CashFlowRE
Sign in Sign up
18630 Helen St
B Composite 70.46
Why this score? — see what drove the B 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
  • ARV discount +8.8/15.0
  • Rent growth +4.2/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$59,999

18630 Helen St · Detroit, MI 48234
3 bd · 1.0 ba · 1,128 sqft · SingleFamily public records · 209 Days on market
Built 1942 3,920 sqft lot $53/sqft · at area comps Est $62k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nestled at 18630 Helen ST, Detroit, MI, this single-family residence presents a wonderful opportunity to own a piece of the American dream. Built in 1942, this home holds the promise of comfortable living. With three bedrooms, this property provides ample space for rest and relaxation, offering a private sanctuary for each member of the household. Imagine the possibilities for personalization and comfort within these walls, transforming each bedroom into a unique haven. This Detroit residence is ready to welcome its new owners.

Key facts

  • 3,920 sq ft lot
  • Built 1942
  • Listed 209 days

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 $60k.

Deal economics

  • At list price, monthly cash flow is $549 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.
  • Cap rate 17.3% 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; 22 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 43% 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 $415 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 $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 209 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 18y ago; this cycle's ask has dropped $10k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $50k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $52,799 (12.0% below list)

Questions for the listing agent

  1. It's been on market 209 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
2.11%
Cap rate
17.27%
Cash-on-cash
39.19%
DSCR
2.74
GRM
3.9

CMA / ARV

ARV (median comp)
$61,825
List price
$59,999
Delta
-2.95%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8175 House St 0.62mi 3/1.0 1,160 (+3%) 1mo $100,000 $86 65
19466 Packard St 0.56mi 3/1.0 1,179 (+4%) 6mo $62,000 $53 62
19161 Rogge St 0.29mi 3/1.0 1,001 (-11%) 7mo $46,500 $46 62
7505 E Robinwood St 0.23mi 4/2.0 (+1) 1,000 (-11%) 3mo $140,500 $141 59
19610 Cliff St 0.59mi 3/1.0 1,183 (+5%) 8mo $45,000 $38 57
6721 Buhr St 0.45mi 2/2.0 (-1) 1,212 (+7%) 1mo $95,000 $78 57
8245 E Hildale St 0.58mi 3/1.0 1,028 (-9%) 3mo $45,000 $44 56
8154 Quinn St 0.52mi 3/1.0 1,015 (-10%) 9mo $22,000 $22 52
19723 Carrie St 0.67mi 3/1.0 1,020 (-10%) 2mo $85,000 $83 51
19487 Spencer St 0.59mi 3/1.0 1,285 (+14%) 7mo $53,000 $41 43
19351 Dwyer St 0.67mi 3/1.0 971 (-14%) 6mo $120,000 $124 40
19400 Dwyer St 0.68mi 3/1.5 960 (-15%) 8mo $50,000 $52 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
39.8%
Equity multiple
2.80×
Total profit
$30,190
Equity at exit
$8,946
10-year hold
IRR
48.0%
Equity multiple
6.55×
Total profit
$93,287
Equity at exit
$5,188

Cash invested: $16,800 (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
3.9×

Monthly cashflow live

Estimated rent
$1,269 high interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$114 /mo · $1,370/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$549

