CashFlowRE
Sign in Sign up
4258 Seneca St
C- Composite 52.24
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 +25.0/30.0
  • DSCR +8.1/10.0
  • 1% rule +6.4/10.0
  • Livability +3.7/5.0
  • ARV discount +2.8/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$159,000

4258 Seneca St · Detroit, MI 48214
3 bd · 1.5 ba · 1,655 sqft · SingleFamily public records · 31 Days on market
Built 1917 4,356 sqft lot Est $144k · 10% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

A truly inviting single family residence awaits at 4258 Seneca Street, Detroit, MI, presenting a ready to move in condition that promises immediate comfort. The property comprises three comfortable bedrooms, each offering a peaceful retreat, alongside one and a half well-appointed bathrooms designed for convenience. An inviting porch extends a welcoming invitation to enjoy the outdoors, perfect for quiet mornings or tranquil afternoons. This residence offers a harmonious blend of classic appeal and contemporary comfort, poised to become a cherished dwelling.

Key facts

  • 4,356 sq ft lot
  • 2 garage spots
  • Built 1917

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/1.5-bath single-family listed at $159k.

Deal economics

  • At list price, monthly cash flow is $345 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $159k).
  • Recommended offer: $154k (3.0% below list) — sets the bar for market timing.

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: 298 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • At $1,808/mo this rent would consume 65% of the median local household income ($34k/yr) (locally 1364% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 31 days — a 3% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 23y 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 $60k; list at $159k implies a 165% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1917 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $154,230 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 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 1917 — 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
1.14%
Cap rate
8.90%
Cash-on-cash
9.30%
DSCR
1.41
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$143,985
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4258 Seneca St 0.00mi 3/1.5 1,655 (0%) 1mo $144,000 $87 99
4157 Burns St 0.10mi 4/2.5 (+1) 1,628 (-2%) 7mo $320,000 $197 78
3869 Burns St 0.20mi 4/1.5 (+1) 1,505 (-9%) 2mo $230,000 $153 69
3805 Seneca St 0.26mi 4/1.5 (+1) 1,807 (+9%) 2mo $185,000 $102 66
3748 Burns St 0.32mi 4/1.5 (+1) 1,776 (+7%) 4mo $225,000 $127 65
3752 Van Dyke St 0.35mi 4/2.5 (+1) 1,746 (+6%) 4mo $65,000 $37 62
5360 Burns St 0.59mi 4/1.0 (+1) 1,664 (+0%) 4mo $60,000 $36 61
5171 Burns St 0.51mi 3/1.0 1,425 (-14%) 3mo $20,000 $14 49
3517 Belvidere St 0.53mi 2/2.0 (-1) 1,496 (-10%) 5mo $71,000 $47 48
4475 Field St 0.63mi 4/1.0 (+1) 1,471 (-11%) 2mo $45,000 $31 43
5326 Belvidere St 0.67mi 4/1.5 (+1) 1,469 (-11%) 5mo $82,500 $56 41
4780 Hurlbut St 0.73mi 4/2.0 (+1) 1,489 (-10%) 2mo $155,000 $104 40

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
-2.3%
Equity multiple
0.92×
Total profit
$-3,780
Equity at exit
$23,707
10-year hold
IRR
7.5%
Equity multiple
1.56×
Total profit
$25,066
Equity at exit
$13,747

Cash invested: $44,520 (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 48214

Active inventory
298
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,808 high interval (Pro) →
Mortgage (P&I)
$834
Tax from tax record
$183 /mo · $2,197/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$380
Net cashflow
$345

Break-even live

Break-even rent $1,371
Max offer price $159,000
Occupancy floor 76%

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
$39,750
Closing costs
$4,770
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4169 Burns St Detroit, MI 4.0 2.5 1326 $2,300 $1.73 24d 1 0.10mi
8843 E Canfield St Detroit, MI 4.0 2.0 1200 $2,400 $2.00 43d 1 0.18mi
4811 Seyburn St Detroit, MI 3.0 1.0 1196 $1,037 $0.87 17d 1 0.49mi
5380 Maxwell St Unit 5380 Detroit, MI 2.0 1.0 1100 $900 $0.82 18d 1 0.63mi
5342 Cooper St Detroit, MI 3.0 1.0 1125 $1,200 $1.07 24d 1 0.74mi
5858 Seneca St Detroit, MI 3.0 1.0 1348 $999 $0.74 18d 1 0.86mi
3495 Garland St Detroit, MI 2.0 1.0 1100 $900 $0.82 43d 1 0.87mi
3631 Helen St Unit 3635 Detroit, MI 4.0 2.0 2157 $1,650 $0.76 43d 1 0.88mi
2972 Field St Detroit, MI 3.0 1.0 1225 $1,395 $1.14 17d 1 0.88mi
4487 French Rd Detroit, MI 4.0 2.0 1280 $1,800 $1.41 43d 1 0.95mi
8001 Kercheval Ave Detroit, MI 1.0–2.0 1.0–2.0 984 $2,270 $2.31 1d 3 1.07mi
5045 Fairview St Detroit, MI 3.0 1.0 1303 $1,200 $0.92 43d 1 1.20mi
3937 Beniteau St Unit 1 Detroit, MI 2.0 1.0 1250 $900 $0.72 43d 1 1.24mi
1454 Townsend St #101 Detroit, MI 2.0 2.0 1268 $2,500 $1.97 3d 1 1.33mi
374 E Grand Blvd Unit 2A Detroit, MI 2.0 2.0 1450 $2,750 $1.90 43d 1 1.37mi
9354 Bessemore St Detroit, MI 3.0 1.0 1125 $1,294 $1.15 17d 1 1.42mi
8925 E Jefferson Ave Detroit, MI 1.0–2.0 1.0–2.0 1050 $1,945 $1.85 43d 9 1.44mi
1738 Canton St Unit 1 Detroit, MI 4.0 1.0 2244 $1,650 $0.74 43d 1 1.44mi
8845 E Jefferson Ave Unit 204 Detroit, MI 2.0 1.5 1150 $2,350 $2.04 43d 1 1.45mi
8845 E Jefferson Ave Unit 206 Detroit, MI 2.0 1.5 1230 $1,660 $1.35 43d 1 1.45mi
8845 E Jefferson Ave Unit 207 Detroit, MI 2.0 1.5 1500 $1,695 $1.13 43d 1 1.45mi

