CashFlowRE
Sign in Sign up
18447 Fielding St
C+ Composite 61.97
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 +4.5/5.0
  • 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

$65,000

18447 Fielding St · Detroit, MI 48219
2 bd · 1.0 ba · 756 sqft · SingleFamily public records · 7 Days on market
Built 1941 5,663 sqft lot Est $51k · 28% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Freshly renovated brick ranch in Detroit's Sunbeam Heights! Move-in ready with 756 sq ft on the main level plus a full 741 sq ft basement for storage or expansion. Featuring central heating and modern finishes while preserving the charm of its 1941 construction. Sitting on a deep 44x127 lot, this home offers great curb appeal and a turnkey living experience. A rare updated 2-bedroom brick home at this price -- great starter home or investment property. Schedule your showing today!!

Key facts

  • Deep lot
  • Full basement
  • Modern finishes

Tags

BRICK RANCHFULL BASEMENTCENTRAL HEATING AND COOLINGMODERN FINISHESDEEP LOTCURB APPEAL

Property features AI

Exterior

  • Parking: Detached garage (1 car)
  • Home design: Ranch-style single-family home; Single-story
  • Construction: Brick construction; Built in 1941
  • Exterior features: Lot about 0.13 acres; Asphalt roof

Interior

  • Kitchen: Kitchen (12 x 10)
  • Bedrooms: Primary bedroom (10 x 11); Second bedroom (10 x 10)
  • Bathrooms: 1 full bathroom (approx. 7 x 6)
  • Heating & cooling: Forced air heating
  • Interior features: Total of 5 rooms; Full 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 $65k.

Deal economics

  • At list price, monthly cash flow is $443 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Cap rate 14.5% 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 (+8.0%/yr); 305 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 32% of the median local income ($44k/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 $449 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 + 8.0% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 14y ago 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 $26k; list at $65k implies a 150% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1941 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $65,000

Questions for the listing agent

  1. Built in 1941 — 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. 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.
  6. 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.
  7. 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
1.80%
Cap rate
14.48%
Cash-on-cash
29.23%
DSCR
2.30
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$50,652
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18538 Trinity St 0.27mi 3/1.0 (+1) 780 (+3%) 2mo $46,500 $60 76
17370 Stout St 0.48mi 2/1.0 745 (-2%) 2mo $37,000 $50 74
18135 Fielding St 0.21mi 3/1.5 (+1) 796 (+5%) 3mo $130,000 $163 72
19401 Stout St 0.56mi 2/1.0 750 (-1%) 2mo $28,000 $37 71
19352 Evergreen Rd 0.59mi 2/1.0 752 (-0%) 2mo $75,000 $100 70
18418 Heyden St 0.21mi 2/1.0 865 (+14%) 3mo $17,000 $20 64
18498 Heyden ST St 0.21mi 3/1.0 (+1) 842 (+11%) 4mo $9,000 $11 63
17743 Trinity St 0.33mi 2/1.0 662 (-12%) 3mo $85,000 $128 62
19360 Westbrook St 0.64mi 2/1.0 766 (+1%) 9mo $49,000 $64 60
17594 Vaughan St 0.41mi 3/1.0 (+1) 852 (+13%) 8mo $94,500 $111 48
19363 Plainview Ave 0.62mi 3/1.0 (+1) 823 (+9%) 5mo $55,000 $67 47
19515 Patton St 0.67mi 3/1.0 (+1) 822 (+9%) 4mo $95,000 $116 46

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
29.4%
Equity multiple
2.31×
Total profit
$23,929
Equity at exit
$9,692
10-year hold
IRR
39.6%
Equity multiple
5.70×
Total profit
$85,517
Equity at exit
$5,620

Cash invested: $18,200 (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 48219

Home prices YoY
-10.3%
Rents YoY
8.0%
Active inventory
305
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,171 high interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$114 /mo · $1,367/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$246
Net cashflow
$443

