CashFlowRE
Sign in Sign up
4705 Neff Ave
C+ Composite 64.33
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 +27.3/30.0
  • 1% rule +9.9/10.0
  • DSCR +9.5/10.0
  • ARV discount +7.5/15.0
  • Livability +3.7/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$75,000

4705 Neff Ave · Detroit, MI 48224
2 bd · 1.0 ba · 729 sqft · SingleFamily public records · 6 Days on market
Built 1943 6,970 sqft lot $103/sqft · 68% above area

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

4705 Neff Avenue, Detroit, MI 48224. Welcome to this charming and well-maintained ranch home in the desirable C Neff Estate Subdivision! This cozy 2-bedroom, 1-bath residence offers comfortable living with several modern updates, making it an excellent opportunity for first-time homebuyers, investors, or anyone seeking an affordable, move-in-ready property in Detroit. Vinyl siding exterior; no garage but ample off-street parking potential. Large lot with room for outdoor enjoyment, landscaping, or future expansions. Priced competitively at $75,000, this home is a fantastic value in the 48224 zip code. It's conveniently located near restaurants, shopping, major highways, and everyday amenities - perfect for convenient city living. Ideal for Section 8 tenants, owner-occupants, or investors looking for solid rental potential in a established Detroit neighborhood. Property is being sold "as-is" with possession at closing. Don't miss out on this well-cared-for gem!

Key facts

  • Large lot
  • 6,970 sq ft lot
  • Built 1943

Tags

VINYL SIDING EXTERIORAMPLE OFF-STREET PARKINGLARGE LOTSOLID RENTAL POTENTIALESTABLISHED NEIGHBORHOOD

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water available; Public sewer available
  • Home design: Single-family residence; One level; Ground-level entry with steps
  • Construction: Vinyl siding; Brick/mortar foundation
  • Exterior features: Paved road access; Lot roughly 40 x 171.16 (0.16 acres)

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; No cooling
  • Interior features: 5 total rooms; Unfinished 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 $75k.

Deal economics

  • At list price, monthly cash flow is $217 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).

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 flat; 492 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 42% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $519 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.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 13y 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: property tax is 3.8% of price; built in 1943 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $75,000

Questions for the listing agent

  1. Built in 1943 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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
1.49%
Cap rate
9.76%
Cash-on-cash
12.40%
DSCR
1.55
GRM
5.6

CMA / ARV

ARV (median comp)
$46,000
List price
$75,000
Delta
63.04%
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
5251 Neff Ave 0.25mi 2/1.0 720 (-1%) 2mo $46,000 $64 85
5298 Neff Ave 0.29mi 2/1.0 720 (-1%) 2mo $46,000 $64 83
4607 Radnor St 0.37mi 2/1.0 731 (+0%) 2mo $50,000 $68 81
5290 University Pl 0.33mi 2/1.0 721 (-1%) 5mo $60,000 $83 78
5243 Neff Ave 0.24mi 2/1.0 816 (+12%) 7mo $85,000 $104 63
4481 Radnor St 0.43mi 2/1.0 792 (+9%) 5mo $32,000 $40 62
4138 University Pl 0.40mi 3/1.0 (+1) 780 (+7%) 7mo $77,500 $99 59
5203 Marseilles St 0.29mi 3/1.0 (+1) 816 (+12%) 7mo $77,500 $95 56
4528 Marseilles St 0.30mi 3/1.0 (+1) 637 (-13%) 7mo $77,500 $122 54
5558 Radnor St 0.55mi 2/1.0 660 (-10%) 6mo $18,000 $27 54
5955 Guilford St 0.63mi 3/1.0 (+1) 802 (+10%) 6mo $43,000 $54 44
5007 Ashley St 0.72mi 2/1.0 817 (+12%) 2mo $30,000 $37 44

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 · 0.73% rent growth · sell at horizon

5-year hold
IRR
-0.9%
Equity multiple
0.97×
Total profit
$-723
Equity at exit
$11,183
10-year hold
IRR
5.7%
Equity multiple
1.37×
Total profit
$7,823
Equity at exit
$6,485

Cash invested: $21,000 (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 48224

Rents YoY
0.7%
Active inventory
492
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,116 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$240 /mo · $2,881/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$217

Break-even live

Break-even rent $841
Max offer price $75,000
Occupancy floor 76%

Sensitivity live

Price -10% $259 -5% $238 +0% $217 +5% $196 +10% $174
Rent -10% $129 -5% $173 +0% $217 +5% $261 +10% $305
Rate -1.0pp $255 -0.5pp $236 base $217 +0.5pp $197 +1.0pp $178

