CashFlowRE
Sign in Sign up
6901 Mansfield St
F Composite 32.92
Why this score? — see what drove the F 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 +14.5/30.0
  • 1% rule +4.6/10.0
  • DSCR +4.4/10.0
  • 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

$129,900

6901 Mansfield St · Detroit, MI 48228
3 bd · 1.0 ba · 962 sqft · SingleFamily public records · 46 Days on market
Built 1938 4,792 sqft lot $135/sqft · 157% above area Est $108k · 21% over

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

Listing remarks

This charming 3-bedroom brick home in Detroit’s Warrendale area features two full baths and a partially finished basement. Recent updates within the past five to six years include a newer roof, updated kitchen, bathroom improvements, and updated plumbing. With a one-car garage and a welcoming layout, this home is ready for its next owner!

Key facts

  • Newer roof
  • Brick home
  • Updated kitchen

Tags

BRICK HOMEPARTIALLY FINISHED BASEMENTNEWER ROOFUPDATED KITCHENBATHROOM IMPROVEMENTSUPDATED PLUMBING

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Water available; Public sewer
  • Home design: Single-family residence; One story; Brick exterior
  • Construction: Block foundation
  • Exterior features: Paved road access; Lot approximately 0.11 acres (35 x 134); Ground-level entry with steps

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Natural gas heating; No central cooling
  • Interior features: Partially finished basement; 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 $130k.

Deal economics

  • At list price, monthly cash flow is $29 ($347/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $125k (4.0% below list).
  • Recommended offer: $125k (4.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 10.0% in Detroit — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

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: 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.
  • Zoned schools: Gardner Elementary School (math 10% / reading 10%, grade F, #1,230 of 1,397 statewide, top 91%, 282 students, 89% FRL); Cody High School (math 24% / reading 24%, grade F, #481 of 713 statewide, top 81%, 466 students, 88% FRL) — zoned schools at 88% FRL track the district average.
  • Market conditions: Rents soft (-2.3%/yr); 367 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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).
  • At $1,247/mo this rent would consume 49% 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 $898 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.

Negotiation context

  • It's been on market 46 days — a 3% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 29y 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 $5k; list at $130k implies a 2498% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1938 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $124,667 (4.0% below list)

Questions for the listing agent

  1. It's been on market 46 days. Have you received any prior offers? Is the seller open to a 4% concession, seller financing, or rate buy-down credit?
  2. Built in 1938 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.96%
Cap rate
6.56%
Cash-on-cash
0.95%
DSCR
1.04
GRM
8.7

CMA / ARV

ARV (median comp)
$107,730
List price
$129,900
Delta
20.58%
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
6836 Mansfield St 0.07mi 3/1.0 876 (-9%) 2mo $72,500 $83 80
7262 Saint Marys St 0.13mi 2/1.0 (-1) 935 (-3%) 5mo $77,000 $82 80
6789 Grandmont Ave 0.33mi 2/1.0 (-1) 911 (-5%) 1mo $80,000 $88 70
7784 Mettetal St 0.48mi 3/1.0 914 (-5%) 9mo $75,000 $82 62
7785 Mettetal St 0.48mi 3/1.0 910 (-5%) 9mo $75,000 $82 61
7766 Clayburn St 0.64mi 3/1.0 988 (+3%) 7mo $75,000 $76 60
6324 Montrose St 0.47mi 3/1.0 1,042 (+8%) 9mo $76,000 $73 57
8215 Mansfield St 0.70mi 3/1.0 1,000 (+4%) 6mo $63,000 $63 56
7733 Barrie St 0.62mi 2/1.0 (-1) 909 (-6%) 4mo $140,000 $154 54
6356 Rutland St 0.61mi 3/1.0 842 (-12%) 2mo $90,000 $107 49
7484 Clayburn St 0.54mi 3/1.0 1,100 (+14%) 7mo $80,000 $73 45
7793 Clayburn St 0.67mi 3/1.0 1,065 (+11%) 8mo $75,000 $70 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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-18.4%
Equity multiple
0.37×
Total profit
$-22,807
Equity at exit
$19,369
10-year hold
IRR
-18.7%
Equity multiple
0.14×
Total profit
$-31,387
Equity at exit
$11,231

Cash invested: $36,372 (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
367
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,247 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$221 /mo · $2,648/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$29

Break-even live

Break-even rent $1,210
Max offer price $129,900
Occupancy floor 93%

Sensitivity live

Price -10% $102 -5% $66 +0% $29 +5% $-8 +10% $-45
Rent -10% $-70 -5% $-20 +0% $29 +5% $78 +10% $127
Rate -1.0pp $94 -0.5pp $62 base $29 +0.5pp $-5 +1.0pp $-39

