CashFlowRE
Sign in Sign up
17696 Woodbine St
B- Composite 69.92
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +8.0/15.0
  • 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

$69,000

17696 Woodbine St · Detroit, MI 48219
3 bd · 1.0 ba · 850 sqft · SingleFamily public records · 6 Days on market
Built 1948 5,663 sqft lot Est $70k · at est.

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

Listing remarks MLS

Excellent opportunity to purchase a home in Detroit's west side. Put a little work into this property and it will be a great buy for either investors or homeowners alike.

Key facts

  • 5,663 sq ft lot
  • 2 garage spots
  • Built 1948

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 $69k.

Deal economics

  • At list price, monthly cash flow is $402 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Cap rate 13.3% vs local median 10.0% 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 (+8.0%/yr); 309 active listings in the ZIP; 39 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 44% 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 35% 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 $477 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 16 sale attempts since 19y 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 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $69,000

Questions for the listing agent

  1. Built in 1948 — 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
1.85%
Cap rate
13.28%
Cash-on-cash
24.96%
DSCR
2.11
GRM
4.5

CMA / ARV

ARV (on-the-fly)
$69,700
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17727 Woodbine St 0.04mi 3/1.5 850 (0%) 0mo $58,000 $68 96
17679 Woodbine St 0.03mi 3/1.0 850 (0%) 6mo $90,000 $106 94
17630 Brady 0.48mi 3/1.0 916 (+8%) 1mo $164,000 $179 64
18680 Five Points St 0.58mi 2/1.5 (-1) 837 (-2%) 1mo $95,000 $114 63
18671 Five Points St 0.59mi 2/1.0 (-1) 876 (+3%) 2mo $72,000 $82 60
18293 Codding St 0.42mi 3/1.0 962 (+13%) 1mo $30,000 $31 57
16865 Five Points St 0.70mi 2/1.0 (-1) 850 (0%) 7mo $140,000 $165 57
17324 Salem St 0.41mi 2/1.0 (-1) 954 (+12%) 2mo $74,900 $79 54
16618 Salem St 0.74mi 2/1.0 (-1) 833 (-2%) 4mo $47,500 $57 53
23450 Margareta St 0.53mi 3/1.0 957 (+13%) 4mo $45,000 $47 52
17770 Redfern St 0.74mi 3/1.0 800 (-6%) 6mo $45,000 $56 50
16841 Winston St 0.63mi 3/1.0 954 (+12%) 4mo $95,500 $100 47

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
24.8%
Equity multiple
2.10×
Total profit
$21,262
Equity at exit
$10,288
10-year hold
IRR
36.0%
Equity multiple
5.27×
Total profit
$82,582
Equity at exit
$5,966

Cash invested: $19,320 (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
309
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$1,277 high interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$216 /mo · $2,592/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$268
Net cashflow
$402

Break-even live

Break-even rent $768
Max offer price $69,000
Occupancy floor 64%

Sensitivity live

Price -10% $441 -5% $421 +0% $402 +5% $382 +10% $363
Rent -10% $301 -5% $351 +0% $402 +5% $452 +10% $503
Rate -1.0pp $437 -0.5pp $419 base $402 +0.5pp $384 +1.0pp $366

