CashFlowRE
Sign in Sign up
2241-2243 Clairmount Ave
C+ Composite 61.26
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
  • Rent growth +3.8/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$150,000

2241-2243 Clairmount Ave · Detroit, MI 48206
6 bd · 2.5 ba · 2,564 sqft · Townhouse public records · 51 Days on market
Built 1953 4,356 sqft lot $59/sqft · 40% above area Est $108k · 40% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this 2-unit multi-family home built in 1953, offering a total of 2,564 sq ft of living space. Each unit features a spacious living room with a cozy fireplace, 3 bedrooms, and 1 full bathroom. Bright living areas are filled with natural light, creating a warm and inviting atmosphere. The kitchens provide ample space for meal preparation and everyday functionality. Enjoy the backyard, perfect for gardening or relaxing family cookouts. A great opportunity for both investors and owner-occupants alike.

Key facts

  • Natural light
  • Backyard
  • Cozy fireplace

Tags

MULTI-FAMILY HOMESPACIOUS LIVING ROOMCOZY FIREPLACENATURAL LIGHTAMPLE SPACEBACKYARD

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Multi-family residential income property; Two-story building
  • Construction: Brick construction; Block foundation
  • Exterior features: Paved road access; Pets allowed (contact for details); Residential zoning

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); No cooling
  • Interior features: Gas water heater; 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 6-bed/2.5-bath townhouse listed at $150k.

Deal economics

  • At list price, monthly cash flow is $823 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $146k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.9% vs local median 10.2% in Detroit — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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 (+5.2%/yr); 271 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • At $2,398/mo this rent would consume 64% of the median local household income ($45k/yr) (locally 646% 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 $4k 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 + 5.2% rent growth), your $42k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 10y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $9k; list at $150k implies a 1614% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $145,500 (3.0% below list)

Questions for the listing agent

  1. It's been on market 51 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 1953 — 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
1.60%
Cap rate
12.87%
Cash-on-cash
23.50%
DSCR
2.05
GRM
5.2

CMA / ARV

ARV (median comp)
$107,500
List price
$150,000
Delta
39.53%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 5.2% rent growth · sell at horizon

5-year hold
IRR
19.1%
Equity multiple
1.80×
Total profit
$33,572
Equity at exit
$22,365
10-year hold
IRR
29.0%
Equity multiple
3.86×
Total profit
$120,223
Equity at exit
$12,969

Cash invested: $42,000 (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 48206

Rents YoY
5.2%
Active inventory
271
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$2,398 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$223 /mo · $2,672/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$504
Net cashflow
$823

Break-even live

Break-even rent $1,357
Max offer price $150,000
Occupancy floor 61%

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
$37,500
Closing costs
$4,500
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
8951 La Salle Blvd Detroit, MI 5.0 2.5 2440 $2,500 $1.02 14d 1 0.15mi
2028 Gladstone St Unit 1 Detroit, MI 5.0 2.0 2500 $2,850 $1.14 3d 1 0.22mi
2509 Gladstone St Unit NA Detroit, MI 6.0 3.0 3008 $2,000 $0.66 10d 1 0.31mi
1699 Glynn Ct Detroit, MI 5.0 3.5 2542 $2,500 $0.98 21d 1 0.51mi
3799 W Philadelphia St Detroit, MI 5.0 2.0 2200 $1,650 $0.75 16d 1 0.97mi

Listing history 30 events

  1. 2026-06-18
    price $150,000 Active 51 DOM
    Show marketing remark (513 chars)

    Welcome to this 2-unit multi-family home built in 1953, offering a total of 2,564 sq ft of living space. Each unit features a spacious living room with a cozy fireplace, 3 bedrooms, and 1 full bathroom. Bright living areas are filled with natural light, creating a warm and inviting atmosphere. The kitchens provide ample space for meal preparation and everyday functionality. Enjoy the backyard, perfect for gardening or relaxing family cookouts. A great opportunity for both investors and owner-occupants alike.

  2. 2026-06-18
    days on market $160,000 Active 51 DOM
    Show marketing remark (513 chars)

    Welcome to this 2-unit multi-family home built in 1953, offering a total of 2,564 sq ft of living space. Each unit features a spacious living room with a cozy fireplace, 3 bedrooms, and 1 full bathroom. Bright living areas are filled with natural light, creating a warm and inviting atmosphere. The kitchens provide ample space for meal preparation and everyday functionality. Enjoy the backyard, perfect for gardening or relaxing family cookouts. A great opportunity for both investors and owner-occupants alike.