Listing history 9 events

  1. 2026-04-18
    status Pending 564-char remark
    Show marketing remark (564 chars)

    A truly inviting single family residence awaits at 4258 Seneca Street, Detroit, MI, presenting a ready to move in condition that promises immediate comfort. The property comprises three comfortable bedrooms, each offering a peaceful retreat, alongside one and a half well-appointed bathrooms designed for convenience. An inviting porch extends a welcoming invitation to enjoy the outdoors, perfect for quiet mornings or tranquil afternoons. This residence offers a harmonious blend of classic appeal and contemporary comfort, poised to become a cherished dwelling.

  2. 2026-04-18
    status Pending
    Show marketing remark (564 chars)

    A truly inviting single family residence awaits at 4258 Seneca Street, Detroit, MI, presenting a ready to move in condition that promises immediate comfort. The property comprises three comfortable bedrooms, each offering a peaceful retreat, alongside one and a half well-appointed bathrooms designed for convenience. An inviting porch extends a welcoming invitation to enjoy the outdoors, perfect for quiet mornings or tranquil afternoons. This residence offers a harmonious blend of classic appeal and contemporary comfort, poised to become a cherished dwelling.

  3. 2026-03-31
    historical Accepting Backup Offers 564-char remark
    Show marketing remark (564 chars)

    A truly inviting single family residence awaits at 4258 Seneca Street, Detroit, MI, presenting a ready to move in condition that promises immediate comfort. The property comprises three comfortable bedrooms, each offering a peaceful retreat, alongside one and a half well-appointed bathrooms designed for convenience. An inviting porch extends a welcoming invitation to enjoy the outdoors, perfect for quiet mornings or tranquil afternoons. This residence offers a harmonious blend of classic appeal and contemporary comfort, poised to become a cherished dwelling.

  4. 2026-03-30
    historical Active Under Contract
  5. 2026-03-18
    listed $159,000 Active
    Show marketing remark (564 chars)

    A truly inviting single family residence awaits at 4258 Seneca Street, Detroit, MI, presenting a ready to move in condition that promises immediate comfort. The property comprises three comfortable bedrooms, each offering a peaceful retreat, alongside one and a half well-appointed bathrooms designed for convenience. An inviting porch extends a welcoming invitation to enjoy the outdoors, perfect for quiet mornings or tranquil afternoons. This residence offers a harmonious blend of classic appeal and contemporary comfort, poised to become a cherished dwelling.

  6. 2026-03-18
    listed $159,000 Active 564-char remark
    Show marketing remark (564 chars)

    A truly inviting single family residence awaits at 4258 Seneca Street, Detroit, MI, presenting a ready to move in condition that promises immediate comfort. The property comprises three comfortable bedrooms, each offering a peaceful retreat, alongside one and a half well-appointed bathrooms designed for convenience. An inviting porch extends a welcoming invitation to enjoy the outdoors, perfect for quiet mornings or tranquil afternoons. This residence offers a harmonious blend of classic appeal and contemporary comfort, poised to become a cherished dwelling.

  7. 2003-08-15
    soldstatus $60,000
  8. 2003-03-11
    soldstatus $60,000
  9. 2003-01-14
    listed $65,000

ⓘ 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
$2,197 · $183/mo
Projected year-2 tax
$2,323 · $194/mo
Expected delta
+$126/yr (+$10/mo · 5.7%)

ⓘ 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 ≥96°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
$21,691
− Mortgage interest
−$8,906
− Property taxes
−$2,197
− Insurance
−$795
− Repairs & maintenance
−$1,735
− Management
−$1,735
− Depreciation
−$4,625
Taxable income
$1,697
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$407
After-tax cash flow
$3,731/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)
18,595
Household income
$33,544
Rent vs Own
59.0% rent · 41.0% own
Severe rent burden
1364.0

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 (79%)
Race & ethnicity
Black 79% White 16% Two or more races 4%
Common ancestry
Romanian 1% Iranian 1% Lithuanian 1%
Foreign-born
3% · Canada, Jamaica
Languages at home
98% English-only · Spanish 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
▼ -367.43%
Current HPI
102.0969
Rent YoY
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

+144.6% since first listed
9 events — show timeline
  • 2026-04-18 Pending MiRealSource-MiMLS
  • 2026-04-18 Pending REALCOMP
  • 2026-03-31 Contingent MiRealSource-MiMLS
  • 2026-03-30 Contingent REALCOMP
  • 2026-03-18 Listed $159,000 REALCOMP
  • 2026-03-18 Listed $159,000 MiRealSource-MiMLS
  • 2003-08-15 Sold (Public Records) $60,000 Public Records
  • 2003-03-11 Sold (MLS) $60,000 REALCOMP
  • 2003-01-14 Listed $65,000 REALCOMP

Property tax history

+10.8%/yr

Latest (2025): $2,197 · +89.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…