CashFlowRE
Sign in Sign up
19639 Wexford St
B+ Composite 76.64
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
  • ARV discount +15.0/15.0
  • 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
  • Appreciation +0.0/10.0

$42,900

19639 Wexford St · Detroit, MI 48234
2 bd · 1.0 ba · 654 sqft · SingleFamily public records · 56 Days on market
Built 1941 3,920 sqft lot $66/sqft · 19% below area Est $53k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great investment opportunity in an attractive neighborhood. Property features 2 bedrooms, 1 bathroom and basement. Priced accordingly and sold as-is, offering strong potential for value-add or renovation. BATVAI.

Key facts

  • 3,920 sq ft lot
  • Built 1941
  • Listed 56 days

Property features AI

Exterior

  • Utilities: Public water
  • Home design: Single-family residence; Residential property
  • Construction: Built in 1941; Vinyl siding
  • Exterior features: Paved road access; Lot approximately 0.09 acres

Interior

  • Bedrooms: Primary bedroom; Second bedroom
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Two total 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 $43k.

Deal economics

  • At list price, monthly cash flow is $632 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $43k).
  • Recommended offer: $42k (3.0% below list) — sets the bar for market timing.
  • Cap rate 24.0% 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; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 40% 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 $297 of loan paydown is wiped out by about $1k 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 $12k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($42k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 17y 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.

Risks & watch-outs

  • Watch-outs: built in 1941 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $41,613 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 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 1941 — 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
2.74%
Cap rate
23.97%
Cash-on-cash
63.14%
DSCR
3.81
GRM
3.0

CMA / ARV

ARV (median comp)
$52,766
List price
$42,900
Delta
-18.70%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19942 Binder St 0.19mi 3/1.0 (+1) 696 (+6%) 5mo $70,000 $101 72
19255 Binder St 0.24mi 2/1.0 719 (+10%) 3mo $38,500 $54 70
19667 Sunset St 0.21mi 3/1.5 (+1) 752 (+15%) 4mo $28,500 $38 55
19623 Goddard St 0.65mi 2/1.0 672 (+3%) 16mo $17,000 $25 52
20499 Binder St 0.55mi 3/1.0 (+1) 712 (+9%) 6mo $72,100 $101 49
20006 Anglin St 0.52mi 2/1.0 726 (+11%) 12mo $55,000 $76 47
19676 Conley St 0.68mi 2/1.0 720 (+10%) 9mo $50,000 $69 44
19226 Eureka St 0.48mi 2/1.0 731 (+12%) 20mo $15,000 $21 42
19200 Shields St 0.41mi 3/1.0 (+1) 742 (+14%) 15mo $64,500 $87 41
18908 Mackay St 0.73mi 2/1.0 724 (+11%) 11mo $32,624 $45 39

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
66.3%
Equity multiple
4.15×
Total profit
$37,886
Equity at exit
$6,397
10-year hold
IRR
71.8%
Equity multiple
9.75×
Total profit
$105,119
Equity at exit
$3,709

Cash invested: $12,012 (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
3.0×

Monthly cashflow live

Estimated rent
$1,175 high interval (Pro) →
Mortgage (P&I)
$225
Tax est. 1.5%
$54 /mo · $644/yr
Insurance
$18
HOA
$0
Vacancy / Maint / Mgmt
$247
Net cashflow
$632

Break-even live

Break-even rent $375
Max offer price $42,900
Occupancy floor 41%

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
$10,725
Closing costs
$1,287
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18662 Sunset St Detroit, MI 2.0 1.0 726 $1,250 $1.72 17d 1 0.65mi
18475 Wexford St Unit 1 Detroit, MI 2.0 1.0 500 $950 $1.90 24d 1 0.73mi
21155 Warner Ave Warren, MI 2.0 1.0 756 $1,029 $1.36 24d 1 1.00mi
21516 Dequindre Rd Warren, MI 1.0–2.0 1.0 837 $1,375 $1.64 21d 1 1.28mi
1621 E Evelyn Ave Hazel Park, MI 2.0 1.0 749 $1,295 $1.73 17d 1 1.48mi

Listing history 33 events

  1. 2026-06-18
    days on market $42,900 Active 56 DOM
  2. 2026-06-17
    days on market $42,900 Active 55 DOM
  3. 2026-06-15
    days on market $42,900 Active 53 DOM
  4. 2026-06-13
    days on market $42,900 Active 51 DOM
  5. 2026-06-13
    days on market $42,900 Active 50 DOM
  6. 2026-06-09
    days on market $42,900 Active 47 DOM
  7. 2026-06-08
    days on market $42,900 Active 46 DOM
  8. 2026-06-07
    days on market $42,900 Active 45 DOM
  9. 2026-06-04
    days on market $42,900 Active 42 DOM
  10. 2026-06-03
    days on market $42,900 Active 41 DOM
  11. 2026-06-02
    days on market $42,900 Active 40 DOM
    Show marketing remark (212 chars)

    Great investment opportunity in an attractive neighborhood. Property features 2 bedrooms, 1 bathroom and basement. Priced accordingly and sold as-is, offering strong potential for value-add or renovation. BATVAI.