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
$18,750
Closing costs
$2,250
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4837 Cadieux Rd Unit 9 Detroit, MI 2.0 1.0 650 $1,200 $1.85 45d 1 0.26mi
4865 Cadieux Rd Unit 11 Detroit, MI 2.0 1.0 630 $1,200 $1.90 45d 1 0.27mi
4811 Cadieux Rd Unit 11 Detroit, MI 2.0 1.0 663 $1,200 $1.81 23d 1 0.27mi
4811 Cadieux Rd Unit 10 Detroit, MI 2.0 1.0 663 $1,200 $1.81 45d 1 0.27mi
4811 Cadieux Rd Unit 2 Detroit, MI 1.0 1.0 600 $950 $1.58 45d 1 0.27mi
16927 Chandler Park Dr Unit 3_ Detroit, MI 1.0 1.0 600 $900 $1.50 16d 1 0.57mi
17161 Denver St Detroit, MI 1.0 1.0 700 $800 $1.14 13d 1 0.69mi
17161 Denver St Apt 10 Detroit, MI 1.0 1.0 700 $800 $1.14 12d 1 0.69mi
5284 Devonshire Rd Unit 2 Detroit, MI 1.0 1.0 750 $1,050 $1.40 16d 1 0.96mi
5284 Devonshire Rd Detroit, MI 2.0 1.0 650 $1,050 $1.62 25d 1 0.96mi
9140 Whittier Ave Unit 1 Detroit, MI 1.0 1.0 550 $700 $1.27 45d 1 1.07mi
21301 Kingsville St Apt 108 Harper Woods, MI 1.0 1.0 700 $900 $1.29 4d 1 1.20mi

Listing history 40 events

  1. 2026-06-21
    days on market $75,000 Active 6 DOM
  2. 2026-06-18
    days on market $75,000 Active 3 DOM
  3. 2026-06-17
    days on market $75,000 Active 2 DOM
  4. 2026-06-15
    remarks 693-char remark
    Show marketing remark (986 chars)

    4705 Neff Avenue, Detroit, MI 48224. Welcome to this charming and well-maintained ranch home in the desirable C Neff Estate Subdivision! This cozy 2-bedroom, 1-bath residence offers comfortable living with several modern updates, making it an excellent opportunity for first-time homebuyers, investors, or anyone seeking an affordable, move-in-ready property in Detroit. Vinyl siding exterior; no garage but ample off-street parking potential. Large lot with room for outdoor enjoyment, landscaping, or future expansions. Priced competitively at $75,000, this home is a fantastic value in the 48224 zip code. It's conveniently located near restaurants, shopping, major highways, and everyday amenities - perfect for convenient city living. Ideal for Section 8 tenants, owner-occupants, or investors looking for solid rental potential in a established Detroit neighborhood. Property is being sold "as-is" with possession at closing. Don't miss out on this well-cared-for gem!

  5. 2026-06-15
    days on marketlisting id $75,000 Active 1 DOM
    Show marketing remark (986 chars)

    4705 Neff Avenue, Detroit, MI 48224. Welcome to this charming and well-maintained ranch home in the desirable C Neff Estate Subdivision! This cozy 2-bedroom, 1-bath residence offers comfortable living with several modern updates, making it an excellent opportunity for first-time homebuyers, investors, or anyone seeking an affordable, move-in-ready property in Detroit. Vinyl siding exterior; no garage but ample off-street parking potential. Large lot with room for outdoor enjoyment, landscaping, or future expansions. Priced competitively at $75,000, this home is a fantastic value in the 48224 zip code. It's conveniently located near restaurants, shopping, major highways, and everyday amenities - perfect for convenient city living. Ideal for Section 8 tenants, owner-occupants, or investors looking for solid rental potential in a established Detroit neighborhood. Property is being sold "as-is" with possession at closing. Don't miss out on this well-cared-for gem!

  6. 2026-06-15
    days on market $75,000 Active 306 DOM
    Show marketing remark (986 chars)

    4705 Neff Avenue, Detroit, MI 48224. Welcome to this charming and well-maintained ranch home in the desirable C Neff Estate Subdivision! This cozy 2-bedroom, 1-bath residence offers comfortable living with several modern updates, making it an excellent opportunity for first-time homebuyers, investors, or anyone seeking an affordable, move-in-ready property in Detroit. Vinyl siding exterior; no garage but ample off-street parking potential. Large lot with room for outdoor enjoyment, landscaping, or future expansions. Priced competitively at $75,000, this home is a fantastic value in the 48224 zip code. It's conveniently located near restaurants, shopping, major highways, and everyday amenities - perfect for convenient city living. Ideal for Section 8 tenants, owner-occupants, or investors looking for solid rental potential in a established Detroit neighborhood. Property is being sold "as-is" with possession at closing. Don't miss out on this well-cared-for gem!

