CashFlowRE
Sign in Sign up
19479 Helen St
C+ Composite 61.64
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
  • Rent growth +4.2/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$72,900

19479 Helen St · Detroit, MI 48234
2 bd · 1.0 ba · 853 sqft · SingleFamily public records · 37 Days on market
Built 1940 3,485 sqft lot $85/sqft · 38% above area Est $53k · 38% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home! This beautiful bungalow is move-in ready and perfect for first-time homebuyers or investors looking to expand their portfolios. Conveniently located with easy access from Outer Drive E and Van Dyke Ave. The entire house has been remodeled in 2026, features include: new roof, new siding, new front porch railings, freshly painted, remodeled kitchen with vinyl flooring, new cabinets and backsplash, remodeled bathroom with new sink, new toilet and new tile, a solid foundation freshly painted as well. Schedule your showing today!! All measurements are estimated. This property is under surveillance system.

Key facts

  • New siding
  • Remodeled bathroom
  • Remodeled kitchen

Tags

BUNGALOWREMODELED KITCHENNEW ROOFNEW SIDINGNEW FRONT PORCH RAILINGSREMODELED BATHROOM

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One level; Ground-level entry with steps; Vinyl siding exterior
  • Construction: Block foundation
  • Exterior features: Paved road access; Lot dimensions approximately 36 x 100 (0.08 acres)

Interior

  • Bedrooms: Total of 5 rooms (bedrooms included)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: 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 2-bed/1.0-bath single-family listed at $73k.

Deal economics

  • At list price, monthly cash flow is $447 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $73k).
  • Recommended offer: $71k (3.0% below list) — sets the bar for market timing.
  • Cap rate 13.6% 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 fast (+6.7%/yr); 226 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 41% of the median local income ($35k/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 $504 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 + 6.7% rent growth), your $20k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($71k) is reasonable based on typical stale-listing flexibility.
  • 6 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 $32k; list at $73k implies a 128% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,713 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 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 1940 — 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
1.64%
Cap rate
13.65%
Cash-on-cash
26.26%
DSCR
2.17
GRM
5.1

CMA / ARV

ARV (median comp)
$52,747
List price
$72,900
Delta
38.21%
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
18824 Helen St 0.41mi 3/1.0 (+1) 844 (-1%) 5mo $34,000 $40 70
19332 Packard St 0.29mi 2/1.5 775 (-9%) 3mo $25,000 $32 67
19975 Concord St 0.27mi 3/1.0 (+1) 930 (+9%) 8mo $46,000 $49 60
19612 Dwyer St 0.47mi 2/1.0 740 (-13%) 2mo $50,000 $68 54
18818 Sherwood St 0.42mi 3/1.0 (+1) 940 (+10%) 6mo $38,000 $40 53
18810 Sherwood St 0.43mi 3/2.0 (+1) 915 (+7%) 11mo $103,000 $113 50
20220 Bramford St 0.67mi 3/1.0 (+1) 789 (-8%) 9mo $130,000 $165 44
19400 Dwyer St 0.47mi 3/1.5 (+1) 960 (+12%) 8mo $50,000 $52 43
19351 Dwyer St 0.51mi 3/1.0 (+1) 971 (+14%) 6mo $120,000 $124 43
19600 Syracuse St 0.70mi 3/1.0 (+1) 797 (-7%) 10mo $18,500 $23 43
20225 Terrel St 0.69mi 3/1.0 (+1) 757 (-11%) 4mo $43,000 $57 40
19436 Albany St 0.64mi 3/1.0 (+1) 725 (-15%) 6mo $17,000 $23 35

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 · 6.72% rent growth · sell at horizon

5-year hold
IRR
24.2%
Equity multiple
2.04×
Total profit
$21,306
Equity at exit
$10,870
10-year hold
IRR
34.3%
Equity multiple
4.72×
Total profit
$75,869
Equity at exit
$6,303

