CashFlowRE
Sign in Sign up
8690 Fielding St
C Composite 59.38
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
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • Schools +1.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$70,000

8690 Fielding St · Detroit, MI 48228
3 bd · 1.0 ba · 914 sqft · SingleFamily public records · 93 Days on market
Built 1951 4,792 sqft lot $77/sqft · 48% above area Est $47k · 48% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover this beautifully updated 2-bedroom, 1-bath home !!!!, nestled in a friendly, family-oriented neighborhood. Ideal for first-time homebuyers or savvy investors, . The spacious layout offers plenty of room for comfortable living or rental potential, making it a fantastic opportunity for generating strong rental income. Located just minutes from schools, parks, and local amenities, this home combines convenience with charm in a vibrant Detroit community. Don’t miss out on this affordable, high-potential property—schedule a showing today!

Key facts

  • Updated home
  • Local amenities
  • Minutes from schools

Tags

UPDATED HOMESPACIOUS LAYOUTSTRONG RENTAL INCOMEMINUTES FROM SCHOOLSLOCAL AMENITIES

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 $70k.

Deal economics

  • At list price, monthly cash flow is $427 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $64k (9.0% 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 soft (-2.3%/yr); 363 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 69% 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 $1,188/mo this rent would consume 46% of the median local household income ($31k/yr) (locally 4144% 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 $484 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 + 0.0% rent growth), your $20k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 93 days — a 9% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 24y 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 $56k; 25% 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 $63,700 (9.0% below list)

Questions for the listing agent

  1. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1951 — 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
1.70%
Cap rate
13.62%
Cash-on-cash
26.17%
DSCR
2.16
GRM
4.9

CMA / ARV

ARV (median comp)
$47,396
List price
$70,000
Delta
47.69%
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
9012 Pierson St 0.25mi 3/1.0 910 (-0%) 0mo $60,000 $66 87
9072 Burt Rd 0.34mi 3/1.0 906 (-1%) 2mo $57,000 $63 81
8277 Stout St 0.26mi 3/1.0 879 (-4%) 0mo $45,000 $51 81
8854 Stout St 0.11mi 3/1.0 989 (+8%) 2mo $66,250 $67 79
8234 Patton St 0.31mi 3/1.0 1,010 (+10%) 2mo $60,000 $59 67
9116 Patton St 0.28mi 3/1.0 1,029 (+13%) 1mo $45,000 $44 65
8225 Grandville Ave 0.62mi 2/1.0 (-1) 906 (-1%) 2mo $36,500 $40 63
9221 Grandville Ave 0.63mi 3/1.0 971 (+6%) 2mo $135,000 $139 59
9244 Heyden 0.37mi 2/1.0 (-1) 801 (-12%) 0mo $35,000 $44 57
7756 Westwood St 0.75mi 3/1.0 871 (-5%) 2mo $90,000 $103 56
7816 Fielding St 0.50mi 3/1.0 1,022 (+12%) 2mo $57,000 $56 55
7690 Heyden St 0.63mi 3/1.0 1,019 (+12%) 1mo $73,000 $72 51

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
16.4%
Equity multiple
1.63×
Total profit
$12,438
Equity at exit
$10,437
10-year hold
IRR
22.6%
Equity multiple
2.66×
Total profit
$32,580
Equity at exit
$6,052

Cash invested: $19,600 (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 48228

Rents YoY
-2.3%
Active inventory
363
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,188 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$114 /mo · $1,374/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$427

