

Latest (2025): $1,582 · +102.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…