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
$17,250
Closing costs
$2,070
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 39 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18302 Wormer St Detroit, MI 3.0 1.0 1046 $1,475 $1.41 45d 1 0.16mi
17324 Salem St Detroit, MI 2.0 1.0 989 $1,200 $1.21 26d 1 0.41mi
18732 Salem Unit 2 Detroit, MI 2.0 1.0 925 $1,050 $1.14 14d 1 0.52mi
24224 W 7 Mile Rd Detroit, MI 1.0–2.0 1.0 600 $875 $1.46 45d 3 0.55mi
16800 Wormer St Detroit, MI 3.0 1.0 912 $1,250 $1.37 19d 1 0.61mi
16800 Telegraph Rd Detroit, MI 2.0 1.0 775 $875 $1.13 45d 1 0.62mi
19250 Telegraph Rd Unit O7 Detroit, MI 2.0 1.0 820 $975 $1.19 26d 1 0.68mi
19248 Telegraph Rd Unit P7 Detroit, MI 2.0 1.0 820 $975 $1.19 26d 1 0.69mi
19264 Telegraph Rd Unit G7 Detroit, MI 2.0 1.0 820 $975 $1.19 45d 1 0.71mi
19276 Telegraph Rd Detroit, MI 2.0 1.0 820 $975 $1.19 45d 1 0.71mi
16581 Wormer St Detroit, MI 2.0 1.0 720 $1,100 $1.53 45d 1 0.71mi
19301 Shiawassee Dr Detroit, MI 1.0–2.0 1.0 740 $1,150 $1.55 45d 2 0.82mi
16207 Woodbine St Detroit, MI 3.0 1.0 1000 $1,294 $1.29 6d 1 0.84mi
22570 Seven Mile W Detroit, MI 2.0 1.0 890 $875 $0.98 45d 1 0.89mi
16131 Dale St Detroit, MI 3.0 1.0 1100 $1,500 $1.36 19d 1 0.92mi
25822 W 6 Mile Rd Redford Township, MI 2.0 2.0 1100 $1,100 $1.00 26d 1 1.03mi
19800 Telegraph Rd Detroit, MI 2.0 1.0 855 $1,020 $1.19 45d 1 1.03mi
22649 Frisbee St Detroit, MI 3.0 1.0 1100 $1,495 $1.36 45d 1 1.14mi
19800 Berg Rd Detroit, MI 3.0 1.0 1000 $1,550 $1.55 18d 1 1.15mi
21451 Glenco St Detroit, MI 3.0 1.0 1026 $1,400 $1.36 18d 1 1.26mi
21455 Pickford St Detroit, MI 2.0 1.0 1000 $1,275 $1.27 45d 1 1.28mi
15490 Dixie Redford, MI 3.0 1.0 912 $1,600 $1.75 6d 1 1.28mi
15847 Chatham St Detroit, MI 3.0 1.0 909 $1,325 $1.46 6d 1 1.28mi
21440 Bennett St Detroit, MI 3.0 1.0 1037 $1,394 $1.34 18d 1 1.28mi
21434 Karl St Detroit, MI 2.0 1.0 1000 $1,350 $1.35 45d 1 1.29mi
16700 Lahser Rd Apt 18 Detroit, MI 2.0 1.0 750 $900 $1.20 45d 1 1.30mi
20083 Salem St Detroit, MI 3.0 1.0 969 $1,050 $1.08 6d 1 1.30mi
20083 Salem St Detroit, MI 3.0 1.0 969 $1,050 $1.08 12d 1 1.30mi
18025 Bentler St Detroit, MI 3.0 1.0 728 $1,250 $1.72 26d 1 1.31mi
20410 Five Points St Redford, MI 3.0 1.0 950 $1,600 $1.68 6d 1 1.37mi
17270 Bentler St Detroit, MI 2.0 1.0 650 $850 $1.31 45d 1 1.37mi
17274 Bentler St #46 Detroit, MI 2.0 1.0 700 $850 $1.21 18d 1 1.37mi
22238 Pembroke Ave Detroit, MI 3.0 1.5 1100 $1,500 $1.36 45d 1 1.38mi
17274 Bentler St Detroit, MI 2.0 1.0 700 $838 $1.20 26d 2 1.39mi
17274 Bentler St Detroit, MI 2.0 1.0 700 $850 $1.21 45d 2 1.39mi
17721 Westbrook St Detroit, MI 4.0 1.0 1040 $1,125 $1.08 26d 1 1.41mi
26539 Clarita Redford, MI 3.0 1.5 931 $1,875 $2.01 26d 1 1.44mi
19928 Houghton St Detroit, MI 3.0 1.0 880 $1,495 $1.70 12d 1 1.45mi
23411 W Eight Mile Rd Detroit, MI 1.0–2.0 1.0 742 $1,000 $1.35 45d 1 1.50mi

Listing history 50 events

  1. 2026-04-13
    status Pending 170-char remark
    Show marketing remark (170 chars)

    Excellent opportunity to purchase a home in Detroit's west side. Put a little work into this property and it will be a great buy for either investors or homeowners alike.