Cash invested: $20,412 (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 48234

Home prices YoY
-11.9%
Rents YoY
6.7%
Active inventory
226
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,199 high interval (Pro) →
Mortgage (P&I)
$382
Tax from tax record
$88 /mo · $1,050/yr
Insurance
$30
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$447

Break-even live

Break-even rent $633
Max offer price $72,900
Occupancy floor 58%

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
$18,225
Closing costs
$2,187
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19691 Cliff St #1 Detroit, MI 2.0 1.0 850 $1,050 $1.24 5d 1 0.21mi
19171 Cliff St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 16d 1 0.27mi
7533 Quinn St Unit 1 Detroit, MI 2.0 1.0 700 $850 $1.21 43d 1 0.54mi
19415 Gable St Detroit, MI 3.0 1.0 1000 $1,373 $1.37 24d 1 0.57mi
19260 Bloom St Detroit, MI 3.0 1.0 1100 $1,350 $1.23 4d 1 0.88mi
7605 Jackson Ave Warren, MI 2.0 1.0 600 $1,165 $1.94 24d 1 0.89mi
18884 Bloom St Detroit, MI 3.0 1.0 979 $975 $1.00 21d 1 0.94mi
18884 Bloom St Detroit, MI 3.0 1.0 979 $975 $1.00 43d 1 0.94mi
20263 Caldwell St Detroit, MI 3.0 1.0 909 $1,350 $1.49 16d 1 0.95mi
19361 Moenart St Unit 1 Detroit, MI 2.0 1.0 1000 $1,100 $1.10 23d 1 0.95mi
8285 Rivard Ave Warren, MI 3.0 1.0 902 $1,549 $1.72 24d 1 0.98mi
8242 Jackson Ave Warren, MI 3.0 1.0 840 $1,198 $1.43 43d 1 0.98mi
7033 Westminster Ave Warren, MI 2.0 1.0 561 $1,050 $1.87 43d 1 1.00mi
18891 Moenart St Detroit, MI 3.0 1.0 870 $1,195 $1.37 16d 1 1.01mi
7060 Victory Ave Warren, MI 3.0 1.0 945 $1,450 $1.53 11d 1 1.04mi
19162 Conley St Detroit, MI 2.0 1.0 1000 $1,300 $1.30 43d 1 1.08mi
19450 Fenelon St Detroit, MI 3.0 1.0 1062 $1,384 $1.30 5d 1 1.12mi
7043 Meadow Ave Warren, MI 2.0 1.0 911 $1,274 $1.40 43d 1 1.12mi
18667 Algonac St Detroit, MI 1.0 1.0 680 $1,999 $2.94 17d 1 1.17mi
8065 Meadow Ave Warren, MI 2.0 1.0 800 $1,050 $1.31 24d 1 1.19mi
7511 Toepfer Rd Warren, MI 3.0 1.0 1032 $1,199 $1.16 21d 1 1.24mi
8162 Orchard Ave Warren, MI 2.0 1.0 900 $1,000 $1.11 43d 1 1.25mi
7275 Chalmers Ave Warren, MI 2.0 1.0 703 $1,200 $1.71 24d 1 1.29mi
21465 Syracuse Ave Warren, MI 3.0 1.0 990 $1,375 $1.39 43d 1 1.32mi
21410 Panama St Warren, MI 3.0 1.0 900 $1,600 $1.78 24d 1 1.33mi
20794 Audrey Ave Warren, MI 3.0 1.0 954 $1,350 $1.42 43d 1 1.34mi
19335 Hoover St Detroit, MI 2.0 1.0 620 $1,099 $1.77 17d 1 1.38mi
19335 Hoover St Detroit, MI 2.0 1.0 620 $1,099 $1.77 43d 1 1.38mi
11228 Sherman Ave Warren, MI 2.0 1.0 1000 $1,200 $1.20 12d 1 1.39mi
8640 Chalmers Ave Warren, MI 3.0 1.0 804 $1,423 $1.77 24d 1 1.48mi
8251 Hudson Ave Warren, MI 3.0 1.0 908 $1,400 $1.54 24d 1 1.48mi