  7. 2026-06-13
    days on market $75,000 Active 304 DOM
  8. 2026-06-13
    days on market $75,000 Active 303 DOM
  9. 2026-06-09
    days on market $75,000 Active 300 DOM
  10. 2026-06-08
    days on market $75,000 Active 299 DOM
  11. 2026-06-07
    days on market $75,000 Active 298 DOM
  12. 2026-06-04
    days on market $75,000 Active 295 DOM
  13. 2026-06-03
    days on market $75,000 Active 294 DOM
  14. 2026-06-01
    days on market $75,000 Active 292 DOM
  15. 2026-05-31
    days on market $75,000 Active 291 DOM
  16. 2026-05-12
    price $75,000 264-char remark
  17. 2026-05-12
    price $75,000 264-char remark
  18. 2025-08-13
    listed $79,000 Active 264-char remark
  19. 2025-08-13
    listed $79,000 Active 264-char remark
  20. 2022-03-10
    soldstatus $75,000
  21. 2016-09-28
    status Pending
  22. 2016-09-28
    status Pending
  23. 2016-09-27
    soldstatus $6,000 Sold
  24. 2016-09-27
    soldstatus $6,000 Closed
  25. 2016-08-05
    price $8,500
  26. 2016-08-05
    price $8,500
  27. 2016-06-15
    price $9,500
  28. 2016-06-14
    price $9,500
  29. 2016-04-07
    listed $11,000 Active
  30. 2016-02-04
    price $11,000
  31. 2015-11-30
    price $17,000
  32. 2015-09-18
    price $18,000
  33. 2015-08-20
    price $19,500
  34. 2015-06-17
    listed $22,000 Active
  35. 2014-03-11
    soldstatus $10,500
  36. 2014-03-11
    soldstatus $10,500
  37. 2014-02-19
    historical
  38. 2013-09-27
    listed $13,900
  39. 2013-09-27
    listed $13,900
  40. 1993-08-23
    soldstatus $18,500

ⓘ 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
$2,881 · $240/mo
Projected year-2 tax
$2,881 · $240/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 ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$13,391
− Mortgage interest
−$4,201
− Property taxes
−$2,881
− Insurance
−$375
− Repairs & maintenance
−$1,071
− Management
−$1,071
− Depreciation
−$2,182
Taxable income
$1,609
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$386
After-tax cash flow
$2,217/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)
39,668
Household income
$44,856
Rent vs Own
44.1% rent · 55.9% own
Severe rent burden
2515.0

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 8% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Iranian 1% Romanian 1% Lithuanian 1%
Foreign-born
1%
Languages at home
97% English-only · Spanish 2%

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
▼ -226.38%
Current HPI
161.886
Rent YoY
▲ 0.73%
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

+305.4% since first listed
29 events — show timeline
  • 2026-06-15 Listed $75,000 REALCOMP
  • 2026-06-15 Listing Removed MiRealSource-MiMLS
  • 2026-06-15 Listed $75,000 MiRealSource-MiMLS
  • 2026-06-15 Listing Removed REALCOMP
  • 2026-05-12 Price Changed $75,000 MiRealSource-MiMLS
  • 2026-05-12 Price Changed $75,000 REALCOMP
  • 2025-08-13 Listed $79,000 MiRealSource-MiMLS
  • 2025-08-13 Listed $79,000 REALCOMP
  • 2022-03-10 Sold (Public Records) $75,000 Public Records
  • 2016-09-28 Pending MiRealSource-MiMLS
  • 2016-09-28 Pending REALCOMP
  • 2016-09-27 Sold (MLS) $6,000 MiRealSource-MiMLS
  • 2016-09-27 Sold (MLS) $6,000 REALCOMP
  • 2016-08-05 Price Changed $8,500 MiRealSource-MiMLS
  • 2016-08-05 Price Changed $8,500 REALCOMP
  • 2016-06-15 Price Changed $9,500 MiRealSource-MiMLS
  • 2016-06-14 Price Changed $9,500 REALCOMP
  • 2016-04-07 Listed $11,000 MiRealSource-MiMLS
  • 2016-02-04 Price Changed $11,000 REALCOMP
  • 2015-11-30 Price Changed $17,000 REALCOMP
  • 2015-09-18 Price Changed $18,000 REALCOMP
  • 2015-08-20 Price Changed $19,500 REALCOMP
  • 2015-06-17 Listed $22,000 REALCOMP
  • 2014-03-11 Sold (MLS) $10,500 MiRealSource-MiMLS
  • 2014-03-11 Sold (MLS) $10,500 REALCOMP
  • 2014-02-19 Listing Removed MiRealSource-MiMLS
  • 2013-09-27 Listed $13,900 MiRealSource-MiMLS
  • 2013-09-27 Listed $13,900 REALCOMP
  • 1993-08-23 Sold (Public Records) $18,500 Public Records

Property tax history

+7.4%/yr

Latest (2025): $2,881 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…