CashFlowRE
Sign in Sign up
15478 Lola Dr
C Composite 56.35
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 +28.0/30.0
  • DSCR +9.9/10.0
  • 1% rule +7.5/10.0
  • Livability +3.7/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.4/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$139,900

15478 Lola Dr · Detroit, MI 48239
4 bd · 1.0 ba · 884 sqft · SingleFamily public records · 3 Days on market
Built 1930 4,356 sqft lot Est $110k · 27% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* Panoramic view of park and valley directly accross street * Completely renovoated home in move-in condition * Double lot * All mechanicals new or less than 5 years old * Brand new flooring through-out * Entire house just painted * 2nd floor taken down to studs, new walls, ceiling and insulation * Bathroom taken down to studs , new tub, vanity and toilet, new ceramic floor and new ceramic tub surround * New interior doors * Sparkling clean * Oversized mechanics dream garage * Brand new roof on garage * Huge yard with deck * Taxes are currently non-homestead * Agent has interest in home *

Key facts

  • Panoramic view
  • New walls
  • New bathroom

Tags

PANORAMIC VIEWDOUBLE LOTNEW MECHANICALSNEW FLOORINGNEW WALLSNEW BATHROOM

Property features AI

Finance

  • Other: Directions: Off Beech on Lola or off 5 Mile on Lola; Subdivision: B E Taylor Brightmoor Mercier Sub; Cross street: 5 Mile and Beech; Listing broker: RE/MAX Classic

Exterior

  • Parking: Detached garage with approximately 2.5 car capacity; Driveway; Garage door opener; Oversized garage with workshop area
  • Utilities: Public water; Public sewer; Electric service with circuit breakers and 220V
  • Home design: Single-family residence; One and one-half stories; Ground-level entry with steps; Vinyl siding
  • Construction: Vinyl siding exterior; Block foundation
  • Exterior features: Fenced yard; Paved road access; Lot measures approximately 70 x 119.5 (0.1 acre)

Interior

  • Kitchen: Free-standing electric range; Free-standing refrigerator; Microwave; Dishwasher not listed
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: 7 total rooms; Unfinished basement; Gas water heater; Microwave
  • Laundry & utility: Washer hookup; Dryer (gas dryer hookup available); Washer included; Dryer included

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 4-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $436 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).

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.
  • Redford Union Schools District No. 1 (suburban): math 8% / reading 23% proficiency, ranked #489 of 540 in MI (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.2%/yr); 188 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $967 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 + 3.2% rent growth), your $39k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 12 sale attempts since 22y 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 $34k; list at $140k implies a 308% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $139,900

Questions for the listing agent

  1. Built in 1930 — 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
1.25%
Cap rate
10.04%
Cash-on-cash
13.37%
DSCR
1.59
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$110,500
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15490 Dixie 0.14mi 3/1.0 (-1) 912 (+3%) 2mo $135,000 $148 82
15491 Leona Dr 0.04mi 3/1.0 (-1) 912 (+3%) 11mo $86,000 $94 79
15512 Dixie 0.13mi 3/1.0 (-1) 924 (+4%) 4mo $130,000 $141 78
15332 Leona 0.18mi 3/1.0 (-1) 912 (+3%) 8mo $160,000 $175 75
15907 Knight 0.20mi 3/1.0 (-1) 840 (-5%) 10mo $87,500 $104 69
16230 Winston St 0.46mi 3/1.0 (-1) 917 (+4%) 1mo $80,000 $87 67
16131 Lenore 0.44mi 3/1.0 (-1) 864 (-2%) 10mo $69,900 $81 63
15407 Chelsea 0.44mi 3/1.0 (-1) 960 (+9%) 5mo $147,500 $154 56
25373 Ivanhoe Ave 0.57mi 3/1.5 (-1) 946 (+7%) 0mo $180,250 $191 54
15893 Lenore Ave 0.40mi 3/1.0 (-1) 960 (+9%) 9mo $120,000 $125 54
16841 Winston St 0.69mi 3/1.0 (-1) 954 (+8%) 4mo $95,500 $100 46
16531 Winston St 0.52mi 3/1.0 (-1) 1,013 (+15%) 7mo $45,000 $44 41

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 · 3.25% rent growth · sell at horizon