  12. 2026-06-02
    price $42,900 Active 39 DOM
    Show marketing remark (212 chars)

    Great investment opportunity in an attractive neighborhood. Property features 2 bedrooms, 1 bathroom and basement. Priced accordingly and sold as-is, offering strong potential for value-add or renovation. BATVAI.

  13. 2026-06-01
    days on market $44,900 Active 39 DOM
    Show marketing remark (212 chars)

    Great investment opportunity in an attractive neighborhood. Property features 2 bedrooms, 1 bathroom and basement. Priced accordingly and sold as-is, offering strong potential for value-add or renovation. BATVAI.

  14. 2026-05-31
    days on market $44,900 Active 38 DOM
  15. 2026-04-23
    listed $44,900 Active 212-char remark
    Show marketing remark (212 chars)

    Great investment opportunity in an attractive neighborhood. Property features 2 bedrooms, 1 bathroom and basement. Priced accordingly and sold as-is, offering strong potential for value-add or renovation. BATVAI.

  16. 2026-04-23
    listed $44,900 Active 212-char remark
    Show marketing remark (212 chars)

    Great investment opportunity in an attractive neighborhood. Property features 2 bedrooms, 1 bathroom and basement. Priced accordingly and sold as-is, offering strong potential for value-add or renovation. BATVAI.

  17. 2026-04-23
    listed $44,900 Active
    Show marketing remark (212 chars)

    Great investment opportunity in an attractive neighborhood. Property features 2 bedrooms, 1 bathroom and basement. Priced accordingly and sold as-is, offering strong potential for value-add or renovation. BATVAI.

  18. 2024-02-12
    historical
  19. 2024-02-12
    historical
  20. 2024-01-01
    historical
  21. 2024-01-01
    historical
  22. 2023-12-26
    listed $60,000 Active
  23. 2023-12-26
    listed $60,000
  24. 2023-11-29
    listed $60,000 Active
  25. 2023-11-29
    listed $60,000 Active
  26. 2021-12-17
    soldstatus $68,000
  27. 2009-10-08
    soldstatus $5,000
  28. 2009-04-14
    historical
  29. 2009-04-10
    listed $4,500
  30. 2009-04-09
    listed $4,500
  31. 2006-09-21
    soldstatus $73,900
  32. 1996-07-02
    soldstatus $25,500
  33. 1995-11-14
    soldstatus $12,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 6 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
$14,104
− Mortgage interest
−$2,403
− Property taxes
−$644
− Insurance
−$214
− Repairs & maintenance
−$1,128
− Management
−$1,128
− Depreciation
−$1,248
Taxable income
$7,339
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,761
After-tax cash flow
$5,824/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

+257.5% since first listed
22 events — show timeline
  • 2026-06-02 Price Changed $42,900 MiRealSource-MiMLS
  • 2026-06-01 Price Changed $42,900 REALCOMP
  • 2026-06-01 Price Changed $42,900 SW Michigan MLS
  • 2026-04-23 Listed $44,900 SW Michigan MLS
  • 2026-04-23 Listed $44,900 REALCOMP
  • 2026-04-23 Listed $44,900 MiRealSource-MiMLS
  • 2024-02-12 Listing Removed REALCOMP
  • 2024-02-12 Listing Removed MiRealSource-MiMLS
  • 2024-01-01 Listing Removed MiRealSource-MiMLS
  • 2024-01-01 Listing Removed REALCOMP
  • 2023-12-26 Listed $60,000 MiRealSource-MiMLS
  • 2023-12-26 Listed $60,000 REALCOMP
  • 2023-11-29 Listed $60,000 MiRealSource-MiMLS
  • 2023-11-29 Listed $60,000 REALCOMP
  • 2021-12-17 Sold (Public Records) $68,000 Public Records
  • 2009-10-08 Sold (MLS) $5,000 REALCOMP
  • 2009-04-14 Listing Removed REALCOMP
  • 2009-04-10 Listed $4,500 REALCOMP
  • 2009-04-09 Listed $4,500 REALCOMP
  • 2006-09-21 Sold (Public Records) $73,900 Public Records
  • 1996-07-02 Sold (Public Records) $25,500 Public Records
  • 1995-11-14 Sold (Public Records) $12,000 Public Records

Property tax history

+11.1%/yr

Latest (2025): $2,948 · +384.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…