Break-even live

Break-even rent $646
Max offer price $70,000
Occupancy floor 59%

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
$17,500
Closing costs
$2,100
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8283 Vaughan St Detroit, MI 3.0 1.0 1058 $1,294 $1.22 4d 1 0.32mi
9059 Burt Rd Detroit, MI 3.0 1.0 980 $1,400 $1.43 43d 1 0.33mi
8270 Trinity St Detroit, MI 3.0 1.0 806 $1,528 $1.90 43d 1 0.39mi
20431 Tireman St Detroit, MI 3.0 1.0 1020 $1,350 $1.32 17d 1 0.48mi
9404 Patton St Detroit, MI 2.0 1.0 1000 $900 $0.90 43d 1 0.51mi
9410 Patton St Detroit, MI 2.0 1.0 1000 $900 $0.90 43d 1 0.51mi
9401 Fielding St Detroit, MI 2.0 1.0 1000 $900 $0.90 43d 1 0.51mi
20529 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 43d 1 0.51mi
20541 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 43d 1 0.51mi
20545 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 43d 1 0.51mi
20547 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 43d 1 0.51mi
20619 W Chicago Detroit, MI 2.0 1.0 950 $1,200 $1.26 43d 1 0.52mi
20522 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 43d 1 0.54mi
20550 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 43d 1 0.54mi
7794 Vaughan St Detroit, MI 3.0 1.0 1000 $1,450 $1.45 16d 1 0.56mi
19301 Joy Rd Apt 1 Detroit, MI 2.0 1.0 750 $1,100 $1.47 43d 1 0.56mi
20921 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 43d 1 0.58mi
20935 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 43d 1 0.59mi
9416 Trinity St Detroit, MI 2.0 1.0 1000 $950 $0.95 43d 1 0.59mi
20937 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 43d 1 0.59mi
20945 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 43d 1 0.59mi
19449 W Chicago St Detroit, MI 3.0 1.5 950 $1,500 $1.58 43d 1 0.69mi
7635 Evergreen Ave Detroit, MI 3.0 1.0 690 $1,350 $1.96 43d 1 0.71mi
7411 Stout St Detroit, MI 3.0 1.0 888 $1,428 $1.61 12d 1 0.76mi
9090 Stahelin Ave Detroit, MI 2.0 1.0 787 $1,250 $1.59 43d 1 0.87mi
11652 Fielding St Detroit, MI 3.0 1.0 1000 $1,386 $1.39 43d 1 1.09mi
8451 Rosemont Ave Detroit, MI 3.0 1.0 867 $1,150 $1.33 43d 1 1.13mi
8850 Rosemont Ave Detroit, MI 3.0 1.0 933 $1,100 $1.18 17d 1 1.15mi
18450 W Chicago Detroit, MI 1.0–2.0 1.0 687 $1,117 $1.62 1d 15 1.16mi
8262 Rosemont Ave Detroit, MI 3.0 1.0 836 $1,200 $1.44 4d 1 1.18mi
12084 Vaughan St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 16d 1 1.28mi
22330 W Warren Ave Redford Charter Twp, MI 2.0 1.0 750 $1,200 $1.60 43d 1 1.35mi
9108 Archdale St Detroit, MI 3.0 1.0 1000 $1,300 $1.30 4d 1 1.36mi
7466 W Parkway St Redford, MI 2.0 1.5 672 $1,200 $1.79 2d 1 1.41mi
11704 Greenview Ave Detroit, MI 4.0 1.0 1046 $1,300 $1.24 24d 1 1.49mi

Listing history 11 events

  1. 2026-02-25
    listed $70,000 Active 560-char remark
    Show marketing remark (550 chars)

    Discover this beautifully updated 2-bedroom, 1-bath home !!!!, nestled in a friendly, family-oriented neighborhood. Ideal for first-time homebuyers or savvy investors, . The spacious layout offers plenty of room for comfortable living or rental potential, making it a fantastic opportunity for generating strong rental income. Located just minutes from schools, parks, and local amenities, this home combines convenience with charm in a vibrant Detroit community. Don't miss out on this affordable, high-potential property - schedule a showing today!

  2. 2026-02-25
    listed $70,000 Active 550-char remark
    Show marketing remark (550 chars)

    Discover this beautifully updated 2-bedroom, 1-bath home !!!!, nestled in a friendly, family-oriented neighborhood. Ideal for first-time homebuyers or savvy investors, . The spacious layout offers plenty of room for comfortable living or rental potential, making it a fantastic opportunity for generating strong rental income. Located just minutes from schools, parks, and local amenities, this home combines convenience with charm in a vibrant Detroit community. Don't miss out on this affordable, high-potential property - schedule a showing today!

  3. 2020-01-10
    soldstatus $56,000
  4. 2008-10-30
    historical
  5. 2008-01-25
    listed $69,900
  6. 2003-02-28
    historical
  7. 2002-02-01
    listed $65,900
  8. 2000-11-28
    soldstatus $39,000
  9. 1997-06-27
    soldstatus $22,566
  10. 1993-02-10
    soldstatus $28,500
  11. 1992-05-29
    soldstatus $14,700

ⓘ 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
$1,374 · $114/mo
Projected year-2 tax
$1,374 · $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 ≥99°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
$14,252
− Mortgage interest
−$3,921
− Property taxes
−$1,374
− Insurance
−$350
− Repairs & maintenance
−$1,140
− Management
−$1,140
− Depreciation
−$2,036
Taxable income
$4,290
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,030
After-tax cash flow
$4,100/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)
50,117
Household income
$30,680
Rent vs Own
50.7% rent · 49.3% own
Severe rent burden
4144.0

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 (71%)
Race & ethnicity
Black 71% White 16% Two or more races 7% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Arab 2% Romanian 2% Lithuanian 1%
Foreign-born
11% · Canada
Languages at home
82% English-only · Arabic 11% Spanish 5%

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
▼ -160.81%
Current HPI
168.6843
Rent YoY
▼ -2.30%
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

+376.2% since first listed
11 events — show timeline
  • 2026-02-25 Listed $70,000 REALCOMP
  • 2026-02-25 Listed $70,000 MiRealSource-MiMLS
  • 2020-01-10 Sold (Public Records) $56,000 Public Records
  • 2008-10-30 Listing Removed REALCOMP
  • 2008-01-25 Listed $69,900 REALCOMP
  • 2003-02-28 Listing Removed REALCOMP
  • 2002-02-01 Listed $65,900 REALCOMP
  • 2000-11-28 Sold (Public Records) $39,000 Public Records
  • 1997-06-27 Sold (Public Records) $22,566 Public Records
  • 1993-02-10 Sold (Public Records) $28,500 Public Records
  • 1992-05-29 Sold (Public Records) $14,700 Public Records

Property tax history

+0.2%/yr

Latest (2025): $1,374 · -9.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…