CashFlowRE
Sign in Sign up
16433 Manning St
B+ Composite 75.18
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 +14.9/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$65,000

16433 Manning St · Detroit, MI 48205
3 bd · 1.0 ba · 1,010 sqft · SingleFamily public records · 13 Days on market
Built 1945 10,019 sqft lot Est $78k · 16% under ↓ 14% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* * OPPORTUNITY * * This 3 bedroom brick bungalow on a quarter acre lot includes an attached garage with beautiful breezeway with a spot for a wood burning stove. The property is secured with audio and video surveillance. Furnace and hot water tank has been removed, it is not included at the current price but could be negotiated for appraisal purposes in an above asking mortgage offer. This home is located less than a block from Kelly Rd and less than a mile from Home Depot. Walking distance from the market, CVS, and Chandler Park Middle and High Schools. Act fast! Clear title with warranty deed and title insurance. Buyer to verify all information, taxes, room sizes, etc. Buyer to pay 495 compliance to list office.

Key facts

  • Attached garage
  • Quarter acre lot
  • 0.23 acre lot

Tags

QUARTER ACRE LOTATTACHED GARAGEAUDIO AND VIDEO SURVEILLANCEWALKING DISTANCE FROM MARKETWALKING DISTANCE FROM CVSWALKING DISTANCE FROM SCHOOLS

Property features AI

Exterior

  • Parking: Attached oversized garage with driveway (2 car spaces)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one-half stories; Ground-level entry with steps; Brick and metal siding exterior
  • Construction: Block foundation
  • Exterior features: Paved road access; Lot approximately 0.23 acres (80 x 125)

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Full, unfinished basement; Three 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 $65k.

Deal economics

  • At list price, monthly cash flow is $628 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Cap rate 17.9% 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 (+1.3%/yr); 373 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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).
  • This rent runs 42% of the median local income ($39k/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 $449 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 + 1.3% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 29y 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 1945 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $65,000

Questions for the listing agent

  1. Built in 1945 — 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
2.10%
Cap rate
17.89%
Cash-on-cash
41.43%
DSCR
2.84
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$77,770
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16209 Tacoma St 0.15mi 3/1.0 968 (-4%) 1mo $62,900 $65 86
16277 Liberal St 0.10mi 3/1.0 945 (-6%) 1mo $25,000 $26 84
16291 Fairmount Dr 0.26mi 3/1.0 977 (-3%) 2mo $112,000 $115 81
16260 Bringard Dr 0.36mi 3/1.0 1,036 (+3%) 0mo $80,000 $77 78
18905 Woodland St 0.36mi 3/1.5 1,023 (+1%) 1mo $105,000 $103 78
16301 Coram St 0.20mi 3/1.0 929 (-8%) 1mo $19,500 $21 77
18746 Woodside St 0.28mi 3/1.0 921 (-9%) 2mo $110,000 $119 71
12893 Payton St 0.60mi 3/1.0 1,020 (+1%) 1mo $75,000 $74 69
16062 Carlisle St 0.58mi 3/1.0 957 (-5%) 1mo $42,000 $44 64
16062 CARLISLE St 0.58mi 3/1.0 957 (-5%) 1mo $42,000 $44 64
16267 Edmore Dr 0.45mi 3/1.0 1,100 (+9%) 1mo $122,500 $111 63
15644 Carlisle St 0.72mi 3/1.0 1,055 (+4%) 0mo $129,900 $123 59

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 · 1.33% rent growth · sell at horizon

5-year hold
IRR
36.1%
Equity multiple
2.50×
Total profit
$27,254
Equity at exit
$9,692
10-year hold
IRR
41.9%
Equity multiple
4.65×
Total profit
$66,404
Equity at exit
$5,620

Cash invested: $18,200 (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 48205

Home prices YoY
-28.1%
Rents YoY
1.3%
Active inventory
373
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,364 high interval (Pro) →
Mortgage (P&I)
$341
Tax est. 1.5%
$81 /mo · $975/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$286
Net cashflow
$628

