CashFlowRE
Sign in Sign up
19132 Glenmore
C+ Composite 61.35
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 +25.3/30.0
  • ARV discount +13.3/15.0
  • DSCR +8.3/10.0
  • 1% rule +5.5/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • Appreciation +0.0/10.0

$120,000

19132 Glenmore · Redford, MI 48240
3 bd · 1.0 ba · 762 sqft · SingleFamily public records · 25 Days on market
Built 1951 5,227 sqft lot Est $138k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome home to this charming 3-bedroom bungalow located in the heart of Redford! This well-maintained home offers a comfortable layout with plenty of natural light, spacious living areas, and endless potential to make it your own. Featuring an eat-in kitchen, full basement, and a cozy backyard perfect for relaxing or entertaining. Conveniently located near local freeways, shopping, grocery stores, restaurants, parks, and everyday amenities, making commuting and daily errands a breeze. Whether you're a first-time home buyer, downsizing, or looking for a great investment opportunity, this home is one you won’t want to miss. Schedule your showing today!

Key facts

  • 5,227 sq ft lot
  • Built 1951
  • Listed 25 days

Property features AI

Finance

  • Other: Lot on a paved street with 40' frontage; Acreage approximately 0.12

Exterior

  • Utilities: Public water; Natural gas
  • Home design: Residential 1 1/2-story home; Built in 1951; Basement entry level; Located in a township (Redford Twp), Mortenson Grand Gardens Subdivision
  • Construction: Vinyl siding exterior; Basement foundation
  • Exterior features: Vinyl siding; Deck; Porch; Shed

Interior

  • Kitchen: Kitchen on entry level — 10 x 10
  • Bedrooms: Bedroom 1 (Entry level) — 12 x 10; Bedroom 2 (Entry level) — 11 x 9; Bedroom 3 (Second level) — 10 (width)
  • Bathrooms: 1 full bathroom (Entry level)
  • Heating & cooling: Forced air heating; Ceiling fan(s) for cooling; Gas water heater
  • Interior features: 6 total rooms; Finished basement
  • Laundry & utility: Washer and Dryer included

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 $120k.

Deal economics

  • At list price, monthly cash flow is $272 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $118k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Redford Union Schools District No. 1 (suburban): math 8% / reading 23% proficiency, ranked #489 of 540 in MI (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 86 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $830 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

  • It's been on market 25 days — a 2% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $93k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $118,200 (1.5% below list)

Questions for the listing agent

  1. Built in 1951 — 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. 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.
  4. 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.
  5. 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
1.05%
Cap rate
9.01%
Cash-on-cash
9.72%
DSCR
1.43
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$137,922
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19357 Centralia 0.22mi 3/1.0 788 (+3%) 2mo $70,000 $89 82
19363 Centralia 0.23mi 2/1.0 (-1) 737 (-3%) 9mo $143,000 $194 72
18705 Delaware Ave 0.62mi 2/1.0 (-1) 773 (+1%) 0mo $140,000 $181 64
18404 Dalby St 0.46mi 2/1.0 (-1) 719 (-6%) 2mo $162,500 $226 62
18515 Sumner 0.30mi 2/1.0 (-1) 860 (+13%) 5mo $87,000 $101 55
18680 Five Points St 0.47mi 2/1.5 (-1) 837 (+10%) 1mo $95,000 $114 54
17606 Norborne 0.71mi 3/2.0 818 (+7%) 0mo $157,500 $193 50
18714 Gaylord 0.65mi 2/1.0 (-1) 693 (-9%) 1mo $165,000 $238 49
17730 Kinloch 0.64mi 2/1.0 (-1) 730 (-4%) 12mo $150,000 $205 48
18671 Five Points St 0.45mi 2/1.0 (-1) 876 (+15%) 2mo $72,000 $82 47
18646 Gaylord 0.67mi 3/1.0 840 (+10%) 10mo $150,000 $179 43
19916 Salem St 0.70mi 2/1.0 (-1) 816 (+7%) 11mo $64,000 $78 41

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
-1.7%
Equity multiple
0.94×
Total profit
$-2,167
Equity at exit
$17,892
10-year hold
IRR
7.9%
Equity multiple
1.60×
Total profit
$20,231
Equity at exit
$10,375

Cash invested: $33,600 (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 48240

Active inventory
86
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,258 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$42 /mo · $507/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$264
Net cashflow
$272