Listing history 30 events

  1. 2026-06-18
    days on market $72,900 Active 37 DOM
  2. 2026-06-17
    days on market $72,900 Active 36 DOM
  3. 2026-06-15
    days on market $72,900 Active 34 DOM
  4. 2026-06-13
    days on market $72,900 Active 32 DOM
  5. 2026-06-13
    pricedays on market $72,900 Active 31 DOM
  6. 2026-06-09
    days on market $74,900 Active 28 DOM
  7. 2026-06-08
    days on market $74,900 Active 27 DOM
  8. 2026-06-07
    days on market $74,900 Active 26 DOM
  9. 2026-06-04
    days on market $74,900 Active 23 DOM
  10. 2026-06-03
    days on market $74,900 Active 22 DOM
  11. 2026-06-02
    days on market $74,900 Active 21 DOM
  12. 2026-06-01
    days on market $74,900 Active 20 DOM
  13. 2026-05-31
    days on market $74,900 Active 19 DOM
  14. 2026-05-12
    listed $74,900 Active 621-char remark
    Show marketing remark (621 chars)

    Welcome home! This beautiful bungalow is move-in ready and perfect for first-time homebuyers or investors looking to expand their portfolios. Conveniently located with easy access from Outer Drive E and Van Dyke Ave. The entire house has been remodeled in 2026, features include: new roof, new siding, new front porch railings, freshly painted, remodeled kitchen with vinyl flooring, new cabinets and backsplash, remodeled bathroom with new sink, new toilet and new tile, a solid foundation freshly painted as well. Schedule your showing today!! All measurements are estimated. This property is under surveillance system.

  15. 2026-05-12
    listed $74,900 Active 621-char remark
    Show marketing remark (621 chars)

    Welcome home! This beautiful bungalow is move-in ready and perfect for first-time homebuyers or investors looking to expand their portfolios. Conveniently located with easy access from Outer Drive E and Van Dyke Ave. The entire house has been remodeled in 2026, features include: new roof, new siding, new front porch railings, freshly painted, remodeled kitchen with vinyl flooring, new cabinets and backsplash, remodeled bathroom with new sink, new toilet and new tile, a solid foundation freshly painted as well. Schedule your showing today!! All measurements are estimated. This property is under surveillance system.

  16. 2026-05-06
    historical $1,200
  17. 2026-04-10
    listed $1,200
  18. 2026-04-08
    historical $1,200
  19. 2026-04-08
    listed $1,200
  20. 2025-09-16
    soldstatus $32,000 Closed
    Show marketing remark (262 chars)

    Come and see this excellent opportunity! Well maintained bungalow in a great location, featuring 2 spacious bedrooms and 1 bathroom. The house has a huge potential to be an excellent rental or addition to your portfolio. Schedule your visit through showing time.

  21. 2025-09-16
    soldstatus $32,000 Closed
    Show marketing remark (262 chars)

    Come and see this excellent opportunity! Well maintained bungalow in a great location, featuring 2 spacious bedrooms and 1 bathroom. The house has a huge potential to be an excellent rental or addition to your portfolio. Schedule your visit through showing time.

  22. 2025-08-25
    status Pending
    Show marketing remark (262 chars)

    Come and see this excellent opportunity! Well maintained bungalow in a great location, featuring 2 spacious bedrooms and 1 bathroom. The house has a huge potential to be an excellent rental or addition to your portfolio. Schedule your visit through showing time.

  23. 2025-08-25
    status Pending
    Show marketing remark (262 chars)

    Come and see this excellent opportunity! Well maintained bungalow in a great location, featuring 2 spacious bedrooms and 1 bathroom. The house has a huge potential to be an excellent rental or addition to your portfolio. Schedule your visit through showing time.