5-year hold
IRR
3.7%
Equity multiple
1.14×
Total profit
$5,573
Equity at exit
$20,860
10-year hold
IRR
13.4%
Equity multiple
2.09×
Total profit
$42,509
Equity at exit
$12,096

Cash invested: $39,172 (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 48239

Rents YoY
3.2%
Active inventory
188
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,750 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$154 /mo · $1,850/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$436

Break-even live

Break-even rent $1,198
Max offer price $139,900
Occupancy floor 70%

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
$34,975
Closing costs
$4,197
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
15490 Dixie Redford, MI 3.0 1.0 912 $1,600 $1.75 5d 1 0.13mi
15195 Aubrey Redford, MI 3.0 1.0 769 $1,395 $1.81 17d 1 0.40mi
16207 Woodbine St Detroit, MI 3.0 1.0 1000 $1,294 $1.29 5d 1 0.56mi
16131 Dale St Detroit, MI 3.0 1.0 1100 $1,500 $1.36 18d 1 0.62mi
16800 Wormer St Detroit, MI 3.0 1.0 912 $1,250 $1.37 18d 1 0.72mi
15847 Chatham St Detroit, MI 3.0 1.0 909 $1,325 $1.46 5d 1 1.17mi
14280 Bramell St Detroit, MI 3.0 1.0 1100 $1,500 $1.36 17d 1 1.37mi
18302 Wormer St Detroit, MI 3.0 1.0 1046 $1,475 $1.41 44d 1 1.43mi

Listing history 32 events

  1. 2026-05-01
    status Pending 609-char remark
    Show marketing remark (609 chars)

    * Panoramic view of park and valley directly accross street * Completely renovoated home in move-in condition * Double lot * All mechanicals new or less than 5 years old * Brand new flooring through-out * Entire house just painted * 2nd floor taken down to studs, new walls, ceiling and insulation * Bathroom taken down to studs , new tub, vanity and toilet, new ceramic floor and new ceramic tub surround * New interior doors * Sparkling clean * Oversized mechanics dream garage * Brand new roof on garage * Huge yard with deck * Taxes are currently non-homestead * Agent has interest in home *

  2. 2026-05-01
    status Pending
    Show marketing remark (609 chars)

    * Panoramic view of park and valley directly accross street * Completely renovoated home in move-in condition * Double lot * All mechanicals new or less than 5 years old * Brand new flooring through-out * Entire house just painted * 2nd floor taken down to studs, new walls, ceiling and insulation * Bathroom taken down to studs , new tub, vanity and toilet, new ceramic floor and new ceramic tub surround * New interior doors * Sparkling clean * Oversized mechanics dream garage * Brand new roof on garage * Huge yard with deck * Taxes are currently non-homestead * Agent has interest in home *

  3. 2026-04-27
    listed $139,900 Active 609-char remark
    Show marketing remark (609 chars)

    * Panoramic view of park and valley directly accross street * Completely renovoated home in move-in condition * Double lot * All mechanicals new or less than 5 years old * Brand new flooring through-out * Entire house just painted * 2nd floor taken down to studs, new walls, ceiling and insulation * Bathroom taken down to studs , new tub, vanity and toilet, new ceramic floor and new ceramic tub surround * New interior doors * Sparkling clean * Oversized mechanics dream garage * Brand new roof on garage * Huge yard with deck * Taxes are currently non-homestead * Agent has interest in home *

  4. 2026-04-27
    listed $139,900 Active
    Show marketing remark (609 chars)

    * Panoramic view of park and valley directly accross street * Completely renovoated home in move-in condition * Double lot * All mechanicals new or less than 5 years old * Brand new flooring through-out * Entire house just painted * 2nd floor taken down to studs, new walls, ceiling and insulation * Bathroom taken down to studs , new tub, vanity and toilet, new ceramic floor and new ceramic tub surround * New interior doors * Sparkling clean * Oversized mechanics dream garage * Brand new roof on garage * Huge yard with deck * Taxes are currently non-homestead * Agent has interest in home *