  3. 2026-06-17
    days on market $160,000 Active 50 DOM
  4. 2026-06-15
    days on market $160,000 Active 48 DOM
  5. 2026-06-13
    days on market $160,000 Active 46 DOM
  6. 2026-06-13
    days on market $160,000 Active 45 DOM
  7. 2026-06-09
    days on market $160,000 Active 42 DOM
  8. 2026-06-08
    days on market $160,000 Active 41 DOM
  9. 2026-06-07
    days on market $160,000 Active 40 DOM
  10. 2026-06-04
    days on market $160,000 Active 37 DOM
  11. 2026-06-03
    days on market $160,000 Active 36 DOM
  12. 2026-06-02
    days on market $160,000 Active 35 DOM
  13. 2026-06-01
    days on market $160,000 Active 34 DOM
  14. 2026-05-31
    days on market $160,000 Active 33 DOM
  15. 2026-04-28
    listed $160,000 Active 513-char remark
    Show marketing remark (513 chars)

    Welcome to this 2-unit multi-family home built in 1953, offering a total of 2,564 sq ft of living space. Each unit features a spacious living room with a cozy fireplace, 3 bedrooms, and 1 full bathroom. Bright living areas are filled with natural light, creating a warm and inviting atmosphere. The kitchens provide ample space for meal preparation and everyday functionality. Enjoy the backyard, perfect for gardening or relaxing family cookouts. A great opportunity for both investors and owner-occupants alike.

  16. 2026-04-28
    listed $160,000 Active 513-char remark
    Show marketing remark (513 chars)

    Welcome to this 2-unit multi-family home built in 1953, offering a total of 2,564 sq ft of living space. Each unit features a spacious living room with a cozy fireplace, 3 bedrooms, and 1 full bathroom. Bright living areas are filled with natural light, creating a warm and inviting atmosphere. The kitchens provide ample space for meal preparation and everyday functionality. Enjoy the backyard, perfect for gardening or relaxing family cookouts. A great opportunity for both investors and owner-occupants alike.

  17. 2026-04-03
    historical
  18. 2026-04-03
    historical
  19. 2026-02-18
    listed $165,000 Active
  20. 2026-02-18
    listed $165,000 Active
  21. 2017-05-04
    soldstatus $8,750 Sold
  22. 2017-05-04
    soldstatus $8,750 Closed
  23. 2017-03-24
    status Pending
  24. 2017-03-23
    status Pending
  25. 2016-10-04
    status Active
  26. 2016-10-04
    status Active
  27. 2016-07-27
    status Pending
  28. 2016-07-26
    status Pending
  29. 2016-04-25
    listed $12,320 Active
  30. 2016-04-25
    listed $12,320 Active

ⓘ 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
$2,672 · $223/mo
Projected year-2 tax
$2,672 · $223/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 · 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
$28,777
− Mortgage interest
−$8,402
− Property taxes
−$2,672
− Insurance
−$750
− Repairs & maintenance
−$2,302
− Management
−$2,302
− Depreciation
−$4,364
Taxable income
$7,984
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,916
After-tax cash flow
$7,956/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)
15,227
Household income
$45,046
Rent vs Own
46.4% rent · 53.6% own
Severe rent burden
646.0

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 (81%)
Race & ethnicity
Black 81% White 12% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Iranian 3% Romanian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 4% Other Indo-European 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
▼ -139.60%
Current HPI
130.9545
Rent YoY
▲ 5.20%
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

+1117.5% since first listed
18 events — show timeline
  • 2026-06-18 Price Changed $150,000 MiRealSource-MiMLS
  • 2026-06-18 Price Changed $150,000 REALCOMP
  • 2026-04-28 Listed $160,000 REALCOMP
  • 2026-04-28 Listed $160,000 MiRealSource-MiMLS
  • 2026-04-03 Listing Removed REALCOMP
  • 2026-04-03 Listing Removed MiRealSource-MiMLS
  • 2026-02-18 Listed $165,000 REALCOMP
  • 2026-02-18 Listed $165,000 MiRealSource-MiMLS
  • 2017-05-04 Sold (MLS) $8,750 MiRealSource-MiMLS
  • 2017-05-04 Sold (MLS) $8,750 REALCOMP
  • 2017-03-24 Pending MiRealSource-MiMLS
  • 2017-03-23 Pending REALCOMP
  • 2016-10-04 Relisted MiRealSource-MiMLS
  • 2016-10-04 Relisted REALCOMP
  • 2016-07-27 Pending MiRealSource-MiMLS
  • 2016-07-26 Pending REALCOMP
  • 2016-04-25 Listed $12,320 MiRealSource-MiMLS
  • 2016-04-25 Listed $12,320 REALCOMP

Property tax history

+1.4%/yr

Latest (2025): $2,672 · +7.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…