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
$32,475
Closing costs
$3,897
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7419 Rutherford St Detroit, MI 2.0 1.0 981 $1,100 $1.12 0d 1 0.24mi
6761 Memorial Ave Detroit, MI 3.0 1.0 1060 $1,100 $1.04 26d 1 0.45mi
6406 Mead St Dearborn, MI 2.0 1.0 904 $1,100 $1.22 26d 1 0.78mi
8114 Marlowe St Unit home Detroit, MI 3.0 1.0 985 $1,350 $1.37 45d 1 1.03mi
8212 Lauder St Detroit, MI 3.0 1.0 1026 $1,150 $1.12 45d 1 1.03mi
8262 Rosemont Ave Detroit, MI 3.0 1.0 836 $1,200 $1.44 6d 1 1.07mi
8604 Whitcomb St Detroit, MI 3.0 2.0 1033 $1,300 $1.26 45d 1 1.08mi
6490 Stahelin Ave Detroit, MI 3.0 1.0 960 $1,299 $1.35 18d 1 1.11mi
5777 Southfield Fwy Detroit, MI 2.0 1.0–2.0 667 $1,530 $2.29 0d 7 1.14mi
8451 Rosemont Ave Detroit, MI 3.0 1.0 867 $1,150 $1.33 45d 1 1.17mi
6225 Middlesex St Unit 5 Dearborn, MI 2.0 1.0 700 $950 $1.36 14d 1 1.22mi
6225 Middlesex St Unit 5 Dearborn, MI 2.0 1.0 700 $950 $1.36 6d 1 1.22mi
4900 Heather Dr Dearborn, MI 1.0–2.0 1.0–2.0 921 $1,980 $2.15 3d 1 1.33mi
8850 Rosemont Ave Detroit, MI 3.0 1.0 933 $1,100 $1.18 19d 1 1.35mi
9222 Forrer St Detroit, MI 3.0 1.0 947 $1,450 $1.53 18d 1 1.40mi
9108 Archdale St Detroit, MI 3.0 1.0 1000 $1,300 $1.30 6d 1 1.40mi
9345 Rutherford St Unit 3 Detroit, MI 2.0 1.0 850 $1,050 $1.24 26d 1 1.46mi

Listing history 35 events

  1. 2026-06-15
    days on market $129,900 Active 46 DOM
  2. 2026-06-13
    days on market $129,900 Active 44 DOM
  3. 2026-06-13
    days on market $129,900 Active 43 DOM
  4. 2026-06-09
    days on market $129,900 Active 40 DOM
  5. 2026-06-08
    days on market $129,900 Active 39 DOM
  6. 2026-06-07
    days on market $129,900 Active 38 DOM
  7. 2026-06-04
    days on market $129,900 Active 35 DOM
  8. 2026-06-03
    days on market $129,900 Active 34 DOM
  9. 2026-06-02
    days on market $129,900 Active 33 DOM
  10. 2026-06-01
    days on market $129,900 Active 32 DOM
  11. 2026-05-31
    days on market $129,900 Active 31 DOM
  12. 2026-04-29
    listed $129,900 Active 340-char remark
  13. 2026-04-29
    listed $129,900 Active 346-char remark
  14. 2019-07-01
    historical
  15. 2019-06-30
    historical
  16. 2019-01-02
    listed $59,900 Active
  17. 2019-01-02
    listed $59,900 Active
  18. 2019-01-01
    historical
  19. 2019-01-01
    historical
  20. 2018-07-06
    price $59,900
  21. 2018-07-05
    price $59,900
  22. 2018-05-14
    listed $69,000 Active
  23. 2018-05-14
    listed $69,000 Active
  24. 2008-12-01
    soldstatus $5,000
  25. 2008-08-08
    listed $8,000
  26. 2008-04-04
    historical
  27. 2008-04-03
    historical
  28. 2007-12-28
    listed $83,000
  29. 2007-12-28
    listed $71,016
  30. 2003-09-30
    soldstatus $110,000
  31. 1997-07-15
    soldstatus $70,000
  32. 1997-03-21
    soldstatus $70,000
  33. 1997-01-01
    listed $69,800
  34. 1993-12-30
    soldstatus $41,500
  35. 1991-09-19
    soldstatus $31,000

ⓘ 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
$2,648 · $221/mo
Projected year-2 tax
$2,648 · $221/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 3/10 Moderate 2 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
$14,960
− Mortgage interest
−$7,276
− Property taxes
−$2,648
− Insurance
−$650
− Repairs & maintenance
−$1,197
− Management
−$1,197
− Depreciation
−$3,779
Taxable loss
−$1,786
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$429
After-tax cash flow
$776/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

+319.0% since first listed
25 events — show timeline
  • 2026-06-15 Listing Removed MiRealSource-MiMLS
  • 2026-04-29 Listed $129,900 REALCOMP
  • 2026-04-29 Listed $129,900 MiRealSource-MiMLS
  • 2019-07-01 Listing Removed REALCOMP
  • 2019-06-30 Listing Removed MiRealSource-MiMLS
  • 2019-01-02 Listed $59,900 MiRealSource-MiMLS
  • 2019-01-02 Listed $59,900 REALCOMP
  • 2019-01-01 Listing Removed MiRealSource-MiMLS
  • 2019-01-01 Listing Removed REALCOMP
  • 2018-07-06 Price Changed $59,900 MiRealSource-MiMLS
  • 2018-07-05 Price Changed $59,900 REALCOMP
  • 2018-05-14 Listed $69,000 MiRealSource-MiMLS
  • 2018-05-14 Listed $69,000 REALCOMP
  • 2008-12-01 Sold (MLS) $5,000 REALCOMP
  • 2008-08-08 Listed $8,000 REALCOMP
  • 2008-04-04 Listing Removed MiRealSource-MiMLS
  • 2008-04-03 Listing Removed REALCOMP
  • 2007-12-28 Listed $71,016 REALCOMP
  • 2007-12-28 Listed $83,000 MiRealSource-MiMLS
  • 2003-09-30 Sold (Public Records) $110,000 Public Records
  • 1997-07-15 Sold (Public Records) $70,000 Public Records
  • 1997-03-21 Sold (MLS) $70,000 REALCOMP
  • 1997-01-01 Listed $69,800 REALCOMP
  • 1993-12-30 Sold (Public Records) $41,500 Public Records
  • 1991-09-19 Sold (Public Records) $31,000 Public Records

Property tax history

+21.8%/yr

Latest (2025): $2,648 · +12.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…