Break-even live

Break-even rent $574
Max offer price $59,999
Occupancy floor 52%

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
$15,000
Closing costs
$1,800
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7533 Quinn St Unit 1 Detroit, MI 2.0 1.0 700 $850 $1.21 43d 1 0.22mi
19171 Cliff St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 16d 1 0.30mi
19691 Cliff St #1 Detroit, MI 2.0 1.0 850 $1,050 $1.24 4d 1 0.63mi
19415 Gable St Detroit, MI 3.0 1.0 1000 $1,373 $1.37 24d 1 0.77mi
20042 Rogge St Detroit, MI 4.0 2.0 1232 $1,394 $1.13 43d 1 0.86mi
18884 Bloom St Detroit, MI 3.0 1.0 979 $975 $1.00 43d 1 0.93mi
18884 Bloom St Detroit, MI 3.0 1.0 979 $975 $1.00 21d 1 0.93mi
19260 Bloom St Detroit, MI 3.0 1.0 1100 $1,350 $1.23 4d 1 0.98mi
18677 Moenart St Detroit, MI 2.0 1.0 1470 $1,200 $0.82 43d 1 0.99mi
18891 Moenart St Detroit, MI 3.0 1.0 1150 $1,300 $1.13 1d 1 1.00mi
18891 Moenart St Detroit, MI 3.0 1.0 870 $1,195 $1.37 16d 1 1.00mi
7600 Dobel St Detroit, MI 3.0 1.0 1234 $1,400 $1.13 16d 1 1.08mi
19361 Moenart St Unit 1 Detroit, MI 2.0 1.0 1000 $1,100 $1.10 23d 1 1.08mi
19162 Conley St Detroit, MI 2.0 1.0 1000 $1,300 $1.30 43d 1 1.12mi
18431 Teppert St Detroit, MI 4.0 1.0 1200 $1,400 $1.17 1d 1 1.15mi
19450 Fenelon St Detroit, MI 3.0 1.0 1062 $1,384 $1.30 4d 1 1.26mi
20058 Bloom St Detroit, MI 4.0 1.0 1350 $1,450 $1.07 16d 1 1.27mi
20263 Caldwell St Detroit, MI 3.0 1.0 909 $1,350 $1.49 16d 1 1.31mi
11513 Greiner St Unit 11521 Greiner Detroit, MI 2.0 1.0 942 $1,050 $1.11 43d 1 1.35mi
8285 Rivard Ave Warren, MI 3.0 1.0 902 $1,549 $1.72 24d 1 1.38mi
8242 Jackson Ave Warren, MI 3.0 1.0 840 $1,198 $1.43 43d 1 1.39mi
11074 Kennebec St Detroit, MI 3.0 1.0 1200 $1,350 $1.12 43d 1 1.48mi

Listing history 36 events

  1. 2026-06-18
    days on market $59,999 Active 209 DOM
  2. 2026-06-17
    days on market $59,999 Active 208 DOM
  3. 2026-06-15
    days on market $59,999 Active 206 DOM
  4. 2026-06-13
    days on market $59,999 Active 204 DOM
  5. 2026-06-13
    days on market $59,999 Active 203 DOM
  6. 2026-06-09
    days on market $59,999 Active 200 DOM
  7. 2026-06-08
    days on market $59,999 Active 199 DOM
  8. 2026-06-07
    days on market $59,999 Active 198 DOM
  9. 2026-06-04
    days on market $59,999 Active 195 DOM
  10. 2026-06-03
    days on market $59,999 Active 194 DOM
  11. 2026-06-01
    days on market $59,999 Active 192 DOM
  12. 2026-05-31
    days on market $59,999 Active 191 DOM
  13. 2026-02-01
    price $59,999 533-char remark
    Show marketing remark (533 chars)

    Nestled at 18630 Helen ST, Detroit, MI, this single-family residence presents a wonderful opportunity to own a piece of the American dream. Built in 1942, this home holds the promise of comfortable living. With three bedrooms, this property provides ample space for rest and relaxation, offering a private sanctuary for each member of the household. Imagine the possibilities for personalization and comfort within these walls, transforming each bedroom into a unique haven. This Detroit residence is ready to welcome its new owners.

  14. 2026-01-31
    price $59,999 533-char remark
    Show marketing remark (533 chars)

    Nestled at 18630 Helen ST, Detroit, MI, this single-family residence presents a wonderful opportunity to own a piece of the American dream. Built in 1942, this home holds the promise of comfortable living. With three bedrooms, this property provides ample space for rest and relaxation, offering a private sanctuary for each member of the household. Imagine the possibilities for personalization and comfort within these walls, transforming each bedroom into a unique haven. This Detroit residence is ready to welcome its new owners.

  15. 2026-01-16
    price $63,999 533-char remark
    Show marketing remark (533 chars)

    Nestled at 18630 Helen ST, Detroit, MI, this single-family residence presents a wonderful opportunity to own a piece of the American dream. Built in 1942, this home holds the promise of comfortable living. With three bedrooms, this property provides ample space for rest and relaxation, offering a private sanctuary for each member of the household. Imagine the possibilities for personalization and comfort within these walls, transforming each bedroom into a unique haven. This Detroit residence is ready to welcome its new owners.

  16. 2026-01-15
    price $63,999 533-char remark
    Show marketing remark (533 chars)

    Nestled at 18630 Helen ST, Detroit, MI, this single-family residence presents a wonderful opportunity to own a piece of the American dream. Built in 1942, this home holds the promise of comfortable living. With three bedrooms, this property provides ample space for rest and relaxation, offering a private sanctuary for each member of the household. Imagine the possibilities for personalization and comfort within these walls, transforming each bedroom into a unique haven. This Detroit residence is ready to welcome its new owners.

