CashFlowRE
Sign in Sign up
19475 Fenmore St
C+ Composite 64.11
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • ARV discount +3.3/15.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$76,900

19475 Fenmore St · Detroit, MI 48235
3 bd · 1.0 ba · 912 sqft · SingleFamily public records · 53 Days on market
Built 1950 3,485 sqft lot $84/sqft · 9% above area Est $70k · 9% over

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

Listing remarks MLS

Solid 3-bedroom, 1-bath investment opportunity in Detroit. Features include a full basement and strong rental potential. Property offers good layout and space - perfect for buy-and-hold or light rehab. Conveniently located near major roads and local amenities.

Key facts

  • Good layout
  • Full basement
  • Local amenities

Tags

FULL BASEMENTSTRONG RENTAL POTENTIALGOOD LAYOUTLOCAL AMENITIES

Property features AI

Exterior

  • Parking: No garage
  • Security: Smoke detector(s)
  • Utilities: Public water; Sewer available
  • Home design: Single-family residence; One and one-half stories; Ground-level entry with steps; Vinyl siding
  • Construction: Block foundation
  • Exterior features: Paved road access; Lot roughly 35 x 96 (0.08 acres)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Unfinished basement; Smoke detector(s)

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 $77k.

Deal economics

  • At list price, monthly cash flow is $548 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $77k).
  • Recommended offer: $75k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.8% 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 (+3.2%/yr); 290 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 $532 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 + 3.2% rent growth), your $22k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $8k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $53k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $74,593 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 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 1950 — 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
1.80%
Cap rate
14.85%
Cash-on-cash
30.56%
DSCR
2.36
GRM
4.6

CMA / ARV

ARV (median comp)
$70,397
List price
$76,900
Delta
13.50%
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
19365 Fenmore St 0.11mi 3/1.0 912 (0%) 1mo $94,900 $104 94
19900 Southfield Rd 0.18mi 3/1.0 898 (-2%) 4mo $110,000 $122 86
20004 Southfield Fwy 0.30mi 2/1.0 (-1) 929 (+2%) 1mo $20,000 $22 77
19975 Ferguson St 0.46mi 3/1.0 889 (-2%) 1mo $50,650 $57 74
20245 Archdale St 0.47mi 3/1.0 890 (-2%) 4mo $53,000 $60 70
18937 Lindsay St 0.47mi 3/1.0 951 (+4%) 2mo $59,000 $62 70
18494 Ashton Ave 0.59mi 3/1.0 943 (+3%) 2mo $95,000 $101 65
18631 Margareta St 0.68mi 3/1.0 950 (+4%) 0mo $62,000 $65 61
19455 Avon Ave 0.42mi 3/1.0 1,023 (+12%) 2mo $72,000 $70 58
19333 Grandville Ave 0.72mi 2/1.0 (-1) 851 (-7%) 3mo $45,000 $53 47
18950 Biltmore St 0.54mi 2/1.0 (-1) 781 (-14%) 1mo $46,000 $59 45
18801 Margareta St 0.70mi 3/1.0 1,045 (+15%) 3mo $60,000 $57 40

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 · 3.25% rent growth · sell at horizon

5-year hold
IRR
25.6%
Equity multiple
2.06×
Total profit
$22,842
Equity at exit
$11,466
10-year hold
IRR
33.4%
Equity multiple
4.08×
Total profit
$66,421
Equity at exit
$6,649

Cash invested: $21,532 (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 48235

Rents YoY
3.2%
Active inventory
290
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,384 high interval (Pro) →
Mortgage (P&I)
$403
Tax from tax record
$110 /mo · $1,317/yr
Insurance
$32
HOA
$0
Vacancy / Maint / Mgmt
$291
Net cashflow
$548

Break-even live

Break-even rent $690
Max offer price $76,900
Occupancy floor 55%

Sensitivity live

Price -10% $592 -5% $570 +0% $548 +5% $527 +10% $505
Rent -10% $439 -5% $494 +0% $548 +5% $603 +10% $658
Rate -1.0pp $587 -0.5pp $568 base $548 +0.5pp $528 +1.0pp $508

