4380 Freer St · Detroit, MI
Flood risk 4/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.21%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $784 – $1,456
Heat risk 3/10 · Minor
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 6 days/yr
- Unhealthy air days in 30 yrs
- 8 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- Built in 1918 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- -3.2%
- Equity multiple
- 0.88×
- Total profit
- $-4,400
- Equity at exit
- $19,682
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-18days on market $132,000 Active 4 DOM
-
2026-06-17days on market $132,000 Active 3 DOM
-
2026-06-16days on market $132,000 Active 2 DOM
-
2026-06-15$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.
-
2026-06-15remarks 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.
-
2026-06-15$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
- 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
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 |
|---|---|---|
| Automotive Parts | 3 | $48B |
|
||
| Automotive | 2 | $372B |
|
||
| Chemicals | 1 | $45B |
|
||
| Automotive Retail | 1 | $29B |
|
||
| Healthcare / Medical Devices | 1 | $23B |
|
||
| Automotive Technology | 1 | $20B |
|
||
Price history
+144.4% since first listed5 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%/yrLatest (2025): $1,607 · -0.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…