Break-even live

Break-even rent $610
Max offer price $65,000
Occupancy floor 57%

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
$16,250
Closing costs
$1,950
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18274 Fielding St Detroit, MI 2.0 1.0 700 $1,200 $1.71 17d 1 0.08mi
18205 Stout St Detroit, MI 3.0 1.0 901 $1,078 $1.20 24d 1 0.14mi
18461 Heyden St Detroit, MI 2.0 1.0 1000 $1,050 $1.05 5d 1 0.16mi
18556 Kentfield St Detroit, MI 3.0 1.0 952 $1,250 $1.31 3d 1 0.17mi
18191 Heyden St Detroit, MI 2.0 1.0 917 $1,100 $1.20 24d 1 0.22mi
18437 Trinity St Detroit, MI 3.0 1.0 875 $1,364 $1.56 15d 1 0.30mi
18134 Vaughan St Detroit, MI 3.0 1.0 1060 $1,150 $1.08 17d 1 0.31mi
18450 Edinborough Rd Detroit, MI 3.0 1.0 1000 $1,500 $1.50 44d 1 0.51mi
21434 Karl St Detroit, MI 2.0 1.0 1000 $1,350 $1.35 44d 1 0.52mi
21455 Pickford St Detroit, MI 2.0 1.0 1000 $1,275 $1.27 44d 1 0.53mi
18025 Bentler St Detroit, MI 3.0 1.0 728 $1,250 $1.72 24d 1 0.56mi
21451 Glenco St Detroit, MI 3.0 1.0 1026 $1,400 $1.36 17d 1 0.59mi
21440 Bennett St Detroit, MI 3.0 1.0 1037 $1,394 $1.34 17d 1 0.62mi
19457 Evergreen Rd Detroit, MI 2.0 1.0 1100 $1,200 $1.09 44d 1 0.67mi
18659 Shaftsbury Ave Detroit, MI 3.0 1.0 763 $1,373 $1.80 12d 1 0.68mi
17270 Bentler St Detroit, MI 2.0 1.0 650 $850 $1.31 44d 1 0.69mi
18452 Shaftsbury Ave Detroit, MI 3.0 1.0 927 $1,500 $1.62 17d 1 0.69mi
17274 Bentler St #46 Detroit, MI 2.0 1.0 700 $850 $1.21 17d 1 0.69mi
18699 Shaftsbury Ave Detroit, MI 2.0 1.0 800 $1,000 $1.25 44d 1 0.69mi
17274 Bentler St Detroit, MI 2.0 1.0 700 $850 $1.21 44d 2 0.69mi
17274 Bentler St Detroit, MI 2.0 1.0 700 $838 $1.20 24d 2 0.69mi
18400 Lahser Rd Detroit, MI 1.0 1.0 620 $950 $1.53 24d 1 0.71mi
18350 Lahser Rd Detroit, MI 1.0 1.0 600 $950 $1.58 44d 1 0.71mi
18450 Lahser Rd Apt 1 Detroit, MI 1.0 1.0 650 $820 $1.26 5d 1 0.71mi
19176 Grandville Ave Detroit, MI 3.0 1.0 941 $1,300 $1.38 5d 1 0.74mi
19781 Fielding St Detroit, MI 3.0 1.0 1000 $1,294 $1.29 5d 1 0.77mi
17644 Lahser Rd Unit 7 Detroit, MI 1.0 1.0 600 $995 $1.66 24d 1 0.77mi
18045 Lahser Rd Detroit, MI 1.0 1.0 670 $960 $1.43 5d 2 0.79mi
19372 Grandville Ave Detroit, MI 2.0 1.5 733 $1,050 $1.43 15d 1 0.83mi
17654 Sunderland Rd Detroit, MI 3.0 1.0 1100 $1,500 $1.36 44d 1 0.86mi
16717 Trinity St Detroit, MI 3.0 1.5 1101 $1,250 $1.14 44d 1 0.95mi
19329 Stahelin Ave Unit 1 Detroit, MI 3.0 1.5 833 $1,250 $1.50 44d 1 0.96mi
21422 Pembroke Ave Detroit, MI 3.0 1.5 1000 $1,695 $1.70 17d 1 0.96mi
16885 Lahser Rd Unit 1A Detroit, MI 1.0 1.0 650 $750 $1.15 5d 1 1.03mi
16854 Lahser Rd Detroit, MI 1.0 1.0 680 $885 $1.30 12d 1 1.03mi
16885 Lahser Rd Apt 3A Detroit, MI 1.0 1.0 700 $750 $1.07 44d 1 1.03mi
19445 Avon Ave Detroit, MI 3.0 1.0 1023 $1,550 $1.52 44d 1 1.07mi
16194 Fielding St Unit 2 Detroit, MI 2.0 1.0 750 $950 $1.27 15d 1 1.09mi
22570 Seven Mile W Detroit, MI 2.0 1.0 890 $875 $0.98 44d 1 1.15mi
16700 Lahser Rd Apt 18 Detroit, MI 2.0 1.0 750 $900 $1.20 44d 1 1.15mi

Listing history 15 events

  1. 2026-05-01
    status Pending 486-char remark
    Show marketing remark (486 chars)

    Freshly renovated brick ranch in Detroit's Sunbeam Heights! Move-in ready with 756 sq ft on the main level plus a full 741 sq ft basement for storage or expansion. Featuring central heating and modern finishes while preserving the charm of its 1941 construction. Sitting on a deep 44x127 lot, this home offers great curb appeal and a turnkey living experience. A rare updated 2-bedroom brick home at this price -- great starter home or investment property. Schedule your showing today!!