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
$19,225
Closing costs
$2,307
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
19818 Fenmore St Detroit, MI 3.0 1.0 902 $1,275 $1.41 44d 1 0.15mi
19918 Southfield Fwy Detroit, MI 3.0 1.0 915 $1,375 $1.50 15d 1 0.19mi
19970 Ashton Ave Detroit, MI 3.0 1.0 1000 $1,000 $1.00 44d 1 0.28mi
19736 Gilchrist St Detroit, MI 2.0 1.0 696 $995 $1.43 13d 1 0.32mi
20043 Fenmore St Detroit, MI 3.0 1.0 1030 $1,453 $1.41 44d 1 0.32mi
19445 Avon Ave Detroit, MI 3.0 1.0 1023 $1,550 $1.52 44d 1 0.41mi
20068 Faust Ave Detroit, MI 2.0 1.0 750 $1,100 $1.47 25d 1 0.44mi
20259 Oakfield St Detroit, MI 3.0 1.0 1056 $1,250 $1.18 17d 1 0.49mi
20203 Gilchrist St Detroit, MI 3.0 1.0 1031 $1,250 $1.21 5d 1 0.49mi
19329 Stahelin Ave Unit 1 Detroit, MI 3.0 1.5 833 $1,250 $1.50 44d 1 0.50mi
20011 Avon Ave Detroit, MI 3.0 1.0 1000 $1,200 $1.20 5d 1 0.51mi
20210 Biltmore St Detroit, MI 3.0 1.0 1033 $1,350 $1.31 25d 1 0.55mi
20527 Rosemont Ave Detroit, MI 2.0 2.0 975 $1,528 $1.57 44d 1 0.58mi
20314 Gilchrist St Detroit, MI 3.0 1.0 1042 $1,500 $1.44 5d 1 0.60mi
18494 Ashton Ave Detroit, MI 3.0 1.0 1000 $1,600 $1.60 17d 1 0.60mi
19372 Grandville Ave Detroit, MI 2.0 1.5 733 $1,050 $1.43 15d 1 0.68mi
19467 Rutherford St Detroit, MI 3.0 1.0 1002 $1,200 $1.20 17d 1 0.68mi
19440 Rutherford St Detroit, MI 3.0 1.0 1000 $1,400 $1.40 25d 1 0.71mi
19176 Grandville Ave Detroit, MI 3.0 1.0 941 $1,300 $1.38 5d 1 0.72mi
18699 Shaftsbury Ave Detroit, MI 2.0 1.0 800 $1,000 $1.25 44d 1 0.78mi
18276 Oakfield St Detroit, MI 2.0 1.0 726 $1,175 $1.62 44d 1 0.79mi
18659 Shaftsbury Ave Detroit, MI 3.0 1.0 763 $1,373 $1.80 13d 1 0.81mi
20271 Grandville Ave Detroit, MI 3.0 1.0 1010 $1,550 $1.53 24d 1 0.87mi
18452 Shaftsbury Ave Detroit, MI 3.0 1.0 927 $1,500 $1.62 17d 1 0.88mi
18400 Rutherford St Detroit, MI 3.0 1.0 1050 $1,400 $1.33 4d 1 1.00mi
20555 Motor Dr Detroit, MI 1.0–2.0 1.0 750 $1,222 $1.63 15d 5 1.01mi
18268 Mansfield St Detroit, MI 2.0 1.0 800 $1,200 $1.50 17d 1 1.01mi
18450 Edinborough Rd Detroit, MI 3.0 1.0 1000 $1,500 $1.50 44d 1 1.02mi
19457 Evergreen Rd Detroit, MI 2.0 1.0 1100 $1,200 $1.09 44d 1 1.04mi
17654 Sunderland Rd Detroit, MI 3.0 1.0 1100 $1,500 $1.36 44d 1 1.05mi
18427 Greenfield Rd Detroit, MI 2.0 1.0 952 $980 $1.03 5d 1 1.17mi
18481 Prest St Detroit, MI 3.0 1.5 1100 $1,300 $1.18 20d 1 1.20mi
18556 Kentfield St Detroit, MI 3.0 1.0 952 $1,250 $1.31 3d 1 1.29mi
18461 Heyden St Detroit, MI 2.0 1.0 1000 $1,050 $1.05 5d 1 1.30mi
19781 Fielding St Detroit, MI 3.0 1.0 1000 $1,294 $1.29 5d 1 1.32mi
18134 Vaughan St Detroit, MI 3.0 1.0 1060 $1,150 $1.08 17d 1 1.36mi
18191 Heyden St Detroit, MI 2.0 1.0 917 $1,100 $1.20 25d 1 1.39mi
16500 N Park Dr Southfield, MI 1.0–3.0 1.0–2.5 1500 $2,289 $1.53 0d 1 1.39mi
17165 Prevost St Detroit, MI 3.0 1.0 1060 $2,400 $2.26 2d 1 1.47mi
18274 Fielding St Detroit, MI 2.0 1.0 700 $1,200 $1.71 17d 1 1.48mi

