CashFlowRE
Sign in Sign up
19189 Appleton St
B Composite 71.33
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 +10.6/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.8/10.0
  • Rent growth +4.5/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$99,900

19189 Appleton St · Detroit, MI 48219
3 bd · 1.0 ba · 1,292 sqft · SingleFamily public records · 10 Days on market
Built 1954 6,098 sqft lot Est $107k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Brick 3 bedroom ranch. Great investment or owner occupied home. This home features 2 full baths, finished basement, central air, 2 car garage, enclosed back room was a jacuzzi room however it was in the process of being restored back to a room. Carpeted throughout the home. This home has lots of potential just needs some TLC. Sold as-is. Measurements are estimated. Buyers agent is required to be physically present for all showings

Key facts

  • 6,098 sq ft lot
  • 2 garage spots
  • Built 1954

Property features AI

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Natural gas heating fuel; Public water at street; Public sewer at street; Electric service available
  • Home design: Residential single-story home; Built in 1954; Facing direction not specified; Entry level living spaces
  • Construction: Brick construction; Basement foundation; Built in 1954
  • Exterior features: Brick exterior; Porch; Private road access

Interior

  • Kitchen: Kitchen on entry level (approx. 12 x 8)
  • Bedrooms: Three bedrooms on the entry level (approx. 12 x 12; 10 x 10; 11' wide)
  • Bathrooms: Two full bathrooms (one on entry level, one in basement)
  • Heating & cooling: Forced air heating; Central A/C
  • Interior features: Partially finished basement
  • Laundry & utility: Basement present

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 $100k.

Deal economics

  • At list price, monthly cash flow is $398 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).

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 (+8.0%/yr); 305 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 47% 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).
  • This rent runs 38% of the median local income ($44k/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 $691 of loan paydown is wiped out by about $3k 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 + 8.0% rent growth), your $28k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 5y ago; this cycle's ask is 150% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $60k; list at $100k implies a 66% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $99,900

Questions for the listing agent

  1. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.38%
Cap rate
11.07%
Cash-on-cash
17.07%
DSCR
1.76
GRM
6.0

CMA / ARV

ARV (on-the-fly)
$107,236
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
23525 Kress St 0.23mi 3/1.0 1,270 (-2%) 1mo $85,000 $67 85
19612 Dale St 0.24mi 3/2.0 1,285 (-0%) 2mo $135,000 $105 82
18305 Wormer Ave 0.57mi 4/2.5 (+1) 1,296 (+0%) 1mo $200,000 $154 61
19311 Grandview St 0.56mi 3/1.5 1,214 (-6%) 3mo $52,500 $43 60
19979 Winston St 0.71mi 3/1.0 1,300 (+1%) 11mo $120,000 $92 56
18935 Woodbine St 0.34mi 4/2.0 (+1) 1,178 (-9%) 8mo $190,000 $161 54
18660 Codding St 0.35mi 3/1.0 1,100 (-15%) 9mo $135,000 $123 52
18524 Riverview St 0.37mi 3/1.5 1,141 (-12%) 12mo $10,000 $9 51
17737 Lenore Ave 0.73mi 4/1.0 (+1) 1,300 (+1%) 11mo $108,000 $83 51
18212 Fenton St 0.71mi 3/1.0 1,200 (-7%) 9mo $87,000 $73 48
18655 Salem St 0.66mi 2/1.0 (-1) 1,444 (+12%) 5mo $80,000 $55 40
19374 Five Points St 0.66mi 3/1.5 1,134 (-12%) 11mo $80,000 $71 37

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
13.9%
Equity multiple
1.59×
Total profit
$16,450
Equity at exit
$14,895
10-year hold
IRR
26.2%
Equity multiple
3.87×
Total profit
$80,169
Equity at exit
$8,638

Cash invested: $27,972 (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 48219

Home prices YoY
-10.3%
Rents YoY
8.0%
Active inventory
305
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,377 high interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,498/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$398

