CashFlowRE
Sign in Sign up
19671 Hoover St
C+ Composite 60.29
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
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$48,000

19671 Hoover St · Detroit, MI 48205
2 bd · 1.0 ba · 733 sqft · SingleFamily public records · 10 Days on market
Built 1949 4,356 sqft lot Est $36k · 34% over

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

Listing remarks

19671 Hoover St, Detroit - 2BR ranch w/ basement listed at $48,000. Solid floors, updated electrical panel, and kitchen includes stainless refrigerator + stove. Major basics are done; cosmetic updates needed. Strong starter home or investment play. Home offers strong fundamentals: newer hot water tank, updated/functional electrical, working heat, and seller reports no known foundation, plumbing, or major mechanical issues.

Key facts

  • 4,356 sq ft lot
  • Built 1949
  • Listed 10 days

Property features AI

Finance

  • Other: Pets allowed with no stated restrictions
  • Financial info: Has assessments

Exterior

  • Utilities: Public water; Public sanitary sewer
  • Home design: Residential property; One-story structure; Built in 1949; Facing west side of the street (west side location noted in directions)
  • Construction: Aluminum construction; Basement foundation
  • Exterior features: Aluminum exterior; Road frontage

Interior

  • Kitchen: Kitchen located on the first floor
  • Bedrooms: Bedroom(s) located on the first floor; One bedroom measures approximately 10 x 10
  • Flooring: Laminate flooring in the living room
  • Bathrooms: 1 full bathroom (located on the first floor)
  • Heating & cooling: Forced air heating; Natural gas fuel
  • Interior features: Total of 5 rooms; Has basement

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 2-bed/1.0-bath single-family listed at $48k.

Deal economics

  • At list price, monthly cash flow is $551 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $48k).
  • Cap rate 20.1% vs local median 10.1% 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: 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.
  • Zoned schools: Osborn High School (math 5% / reading 15%, grade F, #659 of 713 statewide, top 97%, 407 students, 92% FRL) — zoned schools at 92% FRL track the district average.
  • Market conditions: Rents rising (+1.3%/yr); 376 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 44% 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 37% 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 $332 of loan paydown is wiped out by about $1k 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 $13k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 3.3% of price; built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $48,000

Questions for the listing agent

  1. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
2.52%
Cap rate
20.06%
Cash-on-cash
49.16%
DSCR
3.19
GRM
3.3

CMA / ARV

ARV (on-the-fly)
$35,917
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
20091 Annott St 0.38mi 2/1.0 747 (+2%) 1mo $12,800 $17 78
19735 Annott St 0.14mi 3/1.0 (+1) 780 (+6%) 4mo $69,500 $89 74
19726 Runyon St 0.10mi 2/1.0 700 (-4%) 20mo $31,000 $44 72
20083 Bradford St 0.40mi 2/1.0 648 (-12%) 0mo $24,000 $37 62
19960 Bradford St 0.32mi 3/1.0 (+1) 786 (+7%) 10mo $10,000 $13 60
20520 Dresden St 0.61mi 2/1.5 680 (-7%) 0mo $33,000 $49 57
19758 Waltham St 0.54mi 3/1.0 (+1) 790 (+8%) 3mo $6,000 $8 54
20061 Westphalia St 0.71mi 2/1.0 712 (-3%) 13mo $75,000 $105 51
19722 Waltham St 0.53mi 2/1.0 842 (+15%) 12mo $50,000 $59 40
20310 Hamburg St 0.64mi 3/1.0 (+1) 829 (+13%) 7mo $35,000 $42 38
11376 Rivard Ave 0.71mi 3/1.0 (+1) 829 (+13%) 8mo $105,000 $127 33
8354 Suzanne St 0.73mi 3/1.5 (+1) 783 (+7%) 20mo $50,000 $64 31

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
44.8%
Equity multiple
2.89×
Total profit
$25,358
Equity at exit
$7,157
10-year hold
IRR
49.9%
Equity multiple
5.43×
Total profit
$59,570
Equity at exit
$4,150

Cash invested: $13,440 (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 48205

Home prices YoY
-28.1%
Rents YoY
1.3%
Active inventory
376
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$1,208 high interval (Pro) →
Mortgage (P&I)
$252
Tax from tax record
$132 /mo · $1,585/yr
Insurance
$20
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$551

Break-even live

Break-even rent $511
Max offer price $48,000
Occupancy floor 49%

Sensitivity live

Price -10% $578 -5% $564 +0% $551 +5% $537 +10% $523
Rent -10% $455 -5% $503 +0% $551 +5% $598 +10% $646
Rate -1.0pp $575 -0.5pp $563 base $551 +0.5pp $538 +1.0pp $526

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
$12,000
Closing costs
$1,440
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19335 Hoover St Detroit, MI 2.0 1.0 620 $1,099 $1.77 18d 1 0.22mi
19335 Hoover St Detroit, MI 2.0 1.0 620 $1,099 $1.77 45d 1 0.22mi
18667 Algonac St Detroit, MI 1.0 1.0 680 $1,999 $2.94 18d 1 0.65mi
20242 Hickory St Detroit, MI 3.0 1.0 747 $1,300 $1.74 12d 1 0.99mi
21412 Waltham Rd Warren, MI 2.0 1.0 696 $1,225 $1.76 45d 1 1.10mi
11236 Studebaker Ave Warren, MI 2.0 1.0 672 $1,175 $1.75 45d 1 1.25mi
7533 Quinn St Unit 1 Detroit, MI 2.0 1.0 700 $850 $1.21 45d 1 1.27mi
7605 Jackson Ave Warren, MI 2.0 1.0 600 $1,165 $1.94 25d 1 1.31mi
13503 E McNichols Rd Unit 7 Detroit, MI 1.0 1.0 750 $800 $1.07 19d 1 1.35mi

Listing history 11 events

  1. 2026-06-21
    days on market $48,000 Active 10 DOM
  2. 2026-06-18
    days on market $48,000 Active 7 DOM
  3. 2026-06-17
    days on market $48,000 Active 6 DOM
  4. 2026-06-16
    days on market $48,000 Active 5 DOM
  5. 2026-06-15
    days on market $48,000 Active 4 DOM
  6. 2026-06-13
    days on market $48,000 Active 2 DOM
  7. 2026-06-13
    statusdays on marketlisting id $48,000 Active 1 DOM
  8. 2026-06-09
    days on market $48,000 Coming Soon 5 DOM
  9. 2026-06-08
    days on market $48,000 Coming Soon 4 DOM
  10. 2026-06-07
    remarks 426-char remark
  11. 2026-06-07
    listed $48,000 Coming Soon 3 DOM

ⓘ 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
$1,585 · $132/mo
Projected year-2 tax
$1,585 · $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 ≥96°F today · 14 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
$14,497
− Mortgage interest
−$2,689
− Property taxes
−$1,585
− Insurance
−$240
− Repairs & maintenance
−$1,160
− Management
−$1,160
− Depreciation
−$1,396
Taxable income
$6,268
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,504
After-tax cash flow
$5,103/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

1 event — show timeline
  • 2026-06-04 Coming Soon $48,000 MiRealSource-MiMLS

Property tax history

+1.5%/yr

Latest (2025): $1,585 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…