  2. 2026-04-13
    status Pending 170-char remark
    Show marketing remark (170 chars)

    Excellent opportunity to purchase a home in Detroit's west side. Put a little work into this property and it will be a great buy for either investors or homeowners alike.

  3. 2026-04-11
    historical Accepting Backup Offers 170-char remark
    Show marketing remark (170 chars)

    Excellent opportunity to purchase a home in Detroit's west side. Put a little work into this property and it will be a great buy for either investors or homeowners alike.

  4. 2026-04-11
    historical Active Under Contract 170-char remark
    Show marketing remark (170 chars)

    Excellent opportunity to purchase a home in Detroit's west side. Put a little work into this property and it will be a great buy for either investors or homeowners alike.

  5. 2026-04-08
    listed $69,000 Active 170-char remark
    Show marketing remark (170 chars)

    Excellent opportunity to purchase a home in Detroit's west side. Put a little work into this property and it will be a great buy for either investors or homeowners alike.

  6. 2026-04-07
    listed $69,000 Active 170-char remark
    Show marketing remark (170 chars)

    Excellent opportunity to purchase a home in Detroit's west side. Put a little work into this property and it will be a great buy for either investors or homeowners alike.

  7. 2025-08-13
    historical Accepting Backup Offers
  8. 2025-08-13
    historical Active Under Contract
  9. 2025-08-13
    historical
  10. 2025-08-01
    price $69,000
  11. 2025-07-31
    price $69,000
  12. 2025-07-09
    listed $79,000 Active
  13. 2025-07-09
    listed $79,000 Active
  14. 2024-12-17
    historical
  15. 2024-12-16
    historical
  16. 2024-08-27
    price $90,000
  17. 2024-08-26
    price $90,000
  18. 2024-08-26
    price $90,000
  19. 2024-05-16
    listed $99,000 Active
  20. 2024-05-16
    listed $99,000 Active
  21. 2024-01-24
    soldstatus $75,000
  22. 2023-08-18
    historical
  23. 2023-08-18
    historical
  24. 2023-08-05
    listed $65,000 Active
  25. 2023-08-05
    listed $65,000 Active
  26. 2023-07-07
    historical
  27. 2023-07-03
    historical
  28. 2020-05-12
    soldstatus $50,000
  29. 2020-05-07
    soldstatus $50,000
  30. 2020-04-10
    soldstatus $50,000 Sold
  31. 2020-04-10
    soldstatus $50,000 Closed
  32. 2020-03-03
    status Pending
  33. 2020-03-03
    status Pending
  34. 2020-01-28
    listed $60,000 Active
  35. 2020-01-28
    listed $60,000 Active
  36. 2017-12-27
    soldstatus $32,000 Sold
  37. 2017-12-27
    soldstatus $32,000 Closed
  38. 2017-12-18
    status Pending
  39. 2017-12-18
    listed $32,000 Active
  40. 2017-12-18
    listed $32,000
  41. 2017-12-18
    historical
  42. 2016-04-04
    soldstatus $46,500
  43. 2013-01-08
    soldstatus $15,000
  44. 2013-01-08
    soldstatus $15,000
  45. 2012-11-02
    historical
  46. 2012-08-15
    listed $17,500
  47. 2012-08-15
    listed $17,500
  48. 2012-06-14
    historical
  49. 2012-06-14
    historical
  50. 2007-09-18
    listed $30,000