  24. 2025-08-12
    price $37,900
    Show marketing remark (262 chars)

    Come and see this excellent opportunity! Well maintained bungalow in a great location, featuring 2 spacious bedrooms and 1 bathroom. The house has a huge potential to be an excellent rental or addition to your portfolio. Schedule your visit through showing time.

  25. 2025-08-11
    price $37,900
  26. 2025-07-11
    price $39,000
    Show marketing remark (262 chars)

    Come and see this excellent opportunity! Well maintained bungalow in a great location, featuring 2 spacious bedrooms and 1 bathroom. The house has a huge potential to be an excellent rental or addition to your portfolio. Schedule your visit through showing time.

  27. 2025-07-10
    price $39,000
  28. 2025-05-23
    listed $45,000 Active
    Show marketing remark (262 chars)

    Come and see this excellent opportunity! Well maintained bungalow in a great location, featuring 2 spacious bedrooms and 1 bathroom. The house has a huge potential to be an excellent rental or addition to your portfolio. Schedule your visit through showing time.

  29. 2025-05-23
    listed $45,000 Active
    Show marketing remark (262 chars)

    Come and see this excellent opportunity! Well maintained bungalow in a great location, featuring 2 spacious bedrooms and 1 bathroom. The house has a huge potential to be an excellent rental or addition to your portfolio. Schedule your visit through showing time.

  30. 2019-11-25
    soldstatus $48,500

ⓘ 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
$1,050 · $88/mo
Projected year-2 tax
$1,086 · $91/mo
Expected delta
+$36/yr (+$3/mo · 3.4%)

ⓘ 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) · 20% 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 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
$14,383
− Mortgage interest
−$4,084
− Property taxes
−$1,050
− Insurance
−$364
− Repairs & maintenance
−$1,151
− Management
−$1,151
− Depreciation
−$2,121
Taxable income
$4,463
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,071
After-tax cash flow
$4,289/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)
32,760
Household income
$35,322
Rent vs Own
47.0% rent · 53.0% own
Severe rent burden
2372.0

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 1%
Common ancestry
Romanian 1%
Foreign-born
2% · Canada, Vietnam, Philippines
Languages at home
97% English-only · French/Haitian/Cajun 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
▼ -44.65%
Current HPI
328.8978
Rent YoY
▲ 6.72%
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

+50.3% since first listed
19 events — show timeline
  • 2026-06-11 Price Changed $72,900 MiRealSource-MiMLS
  • 2026-06-10 Price Changed $72,900 REALCOMP
  • 2026-05-12 Listed $74,900 REALCOMP
  • 2026-05-12 Listed $74,900 MiRealSource-MiMLS
  • 2026-05-06 Rental Removed $1,200 REALSOURCE
  • 2026-04-10 Listed for Rent $1,200 REALSOURCE
  • 2026-04-08 Rental Removed $1,200 REALSOURCE
  • 2026-04-08 Listed for Rent $1,200 REALSOURCE
  • 2025-09-16 Sold (MLS) $32,000 REALCOMP
  • 2025-09-16 Sold (MLS) $32,000 MiRealSource-MiMLS
  • 2025-08-25 Pending MiRealSource-MiMLS
  • 2025-08-25 Pending REALCOMP
  • 2025-08-12 Price Changed $37,900 MiRealSource-MiMLS
  • 2025-08-11 Price Changed $37,900 REALCOMP
  • 2025-07-11 Price Changed $39,000 MiRealSource-MiMLS
  • 2025-07-10 Price Changed $39,000 REALCOMP
  • 2025-05-23 Listed $45,000 REALCOMP
  • 2025-05-23 Listed $45,000 MiRealSource-MiMLS
  • 2019-11-25 Sold (Public Records) $48,500 Public Records

Property tax history

-0.5%/yr

Latest (2025): $1,050 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…