CashFlowRE
Sign in Sign up
1532 Woodmere St
D+ Composite 48.02
Why this score? — see what drove the D+ 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 +13.5/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.1/10.0
  • Livability +3.7/5.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0

$190,000

1532 Woodmere St · Detroit, MI 48209
4 bd · 1.0 ba · 1,224 sqft · SingleFamily public records · 28 Days on market
Built 1924 3,049 sqft lot $155/sqft · 80% above area ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 1532 Woodmere, a beautifully renovated colonial that perfectly blends timeless character with modern updates. This spacious home features 4 generously sized bedrooms and 2 full bathrooms, offering plenty of room for comfortable living, entertaining, and growing into your space. The home has been fully renovated from top to bottom, showcasing updated finishes, fresh paint, and a thoughtfully designed layout that feels both inviting and functional. The bright and airy living spaces flow seamlessly, creating the perfect setting for everyday living or hosting guests. The kitchen has been tastefully updated, providing a stylish and practical space to cook and gather, while both full bathrooms have been refreshed with modern touches for a clean, contemporary feel. Each bedroom offers ample space, natural light, and versatility to fit your needs - whether it's a home office, guest room, or personal retreat. BATVAI.

Key facts

  • 3,049 sq ft lot
  • Built 1924
  • Listed 28 days

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Ground-level entry with steps
  • Construction: Vinyl siding; Brick/mortar foundation
  • Exterior features: Paved road access; Lot approximately 0.07 acre (30 x 100)

Interior

  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Unfinished basement; Six 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 4-bed/1.0-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $8 ($97/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $151k (20.5% below list).
  • Recommended offer: $151k (20.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 10.2% in Detroit — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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: 66 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 ($43k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $20k of equity ($1k loan paydown + $19k 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 $53k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($187k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $151,050 (20.5% below list)

Questions for the listing agent

  1. Built in 1924 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.80%
Cap rate
6.34%
Cash-on-cash
0.18%
DSCR
1.01
GRM
10.5

CMA / ARV

ARV (median comp)
$116,205
List price
$190,000
Delta
80.71%
Verdict
OVERPRICED
Comps
9 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9113 Avis St 0.16mi 3/1.5 (-1) 1,232 (+1%) 12mo $160,000 $130 74
8792 Chamberlain St 0.31mi 3/1.5 (-1) 1,224 (0%) 8mo $110,000 $90 71
1976 Cabot St 0.42mi 4/3.0 1,213 (-1%) 5mo $160,000 $132 66
8072 Senator St 0.66mi 4/1.5 1,214 (-1%) 1mo $133,000 $110 65
8080 Gartner St 0.61mi 3/1.0 (-1) 1,200 (-2%) 3mo $165,000 $138 61
1431 Canterbury St 0.41mi 3/1.5 (-1) 1,152 (-6%) 5mo $210,000 $182 60
9954 Tuxedo St 0.42mi 3/2.0 (-1) 1,152 (-6%) 9mo $206,000 $179 54

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
24.4%
Equity multiple
2.95×
Total profit
$103,939
Equity at exit
$171,167
10-year hold
IRR
21.6%
Equity multiple
6.74×
Total profit
$305,567
Equity at exit
$369,128

Cash invested: $53,200 (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 48209

Home prices YoY
21.8%
Active inventory
66
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$1,510 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$110 /mo · $1,316/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$317
Net cashflow
$8

Break-even live

Break-even rent $1,500
Max offer price $190,000
Occupancy floor 94%

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
$47,500
Closing costs
$5,700
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2488 Woodmere St Detroit, MI 3.0 1.0 1000 $1,453 $1.45 4d 1 0.58mi

Listing history 18 events

  1. 2026-06-17
    status $190,000 Pending 28 DOM
    Show marketing remark (932 chars)

    Welcome to 1532 Woodmere, a beautifully renovated colonial that perfectly blends timeless character with modern updates. This spacious home features 4 generously sized bedrooms and 2 full bathrooms, offering plenty of room for comfortable living, entertaining, and growing into your space. The home has been fully renovated from top to bottom, showcasing updated finishes, fresh paint, and a thoughtfully designed layout that feels both inviting and functional. The bright and airy living spaces flow seamlessly, creating the perfect setting for everyday living or hosting guests. The kitchen has been tastefully updated, providing a stylish and practical space to cook and gather, while both full bathrooms have been refreshed with modern touches for a clean, contemporary feel. Each bedroom offers ample space, natural light, and versatility to fit your needs - whether it's a home office, guest room, or personal retreat. BATVAI.