ⓘ 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
$2,592 · $216/mo
Projected year-2 tax
$2,592 · $216/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 (shaded) · 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
$15,319
− Mortgage interest
−$3,865
− Property taxes
−$2,592
− Insurance
−$345
− Repairs & maintenance
−$1,225
− Management
−$1,225
− Depreciation
−$2,007
Taxable income
$4,059
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$974
After-tax cash flow
$3,849/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

+130.0% since first listed
51 events — show timeline
  • 2026-04-13 Pending REALCOMP
  • 2026-04-13 Pending MiRealSource-MiMLS
  • 2026-04-11 Contingent MiRealSource-MiMLS
  • 2026-04-11 Contingent REALCOMP
  • 2026-04-08 Listed $69,000 REALCOMP
  • 2026-04-07 Listed $69,000 MiRealSource-MiMLS
  • 2025-08-13 Contingent MiRealSource-MiMLS
  • 2025-08-13 Contingent REALCOMP
  • 2025-08-13 Listing Removed MiRealSource-MiMLS
  • 2025-08-01 Price Changed $69,000 MiRealSource-MiMLS
  • 2025-07-31 Price Changed $69,000 REALCOMP
  • 2025-07-09 Listed $79,000 REALCOMP
  • 2025-07-09 Listed $79,000 MiRealSource-MiMLS
  • 2024-12-17 Listing Removed MiRealSource-MiMLS
  • 2024-12-16 Listing Removed REALCOMP
  • 2024-08-27 Price Changed $90,000 MiRealSource-MiMLS
  • 2024-08-26 Price Changed $90,000 REALCOMP
  • 2024-08-26 Price Changed $90,000 SW Michigan MLS
  • 2024-05-16 Listed $99,000 MiRealSource-MiMLS
  • 2024-05-16 Listed $99,000 REALCOMP
  • 2024-01-24 Sold (Public Records) $75,000 Public Records
  • 2023-08-18 Listing Removed MiRealSource-MiMLS
  • 2023-08-18 Listing Removed REALCOMP
  • 2023-08-05 Listed $65,000 MiRealSource-MiMLS
  • 2023-08-05 Listed $65,000 REALCOMP
  • 2023-07-07 Rental Removed APPFOLIO
  • 2023-07-03 Rental Removed REALSOURCE
  • 2020-05-12 Sold (Public Records) $50,000 Public Records
  • 2020-05-07 Sold (Public Records) $50,000 Public Records
  • 2020-04-10 Sold (MLS) $50,000 MiRealSource-MiMLS
  • 2020-04-10 Sold (MLS) $50,000 REALCOMP
  • 2020-03-03 Pending MiRealSource-MiMLS
  • 2020-03-03 Pending REALCOMP
  • 2020-01-28 Listed $60,000 MiRealSource-MiMLS
  • 2020-01-28 Listed $60,000 REALCOMP
  • 2017-12-27 Sold (MLS) $32,000 MiRealSource-MiMLS
  • 2017-12-27 Sold (MLS) $32,000 REALCOMP
  • 2017-12-18 Pending REALCOMP
  • 2017-12-18 Listing Removed MiRealSource-MiMLS
  • 2017-12-18 Listed $32,000 MiRealSource-MiMLS
  • 2017-12-18 Listed $32,000 REALCOMP
  • 2016-04-04 Sold (Public Records) $46,500 Public Records
  • 2013-01-08 Sold (MLS) $15,000 REALCOMP
  • 2013-01-08 Sold (MLS) $15,000 MiRealSource-MiMLS
  • 2012-11-02 Listing Removed MiRealSource-MiMLS
  • 2012-08-15 Listed $17,500 REALCOMP
  • 2012-08-15 Listed $17,500 MiRealSource-MiMLS
  • 2012-06-14 Listing Removed REALCOMP
  • 2012-06-14 Listing Removed MiRealSource-MiMLS
  • 2007-09-18 Listed $30,000 REALCOMP
  • 2007-09-18 Listed $30,000 MiRealSource-MiMLS

Property tax history

+6.3%/yr

Latest (2025): $2,592 · -40.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…