Listing history 17 events

  1. 2026-06-21
    pricedays on market $76,900 Active 53 DOM
  2. 2026-06-18
    days on market $79,900 Active 50 DOM
  3. 2026-06-17
    days on market $79,900 Active 49 DOM
  4. 2026-06-15
    days on market $79,900 Active 47 DOM
  5. 2026-06-13
    days on market $79,900 Active 45 DOM
  6. 2026-06-13
    days on market $79,900 Active 44 DOM
  7. 2026-06-09
    days on market $79,900 Active 41 DOM
  8. 2026-06-08
    days on market $79,900 Active 40 DOM
  9. 2026-06-07
    days on market $79,900 Active 39 DOM
  10. 2026-06-04
    days on market $79,900 Active 36 DOM
  11. 2026-06-03
    days on market $79,900 Active 35 DOM
    Show marketing remark (260 chars)

    Solid 3-bedroom, 1-bath investment opportunity in Detroit. Features include a full basement and strong rental potential. Property offers good layout and space - perfect for buy-and-hold or light rehab. Conveniently located near major roads and local amenities.

  12. 2026-06-02
    pricedays on market $79,900 Active 34 DOM
  13. 2026-06-01
    days on market $84,900 Active 33 DOM
  14. 2026-05-31
    days on market $84,900 Active 32 DOM
  15. 2026-04-29
    listed $84,900 Active 264-char remark
    Show marketing remark (260 chars)

    Solid 3-bedroom, 1-bath investment opportunity in Detroit. Features include a full basement and strong rental potential. Property offers good layout and space - perfect for buy-and-hold or light rehab. Conveniently located near major roads and local amenities.

  16. 2026-04-29
    listed $84,900 Active 260-char remark
    Show marketing remark (260 chars)

    Solid 3-bedroom, 1-bath investment opportunity in Detroit. Features include a full basement and strong rental potential. Property offers good layout and space - perfect for buy-and-hold or light rehab. Conveniently located near major roads and local amenities.

  17. 2019-01-14
    soldstatus $53,000

ⓘ 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
$1,317 · $110/mo
Projected year-2 tax
$1,317 · $110/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 2/10 Low 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 · 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
$16,609
− Mortgage interest
−$4,308
− Property taxes
−$1,317
− Insurance
−$384
− Repairs & maintenance
−$1,329
− Management
−$1,329
− Depreciation
−$2,237
Taxable income
$5,705
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,369
After-tax cash flow
$5,211/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)
45,600
Household income
$39,265
Rent vs Own
46.5% rent · 53.5% own
Severe rent burden
3064.0

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 (94%)
Race & ethnicity
Black 94% White 3% Two or more races 2% Hispanic / Latino 1%
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
▼ -153.02%
Current HPI
263.6326
Rent YoY
▲ 3.25%
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

+50.8% since first listed
5 events — show timeline
  • 2026-06-03 Price Changed $79,900 MiRealSource-MiMLS
  • 2026-06-02 Price Changed $79,900 REALCOMP
  • 2026-04-29 Listed $84,900 REALCOMP
  • 2026-04-29 Listed $84,900 MiRealSource-MiMLS
  • 2019-01-14 Sold (Public Records) $53,000 Public Records

Property tax history

-0.7%/yr

Latest (2025): $1,317 · +0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…