Break-even live

Break-even rent $569
Max offer price $65,000
Occupancy floor 49%

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
$16,250
Closing costs
$1,950
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
16446 E State Fair St Detroit, MI 2.0 1.0 1200 $1,350 $1.12 24d 1 0.11mi
16225 Manning St Detroit, MI 4.0 2.0 1036 $1,475 $1.42 44d 1 0.14mi
16291 Eastburn St Detroit, MI 3.0 1.0 1000 $1,364 $1.36 24d 1 0.35mi
16212 Maddelein St Detroit, MI 2.0 1.0 800 $1,200 $1.50 12d 1 0.36mi
18530 Kingsville St Harper Woods, MI 3.0 1.5 1396 $1,375 $0.98 17d 1 0.38mi
16242 Bringard Dr Detroit, MI 3.0 1.0 1350 $1,300 $0.96 5d 1 0.39mi
15909 Maddelein St Detroit, MI 3.0 1.0 894 $1,266 $1.42 44d 1 0.43mi
16410 Edmore Dr Detroit, MI 3.0 1.0 850 $1,250 $1.47 15d 1 0.43mi
16031 E 7 Mile Rd #5 Detroit, MI 2.0 1.0 1204 $1,200 $1.00 3d 1 0.44mi
19152 Woodside St Harper Woods, MI 3.0 1.0 916 $1,500 $1.64 17d 1 0.50mi
15604 Coram St Detroit, MI 3.0 1.0 1210 $1,000 $0.83 44d 1 0.58mi
15616 E 7 Mile Rd Detroit, MI 3.0 1.5 1150 $1,150 $1.00 17d 1 0.63mi
12716 Riad St Detroit, MI 3.0 1.0 974 $1,275 $1.31 17d 1 0.68mi
19144 Moross Rd Detroit, MI 2.0 1.0 900 $1,050 $1.17 44d 1 0.69mi
19365 Kingsville St Harper Woods, MI 4.0 1.5 996 $1,650 $1.66 15d 1 0.71mi
15503 Edmore Dr Detroit, MI 3.0 1.0 1285 $1,100 $0.86 44d 1 0.74mi
15663 Carlisle St Detroit, MI 2.0 1.0 803 $1,050 $1.31 15d 1 0.76mi
19442 Kingsville St Harper Woods, MI 3.0 1.0 1000 $1,500 $1.50 17d 1 0.79mi
19435 McCormick St Detroit, MI 3.0 2.0 1148 $1,300 $1.13 17d 1 0.80mi
12075 Rossiter St Detroit, MI 3.0 1.0 1100 $1,245 $1.13 15d 1 0.80mi
12075 Rossiter St Detroit, MI 3.0 1.0 1100 $1,245 $1.13 44d 1 0.81mi
19661 Kenosha St Harper Woods, MI 3.0 2.0 1000 $1,400 $1.40 24d 1 0.85mi
19639 Moross Rd Unit 1 Detroit, MI 2.0 1.0 900 $1,100 $1.22 44d 1 0.91mi
11776 Rossiter St Detroit, MI 3.0 1.0 964 $1,150 $1.19 11d 1 1.00mi
15494 Mapleridge St Detroit, MI 3.0 1.0 937 $1,275 $1.36 44d 1 1.00mi
11911 Lansdowne St Detroit, MI 4.0 1.0 1350 $1,400 $1.04 44d 1 1.05mi
11611 Morang Ave Detroit, MI 1.0–2.0 1.0 709 $1,040 $1.47 44d 1 1.09mi
11529 Roxbury St Detroit, MI 2.0 1.0 720 $1,200 $1.67 12d 1 1.09mi
11689 Wayburn St Detroit, MI 3.0 1.0 1142 $1,350 $1.18 44d 1 1.10mi
19982 McCormick St Detroit, MI 3.0 1.0 866 $1,200 $1.39 3d 1 1.10mi
11620 Rossiter St Detroit, MI 3.0 1.0 1140 $1,200 $1.05 17d 1 1.11mi
20015 Lochmoor St Harper Woods, MI 3.0 1.0 1006 $1,500 $1.49 17d 1 1.16mi
14504 Coram St Detroit, MI 3.0 1.0 1203 $1,175 $0.98 24d 1 1.20mi
10985 Peerless St Detroit, MI 3.0 1.0 1000 $1,364 $1.36 5d 1 1.24mi
14481 Maddelein St Detroit, MI 3.0 1.0 1200 $1,100 $0.92 44d 1 1.25mi
14461 Lappin St Detroit, MI 3.0 1.5 989 $1,150 $1.16 17d 1 1.26mi
20600 Balfour St Harper Woods, MI 1.0–2.0 1.0–2.0 971 $1,671 $1.72 2d 12 1.26mi
11235 Roxbury St Detroit, MI 3.0 1.0 1062 $1,325 $1.25 17d 1 1.30mi
10870 Marne St Detroit, MI 3.0 1.0 1156 $1,100 $0.95 17d 1 1.32mi
20461 Kingsville St Harper Woods, MI 4.0 1.0 1100 $1,399 $1.27 15d 1 1.34mi

