CashFlowRE
Sign in Sign up
4380 Freer St
D+ Composite 48.16
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 +24.3/30.0
  • DSCR +7.9/10.0
  • 1% rule +6.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$132,000

4380 Freer St · Detroit, MI 48210
4 bd · 1.0 ba · 945 sqft · SingleFamily public records · 4 Days on market
Built 1918 3,049 sqft lot Est $92k · 44% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming Southwest Detroit home offering space and potential! The main level features three bedrooms, a comfortable living room, a dedicated dining area, and a functional kitchen. Upstairs, the converted attic provides two additional spacious bedrooms, creating a fertile upper- level living space. The property also includes a full basement for additional storage and utility space. Enjoy the convenience of a private driveway with alley access, making parking easy and accessible. Located in a desirable Southwest Detroit neighborhood, this home is ready for its next home owner to make it their own.

Key facts

  • Private driveway
  • Converted attic
  • Full basement

Tags

CONVERTED ATTICPRIVATE DRIVEWAYFULL BASEMENT

Property features AI

Exterior

  • Utilities: Public water; Natural gas
  • Home design: Residential property; 1 1/2-story structure; Built in 1918; Frontage approximately 30 feet
  • Construction: Aluminum exterior; Basement foundation; Below-grade area approximately 756
  • Exterior features: Fenced yard; Paved street frontage

Interior

  • Bedrooms: Bedroom 1 (Entry): 11 x 11, ceramic flooring; Bedroom 2 (Entry): 11 x 11, ceramic flooring; Bedroom 3 (Second): approx. 13 wide, wood flooring; Bedroom 4 (Second): 12 x 12, wood flooring
  • Flooring: Ceramic flooring in multiple rooms and bathroom; Wood flooring in family room and upper-level bedrooms
  • Bathrooms: 1 full bathroom (Entry level), ceramic flooring, approx. 11 x 11
  • Heating & cooling: Natural gas heating
  • Interior features: 6 total rooms; Unfinished 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 4-bed/1.0-bath single-family listed at $132k.

Deal economics

  • At list price, monthly cash flow is $267 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $132k).

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; 1 comparable units currently listed for rent nearby; 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 $913 of loan paydown is wiped out by about $4k 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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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.
  • Current owner paid $54k; list at $132k implies a 144% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1918 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $132,000

Questions for the listing agent

  1. Built in 1918 — 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
1.10%
Cap rate
8.72%
Cash-on-cash
8.66%
DSCR
1.39
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$91,665
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7425 Parkwood St 0.20mi 3/2.5 (-1) 976 (+3%) 14mo $140,000 $143 63
4380 Springwells St 0.26mi 3/1.0 (-1) 1,000 (+6%) 14mo $55,000 $55 62
4114 Central St 0.23mi 3/2.0 (-1) 1,030 (+9%) 10mo $139,000 $135 57
4715 Lumley St 0.39mi 3/1.0 (-1) 1,076 (+14%) 1mo $45,000 $42 53
4291 Lawndale St 0.74mi 3/1.0 (-1) 1,078 (+14%) 4mo $105,000 $97 34

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
-3.2%
Equity multiple
0.88×
Total profit
$-4,400
Equity at exit
$19,682
10-year hold
IRR
6.5%
Equity multiple
1.49×
Total profit
$18,053
Equity at exit
$11,413

Cash invested: $36,960 (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
7.6×

Monthly cashflow live

Estimated rent
$1,453 medium interval (Pro) →
Mortgage (P&I)
$692
Tax from tax record
$134 /mo · $1,607/yr
Insurance
$55
HOA
$0
Vacancy / Maint / Mgmt
$305
Net cashflow
$267

Break-even live

Break-even rent $1,115
Max offer price $132,000
Occupancy floor 77%

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
$33,000
Closing costs
$3,960
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 5d 1 1.29mi

Listing history 6 events

  1. 2026-06-18
    days on market $132,000 Active 4 DOM
  2. 2026-06-17
    days on market $132,000 Active 3 DOM
  3. 2026-06-16
    days on market $132,000 Active 2 DOM
  4. 2026-06-15
    listing id $132,000 Active 1 DOM
    Show marketing remark (618 chars)

    Welcome to this charming Southwest Detroit home offering space and potential! The main level features three bedrooms, a comfortable living room, a dedicated dining area, and a functional kitchen. Upstairs, the converted attic provides two additional spacious bedrooms, creating a fertile upper- level living space. The property also includes a full basement for additional storage and utility space. Enjoy the convenience of a private driveway with alley access, making parking easy and accessible. Located in a desirable Southwest Detroit neighborhood, this home is ready for its next home owner to make it their own.

  5. 2026-06-15
    remarks 618-char remark
    Show marketing remark (618 chars)

    Welcome to this charming Southwest Detroit home offering space and potential! The main level features three bedrooms, a comfortable living room, a dedicated dining area, and a functional kitchen. Upstairs, the converted attic provides two additional spacious bedrooms, creating a fertile upper- level living space. The property also includes a full basement for additional storage and utility space. Enjoy the convenience of a private driveway with alley access, making parking easy and accessible. Located in a desirable Southwest Detroit neighborhood, this home is ready for its next home owner to make it their own.

  6. 2026-06-15
    listed $132,000 Active 1 DOM
    Show marketing remark (618 chars)

    Welcome to this charming Southwest Detroit home offering space and potential! The main level features three bedrooms, a comfortable living room, a dedicated dining area, and a functional kitchen. Upstairs, the converted attic provides two additional spacious bedrooms, creating a fertile upper- level living space. The property also includes a full basement for additional storage and utility space. Enjoy the convenience of a private driveway with alley access, making parking easy and accessible. Located in a desirable Southwest Detroit neighborhood, this home is ready for its next home owner to make it their own.

ⓘ 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
$1,607 · $134/mo
Projected year-2 tax
$1,820 · $152/mo
Expected delta
+$213/yr (+$18/mo · 13.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 21% 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
$17,436
− Mortgage interest
−$7,394
− Property taxes
−$1,607
− Insurance
−$660
− Repairs & maintenance
−$1,395
− Management
−$1,395
− Depreciation
−$3,840
Taxable income
$1,145
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$275
After-tax cash flow
$2,926/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

+144.4% since first listed
5 events — show timeline
  • 2026-06-15 Listed $132,000 MiRealSource-MiMLS
  • 2026-06-15 Listed $132,000 REALCOMP
  • 2026-06-14 Coming Soon $132,000 MiRealSource-MiMLS
  • 2005-06-21 Sold (Public Records) $54,000 Public Records
  • 2004-10-12 Sold (Public Records) $54,000 Public Records

Property tax history

+4.1%/yr

Latest (2025): $1,607 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…