  2. 2026-05-01
    status Pending 486-char remark
    Show marketing remark (486 chars)

    Freshly renovated brick ranch in Detroit's Sunbeam Heights! Move-in ready with 756 sq ft on the main level plus a full 741 sq ft basement for storage or expansion. Featuring central heating and modern finishes while preserving the charm of its 1941 construction. Sitting on a deep 44x127 lot, this home offers great curb appeal and a turnkey living experience. A rare updated 2-bedroom brick home at this price -- great starter home or investment property. Schedule your showing today!!

  3. 2026-05-01
    status Pending
    Show marketing remark (486 chars)

    Freshly renovated brick ranch in Detroit's Sunbeam Heights! Move-in ready with 756 sq ft on the main level plus a full 741 sq ft basement for storage or expansion. Featuring central heating and modern finishes while preserving the charm of its 1941 construction. Sitting on a deep 44x127 lot, this home offers great curb appeal and a turnkey living experience. A rare updated 2-bedroom brick home at this price -- great starter home or investment property. Schedule your showing today!!

  4. 2026-04-24
    listed $65,000 Active 486-char remark
    Show marketing remark (486 chars)

    Freshly renovated brick ranch in Detroit's Sunbeam Heights! Move-in ready with 756 sq ft on the main level plus a full 741 sq ft basement for storage or expansion. Featuring central heating and modern finishes while preserving the charm of its 1941 construction. Sitting on a deep 44x127 lot, this home offers great curb appeal and a turnkey living experience. A rare updated 2-bedroom brick home at this price -- great starter home or investment property. Schedule your showing today!!

  5. 2026-04-24
    listed $65,000 Active 486-char remark
    Show marketing remark (486 chars)

    Freshly renovated brick ranch in Detroit's Sunbeam Heights! Move-in ready with 756 sq ft on the main level plus a full 741 sq ft basement for storage or expansion. Featuring central heating and modern finishes while preserving the charm of its 1941 construction. Sitting on a deep 44x127 lot, this home offers great curb appeal and a turnkey living experience. A rare updated 2-bedroom brick home at this price -- great starter home or investment property. Schedule your showing today!!

  6. 2026-04-24
    listed $65,000 Active
    Show marketing remark (486 chars)

    Freshly renovated brick ranch in Detroit's Sunbeam Heights! Move-in ready with 756 sq ft on the main level plus a full 741 sq ft basement for storage or expansion. Featuring central heating and modern finishes while preserving the charm of its 1941 construction. Sitting on a deep 44x127 lot, this home offers great curb appeal and a turnkey living experience. A rare updated 2-bedroom brick home at this price -- great starter home or investment property. Schedule your showing today!!

  7. 2020-03-01
    soldstatus $26,000
  8. 2020-03-01
    soldstatus $26,000
  9. 2019-12-09
    listed $26,000
  10. 2019-12-09
    listed $26,000
  11. 2013-10-28
    soldstatus $2,000
  12. 2013-10-28
    soldstatus $2,000
  13. 2012-06-29
    listed $2,995
  14. 2012-06-29
    listed $2,995
  15. 2001-02-02
    soldstatus $23,557

ⓘ 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
$1,367 · $114/mo
Projected year-2 tax
$1,367 · $114/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 2/10 Low 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 · 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
$14,054
− Mortgage interest
−$3,641
− Property taxes
−$1,367
− Insurance
−$325
− Repairs & maintenance
−$1,124
− Management
−$1,124
− Depreciation
−$1,891
Taxable income
$4,581
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,099
After-tax cash flow
$4,220/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)
47,208
Household income
$43,655
Rent vs Own
45.1% rent · 54.9% own
Severe rent burden
3584.0

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 (88%)
Race & ethnicity
Black 88% White 5% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Romanian 1% Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% 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
▼ -65.06%
Current HPI
563.3263
Rent YoY
▲ 8.04%
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

+175.9% since first listed
15 events — show timeline
  • 2026-05-01 Pending REALCOMP
  • 2026-05-01 Pending MiRealSource-MiMLS
  • 2026-05-01 Pending SW Michigan MLS
  • 2026-04-24 Listed $65,000 SW Michigan MLS
  • 2026-04-24 Listed $65,000 MiRealSource-MiMLS
  • 2026-04-24 Listed $65,000 REALCOMP
  • 2020-03-01 Sold (MLS) $26,000 MiRealSource-MiMLS
  • 2020-03-01 Sold (MLS) $26,000 REALCOMP
  • 2019-12-09 Listed $26,000 MiRealSource-MiMLS
  • 2019-12-09 Listed $26,000 REALCOMP
  • 2013-10-28 Sold (MLS) $2,000 REALCOMP
  • 2013-10-28 Sold (MLS) $2,000 MiRealSource-MiMLS
  • 2012-06-29 Listed $2,995 REALCOMP
  • 2012-06-29 Listed $2,995 MiRealSource-MiMLS
  • 2001-02-02 Sold (Public Records) $23,557 Public Records

Property tax history

+6.1%/yr

Latest (2025): $1,367 · -54.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…