Listing history 10 events

  1. 2026-06-18
    days on market $65,000 Active 13 DOM
  2. 2026-06-17
    days on market $65,000 Active 12 DOM
  3. 2026-06-16
    days on market $65,000 Active 11 DOM
  4. 2026-06-15
    days on market $65,000 Active 10 DOM
  5. 2026-06-13
    days on market $65,000 Active 8 DOM
  6. 2026-06-13
    days on market $65,000 Active 7 DOM
  7. 2026-06-09
    days on market $65,000 Active 4 DOM
  8. 2026-06-08
    days on market $65,000 Active 3 DOM
  9. 2026-06-07
    remarks 699-char remark
  10. 2026-06-07
    listed $65,000 Active 2 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥95°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
$16,368
− Mortgage interest
−$3,641
− Property taxes
−$975
− Insurance
−$325
− Repairs & maintenance
−$1,309
− Management
−$1,309
− Depreciation
−$1,891
Taxable income
$6,917
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,660
After-tax cash flow
$5,880/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)
34,187
Household income
$38,966
Rent vs Own
49.4% rent · 50.6% own
Severe rent burden
2121.0

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 (93%)
Race & ethnicity
Black 93% White 3% Two or more races 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 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
▼ -91.80%
Current HPI
235.0926
Rent YoY
▲ 1.33%
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

-14.4% since first listed
18 events — show timeline
  • 2026-06-05 Listed $65,000 MiRealSource-MiMLS
  • 2026-06-05 Listed $65,000 REALCOMP
  • 2024-07-18 Sold (Public Records) $1,232,000 Public Records
  • 2018-10-31 Sold (Public Records) $265,500 Public Records
  • 2007-07-31 Sold (MLS) $33,000 REALCOMP
  • 2007-06-04 Listed $32,000 REALCOMP
  • 2007-05-24 Listing Removed REALCOMP
  • 2006-07-28 Listed $48,155 REALCOMP
  • 2006-07-27 Listing Removed REALCOMP
  • 2006-05-20 Listed $78,500 REALCOMP
  • 2006-01-26 Listing Removed REALCOMP
  • 2005-12-03 Listed $56,650 REALCOMP
  • 2002-05-14 Sold (Public Records) $104,750 Public Records
  • 2001-11-27 Sold (MLS) $104,750 MiRealSource-MiMLS
  • 2001-10-10 Listing Removed MiRealSource-MiMLS
  • 2001-07-10 Listed $109,900 MiRealSource-MiMLS
  • 1997-09-24 Sold (MLS) $75,900 MiRealSource-MiMLS
  • 1997-07-29 Listed $75,900 MiRealSource-MiMLS

Property tax history

+7.9%/yr

Latest (2025): $5,685 · +168.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…