  2. 2026-06-17
    days on market $190,000 Active 28 DOM
    Show marketing remark (932 chars)

    Welcome to 1532 Woodmere, a beautifully renovated colonial that perfectly blends timeless character with modern updates. This spacious home features 4 generously sized bedrooms and 2 full bathrooms, offering plenty of room for comfortable living, entertaining, and growing into your space. The home has been fully renovated from top to bottom, showcasing updated finishes, fresh paint, and a thoughtfully designed layout that feels both inviting and functional. The bright and airy living spaces flow seamlessly, creating the perfect setting for everyday living or hosting guests. The kitchen has been tastefully updated, providing a stylish and practical space to cook and gather, while both full bathrooms have been refreshed with modern touches for a clean, contemporary feel. Each bedroom offers ample space, natural light, and versatility to fit your needs - whether it's a home office, guest room, or personal retreat. BATVAI.

  3. 2026-06-15
    days on market $190,000 Active 26 DOM
  4. 2026-06-13
    days on market $190,000 Active 24 DOM
  5. 2026-06-13
    days on market $190,000 Active 23 DOM
  6. 2026-06-09
    days on market $190,000 Active 20 DOM
  7. 2026-06-08
    days on market $190,000 Active 19 DOM
  8. 2026-06-07
    days on market $190,000 Active 18 DOM
  9. 2026-06-04
    days on market $190,000 Active 15 DOM
  10. 2026-06-03
    days on market $190,000 Active 14 DOM
  11. 2026-06-02
    days on market $190,000 Active 13 DOM
  12. 2026-06-01
    days on market $190,000 Active 12 DOM
  13. 2026-05-31
    days on market $190,000 Active 11 DOM
  14. 2026-05-18
    historical
  15. 2026-05-18
    historical
  16. 2026-04-17
    listed $210,000 Active
  17. 2026-04-17
    listed $210,000 Active
  18. 2026-04-16
    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
$1,316 · $110/mo
Projected year-2 tax
$2,121 · $177/mo
Expected delta
+$805/yr (+$67/mo · 61.2%)

ⓘ 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥95°F today · 14 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
$18,126
− Mortgage interest
−$10,643
− Property taxes
−$1,316
− Insurance
−$950
− Repairs & maintenance
−$1,450
− Management
−$1,450
− Depreciation
−$5,527
Taxable loss
−$3,210
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$770
After-tax cash flow
$868/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)
27,184
Household income
$43,161
Rent vs Own
38.8% rent · 61.2% own
Severe rent burden
831.0

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 Hispanic (76%)
Race & ethnicity
Hispanic / Latino 76% White 17% Two or more races 14% Black 6% Native American 2%
Hispanic origin (detail)
Mexican 58% Puerto Rican 7% Cuban 1%
Common ancestry
Romanian 2% Lithuanian 0%
Foreign-born
26% · Canada
Languages at home
38% English-only · Spanish 62%

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
▲ 73.77%
Current HPI
412.9753
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

-9.5% since first listed
9 events — show timeline
  • 2026-06-17 Pending MiRealSource-MiMLS
  • 2026-06-17 Pending REALCOMP
  • 2026-05-20 Listed $190,000 REALCOMP
  • 2026-05-20 Listed $190,000 MiRealSource-MiMLS
  • 2026-05-18 Listing Removed REALCOMP
  • 2026-05-18 Listing Removed MiRealSource-MiMLS
  • 2026-04-17 Listed $210,000 MiRealSource-MiMLS
  • 2026-04-17 Listed $210,000 REALCOMP
  • 2026-04-16 Coming Soon MiRealSource-MiMLS

Property tax history

+6.4%/yr

Latest (2025): $1,316 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…