  17. 2025-11-21
    listed $70,000 Active 533-char remark
    Show marketing remark (533 chars)

    Nestled at 18630 Helen ST, Detroit, MI, this single-family residence presents a wonderful opportunity to own a piece of the American dream. Built in 1942, this home holds the promise of comfortable living. With three bedrooms, this property provides ample space for rest and relaxation, offering a private sanctuary for each member of the household. Imagine the possibilities for personalization and comfort within these walls, transforming each bedroom into a unique haven. This Detroit residence is ready to welcome its new owners.

  18. 2025-11-21
    listed $70,000 Active 533-char remark
    Show marketing remark (533 chars)

    Nestled at 18630 Helen ST, Detroit, MI, this single-family residence presents a wonderful opportunity to own a piece of the American dream. Built in 1942, this home holds the promise of comfortable living. With three bedrooms, this property provides ample space for rest and relaxation, offering a private sanctuary for each member of the household. Imagine the possibilities for personalization and comfort within these walls, transforming each bedroom into a unique haven. This Detroit residence is ready to welcome its new owners.

  19. 2024-07-25
    historical
  20. 2024-07-25
    historical
  21. 2024-05-08
    price $63,000
  22. 2024-05-08
    price $63,000
  23. 2024-04-25
    listed $71,000 Active
  24. 2024-04-25
    listed $71,000 Active
  25. 2024-03-19
    historical
  26. 2024-03-19
    historical
  27. 2024-02-25
    listed $72,999 Active
  28. 2024-02-24
    listed $72,999 Active
  29. 2023-08-17
    soldstatus $50,000
  30. 2009-01-02
    soldstatus $1,750
  31. 2009-01-02
    soldstatus $1,750
  32. 2008-12-03
    historical
  33. 2008-06-10
    listed $2,200
  34. 2008-06-08
    historical
  35. 2008-05-12
    listed $2,200
  36. 2008-05-12
    listed $14,900

ⓘ 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
$1,370 · $114/mo
Projected year-2 tax
$1,370 · $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 3/10 Moderate 7 d/yr ≥97°F today · 14 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
$15,227
− Mortgage interest
−$3,361
− Property taxes
−$1,370
− Insurance
−$300
− Repairs & maintenance
−$1,218
− Management
−$1,218
− Depreciation
−$1,745
Taxable income
$6,014
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,443
After-tax cash flow
$5,140/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

+2627.2% since first listed
24 events — show timeline
  • 2026-02-01 Price Changed $59,999 MiRealSource-MiMLS
  • 2026-01-31 Price Changed $59,999 REALCOMP
  • 2026-01-16 Price Changed $63,999 MiRealSource-MiMLS
  • 2026-01-15 Price Changed $63,999 REALCOMP
  • 2025-11-21 Listed $70,000 REALCOMP
  • 2025-11-21 Listed $70,000 MiRealSource-MiMLS
  • 2024-07-25 Listing Removed MiRealSource-MiMLS
  • 2024-07-25 Listing Removed REALCOMP
  • 2024-05-08 Price Changed $63,000 MiRealSource-MiMLS
  • 2024-05-08 Price Changed $63,000 REALCOMP
  • 2024-04-25 Listed $71,000 MiRealSource-MiMLS
  • 2024-04-25 Listed $71,000 REALCOMP
  • 2024-03-19 Listing Removed MiRealSource-MiMLS
  • 2024-03-19 Listing Removed REALCOMP
  • 2024-02-25 Listed $72,999 REALCOMP
  • 2024-02-24 Listed $72,999 MiRealSource-MiMLS
  • 2023-08-17 Sold (Public Records) $50,000 Public Records
  • 2009-01-02 Sold (MLS) $1,750 MiRealSource-MiMLS
  • 2009-01-02 Sold (MLS) $1,750 REALCOMP
  • 2008-12-03 Listing Removed MiRealSource-MiMLS
  • 2008-06-10 Listed $2,200 REALCOMP
  • 2008-06-08 Listing Removed REALCOMP
  • 2008-05-12 Listed $14,900 REALCOMP
  • 2008-05-12 Listed $2,200 MiRealSource-MiMLS

Property tax history

-0.5%/yr

Latest (2025): $1,370 · -39.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…