Break-even live

Break-even rent $874
Max offer price $99,900
Occupancy floor 66%

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
$24,975
Closing costs
$2,997
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
22570 Seven Mile W Detroit, MI 2.0 1.0 890 $875 $0.98 44d 1 0.43mi
22649 Frisbee St Detroit, MI 3.0 1.0 1100 $1,495 $1.36 44d 1 0.49mi
19800 Berg Rd Detroit, MI 3.0 1.0 1000 $1,550 $1.55 17d 1 0.49mi
19501 Redfern St Detroit, MI 2.0 1.5 1816 $1,350 $0.74 44d 1 0.55mi
18302 Wormer St Detroit, MI 3.0 1.0 1046 $1,475 $1.41 44d 1 0.55mi
18732 Salem Unit 2 Detroit, MI 2.0 1.0 925 $1,050 $1.14 13d 1 0.62mi
22238 Pembroke Ave Detroit, MI 3.0 1.5 1100 $1,500 $1.36 44d 1 0.77mi
19928 Houghton St Detroit, MI 3.0 1.0 880 $1,495 $1.70 11d 1 0.83mi
20083 Salem St Detroit, MI 3.0 1.0 969 $1,050 $1.08 11d 1 0.90mi
20083 Salem St Detroit, MI 3.0 1.0 969 $1,050 $1.08 5d 1 0.90mi
20410 Five Points St Redford, MI 3.0 1.0 950 $1,600 $1.68 5d 1 0.96mi
17355 McIntyre St Detroit, MI 3.0 1.0 1500 $1,250 $0.83 44d 1 0.96mi
17328 McIntyre St Unit 2 Detroit, MI 3.0 1.0 1200 $1,250 $1.04 44d 1 0.99mi
17324 Salem St Detroit, MI 2.0 1.0 989 $1,200 $1.21 24d 1 1.05mi
21455 Pickford St Detroit, MI 2.0 1.0 1000 $1,275 $1.27 44d 1 1.08mi
20555 Lahser Rd Detroit, MI 1.0–2.0 1.0 737 $975 $1.32 44d 2 1.10mi
21422 Pembroke Ave Detroit, MI 3.0 1.5 1000 $1,695 $1.70 17d 1 1.11mi
21434 Karl St Detroit, MI 2.0 1.0 1000 $1,350 $1.35 44d 1 1.12mi
21451 Glenco St Detroit, MI 3.0 1.0 1026 $1,400 $1.36 17d 1 1.18mi
21440 Bennett St Detroit, MI 3.0 1.0 1037 $1,394 $1.34 17d 1 1.24mi
19810 Blackstone St Detroit, MI 3.0 1.0 1216 $1,395 $1.15 44d 1 1.25mi
16800 Wormer St Detroit, MI 3.0 1.0 912 $1,250 $1.37 18d 1 1.26mi
17721 Westbrook St Detroit, MI 4.0 1.0 1040 $1,125 $1.08 24d 1 1.27mi
16896 Salem St Detroit, MI 3.0 1.0 1150 $1,300 $1.13 44d 1 1.28mi
18437 Trinity St Detroit, MI 3.0 1.0 875 $1,364 $1.56 15d 1 1.29mi
47129 Wedgewood Southfield, MI 1.0–2.0 1.0–2.0 1000 $1,275 $1.27 44d 1 1.34mi
25400 Basin St Southfield, MI 1.0–2.0 1.0 825 $1,400 $1.70 5d 11 1.42mi
25740 Shiawassee St Southfield, MI 1.0–2.0 1.0 850 $1,253 $1.47 44d 10 1.45mi
17255 Westbrook St Detroit, MI 3.0 2.0 1500 $1,450 $0.97 11d 1 1.47mi
16207 Woodbine St Detroit, MI 3.0 1.0 1000 $1,294 $1.29 5d 1 1.48mi

Listing history 16 events

  1. 2026-06-18
    days on market $99,900 Active 10 DOM
  2. 2026-06-17
    days on market $99,900 Active 9 DOM
  3. 2026-06-16
    days on market $99,900 Active 8 DOM
  4. 2026-06-15
    remarks 681-char remark
  5. 2026-06-15
    price $99,900 Active 7 DOM
  6. 2026-06-15
    remarks 666-char remark
  7. 2026-06-15
    pricedays on market $104,000 Active 7 DOM
  8. 2026-06-13
    days on market $117,000 Active 5 DOM
  9. 2026-06-13
    remarks 504-char remark
  10. 2026-06-13
    days on market $117,000 Active 4 DOM
  11. 2026-06-09
    statusdays on marketlisting id $117,000 Active 1 DOM
  12. 2026-06-08
    days on market $117,000 Coming Soon 6 DOM
  13. 2026-06-07
    days on market $117,000 Coming Soon 5 DOM
  14. 2026-06-04
    days on market $117,000 Coming Soon 2 DOM
  15. 2026-06-03
    remarks 437-char remark
  16. 2026-06-03
    listed $117,000 Coming Soon 1 DOM

ⓘ 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 ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$16,530
− Mortgage interest
−$5,596
− Property taxes
−$1,498
− Insurance
−$500
− Repairs & maintenance
−$1,322
− Management
−$1,322
− Depreciation
−$2,906
Taxable income
$3,385
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$812
After-tax cash flow
$3,962/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)
47,208
Household income
$43,655
Rent vs Own
45.1% rent · 54.9% own
Severe rent burden
3584.0

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 5% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Romanian 1% Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% 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
▼ -65.06%
Current HPI
563.3263
Rent YoY
▲ 8.04%
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

+193.2% since first listed
8 events — show timeline
  • 2026-06-03 Coming Soon $117,000 MiRealSource-MiMLS
  • 2021-03-04 Sold (Public Records) $60,000 Public Records
  • 2021-02-12 Sold (MLS) $60,000 MiRealSource-MiMLS
  • 2021-02-12 Sold (MLS) $60,000 REALCOMP
  • 2021-02-04 Pending MiRealSource-MiMLS
  • 2021-02-04 Pending REALCOMP
  • 2021-02-01 Listed $39,900 MiRealSource-MiMLS
  • 2021-02-01 Listed $39,900 REALCOMP

Property tax history

+10.5%/yr

Latest (2025): $6,314 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…