Break-even live

Break-even rent $913
Max offer price $120,000
Occupancy floor 73%

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
$30,000
Closing costs
$3,600
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18732 Salem Unit 2 Detroit, MI 2.0 1.0 925 $1,050 $1.14 12d 1 0.56mi
26539 Clarita Redford, MI 3.0 1.5 931 $1,875 $2.01 24d 1 0.56mi
20083 Salem St Detroit, MI 3.0 1.0 969 $1,050 $1.08 10d 1 0.84mi
20083 Salem St Detroit, MI 3.0 1.0 969 $1,050 $1.08 4d 1 0.84mi
24224 W 7 Mile Rd Detroit, MI 1.0–2.0 1.0 600 $875 $1.46 43d 3 0.86mi
20410 Five Points St Redford, MI 3.0 1.0 950 $1,600 $1.68 4d 1 0.86mi
18302 Wormer St Detroit, MI 3.0 1.0 1046 $1,475 $1.41 43d 1 0.92mi
19354 Seminole Redford, MI 3.0 1.0 1050 $1,450 $1.38 24d 1 0.97mi
19264 Telegraph Rd Unit G7 Detroit, MI 2.0 1.0 820 $975 $1.19 43d 1 0.97mi
19276 Telegraph Rd Detroit, MI 2.0 1.0 820 $975 $1.19 43d 1 0.97mi
19250 Telegraph Rd Unit O7 Detroit, MI 2.0 1.0 820 $975 $1.19 24d 1 0.98mi
19248 Telegraph Rd Unit P7 Detroit, MI 2.0 1.0 820 $975 $1.19 24d 1 0.98mi
17324 Salem St Detroit, MI 2.0 1.0 989 $1,200 $1.21 24d 1 1.00mi
25822 W 6 Mile Rd Redford Township, MI 2.0 2.0 1100 $1,100 $1.00 24d 1 1.01mi
20516 Denby Redford, MI 4.0 1.5 950 $1,800 $1.89 17d 1 1.10mi
25740 Shiawassee St Southfield, MI 1.0–2.0 1.0 850 $1,253 $1.47 43d 10 1.11mi
19800 Telegraph Rd Detroit, MI 2.0 1.0 855 $1,020 $1.19 43d 1 1.12mi
20524 Indian Redford, MI 3.0 1.0 988 $1,600 $1.62 24d 1 1.15mi
25400 Basin St Southfield, MI 1.0–2.0 1.0 825 $1,400 $1.70 4d 11 1.15mi
19301 Shiawassee Dr Detroit, MI 1.0–2.0 1.0 740 $1,150 $1.55 43d 2 1.18mi
20091 Inkster Rd Livonia, MI 2.0 1.0 756 $1,400 $1.85 4d 1 1.25mi
16800 Wormer St Detroit, MI 3.0 1.0 912 $1,250 $1.37 17d 1 1.44mi
23411 W Eight Mile Rd Detroit, MI 1.0–2.0 1.0 742 $1,000 $1.35 43d 1 1.48mi
18405 Gillman St Livonia, MI 3.0 2.0 1014 $1,950 $1.92 4d 1 1.48mi

Listing history 18 events

  1. 2026-06-18
    days on market $120,000 Active 25 DOM
  2. 2026-06-17
    days on market $120,000 Active 24 DOM
  3. 2026-06-16
    days on market $120,000 Active 23 DOM
  4. 2026-06-15
    price $120,000 Active 22 DOM
  5. 2026-06-15
    days on market $130,000 Active 22 DOM
  6. 2026-06-13
    days on market $130,000 Active 20 DOM
  7. 2026-06-13
    days on market $130,000 Active 19 DOM
  8. 2026-06-09
    days on market $130,000 Active 16 DOM
  9. 2026-06-08
    days on market $130,000 Active 15 DOM
  10. 2026-06-07
    days on market $130,000 Active 14 DOM
  11. 2026-06-04
    days on market $130,000 Active 11 DOM
  12. 2026-06-03
    days on market $130,000 Active 10 DOM
  13. 2026-06-02
    days on market $130,000 Active 9 DOM
  14. 2026-06-01
    days on market $130,000 Active 8 DOM
  15. 2026-05-31
    days on market $130,000 Active 7 DOM
  16. 2026-05-23
    listed $130,000 Active
  17. 2026-05-19
    historical $130,000
  18. 2003-03-17
    soldstatus $93,000

ⓘ 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
$507 · $42/mo
Projected year-2 tax
$1,178 · $98/mo
Expected delta
+$670/yr (+$56/mo · 132.1%)

ⓘ 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 ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$15,093
− Mortgage interest
−$6,722
− Property taxes
−$507
− Insurance
−$600
− Repairs & maintenance
−$1,207
− Management
−$1,207
− Depreciation
−$3,491
Taxable income
$1,358
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$326
After-tax cash flow
$2,938/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
Redford Union Schools District No. 1
NCES district ID
2629460
Math proficiency
8% ▼ -6.00%
Reading proficiency
23% ▬ 0.00%
Median HH income
$49,778
Composite
14.1/100
National rank
#9460
State rank
#489 of 540 in MI

Livability — Redford

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

City population
36,976
Population (ZIP)
17,097

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 0.64)
Race & ethnicity
White 45% Black 40% Two or more races 10% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Romanian 5% Lithuanian 3% Slovak 2%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 5% Chinese 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
▼ -177.98%
Current HPI
236.2958
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

+39.8% since first listed
3 events — show timeline
  • 2026-05-23 Listed $130,000 MiRealSource-MiMLS
  • 2026-05-19 Coming Soon $130,000 MiRealSource-MiMLS
  • 2003-03-17 Sold (Public Records) $93,000 Public Records

Property tax history

-5.1%/yr

Latest (2025): $507 · -62.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…