  5. 2025-12-31
    historical
  6. 2025-10-27
    price $139,900
  7. 2025-10-26
    price $139,900
  8. 2025-09-12
    price $149,900
  9. 2025-09-12
    price $149,900
  10. 2025-08-28
    status Active
  11. 2025-08-28
    status Active
  12. 2025-08-23
    historical Accepting Backup Offers
  13. 2025-08-23
    historical Active Under Contract
  14. 2025-08-08
    listed $160,000 Active
  15. 2025-08-08
    listed $160,000 Active
  16. 2019-10-29
    soldstatus $34,250 Sold
  17. 2019-10-29
    soldstatus $34,250 Closed
  18. 2019-10-20
    status Pending
  19. 2019-10-20
    status Pending
  20. 2019-10-16
    listed $35,000 Active
  21. 2019-10-16
    listed $35,000 Active
  22. 2008-12-30
    soldstatus $31,000
  23. 2008-09-05
    listed $31,000
  24. 2007-05-08
    historical
  25. 2007-05-03
    listed $99,900
  26. 2005-02-07
    soldstatus $100,000
  27. 2004-09-09
    soldstatus $99,900
  28. 2004-07-26
    listed $99,900
  29. 2004-07-26
    historical
  30. 2004-06-25
    listed $104,900
  31. 2000-10-20
    soldstatus $88,000
  32. 1995-08-09
    soldstatus $55,000

ⓘ 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
$1,850 · $154/mo
Projected year-2 tax
$2,002 · $167/mo
Expected delta
+$152/yr (+$13/mo · 8.2%)

ⓘ 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 ≥98°F today · 14 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
$20,999
− Mortgage interest
−$7,837
− Property taxes
−$1,850
− Insurance
−$700
− Repairs & maintenance
−$1,680
− Management
−$1,680
− Depreciation
−$4,070
Taxable income
$3,183
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$764
After-tax cash flow
$4,472/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
Redford Union Schools District No. 1
NCES district ID
2629460
Math proficiency
8% ▼ -6.00%
Reading proficiency
23% ▬ 0.00%
Median HH income
$49,778
Composite
14.1/100
National rank
#9460
State rank
#489 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

County
Wayne County · 1,562,939 people
City population
36,976
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
36,976
Household income
$71,151
Rent vs Own
21.1% rent · 78.9% own
Severe rent burden
1052.0

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
Majority Black (58%)
Race & ethnicity
Black 58% White 34% Hispanic / Latino 4% Two or more races 4%
Common ancestry
Romanian 7% Slovak 2% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1% Arabic 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
▼ -202.97%
Current HPI
236.1136
Rent YoY
▲ 3.25%
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

+154.4% since first listed
32 events — show timeline
  • 2026-05-01 Pending MiRealSource-MiMLS
  • 2026-05-01 Pending REALCOMP
  • 2026-04-27 Listed $139,900 REALCOMP
  • 2026-04-27 Listed $139,900 MiRealSource-MiMLS
  • 2025-12-31 Listing Removed MiRealSource-MiMLS
  • 2025-10-27 Price Changed $139,900 MiRealSource-MiMLS
  • 2025-10-26 Price Changed $139,900 REALCOMP
  • 2025-09-12 Price Changed $149,900 MiRealSource-MiMLS
  • 2025-09-12 Price Changed $149,900 REALCOMP
  • 2025-08-28 Relisted MiRealSource-MiMLS
  • 2025-08-28 Relisted REALCOMP
  • 2025-08-23 Contingent MiRealSource-MiMLS
  • 2025-08-23 Contingent REALCOMP
  • 2025-08-08 Listed $160,000 REALCOMP
  • 2025-08-08 Listed $160,000 MiRealSource-MiMLS
  • 2019-10-29 Sold (MLS) $34,250 MiRealSource-MiMLS
  • 2019-10-29 Sold (MLS) $34,250 REALCOMP
  • 2019-10-20 Pending MiRealSource-MiMLS
  • 2019-10-20 Pending REALCOMP
  • 2019-10-16 Listed $35,000 MiRealSource-MiMLS
  • 2019-10-16 Listed $35,000 REALCOMP
  • 2008-12-30 Sold (MLS) $31,000 REALCOMP
  • 2008-09-05 Listed $31,000 REALCOMP
  • 2007-05-08 Listing Removed REALCOMP
  • 2007-05-03 Listed $99,900 REALCOMP
  • 2005-02-07 Sold (Public Records) $100,000 Public Records
  • 2004-09-09 Sold (MLS) $99,900 REALCOMP
  • 2004-07-26 Listing Removed REALCOMP
  • 2004-07-26 Listed $99,900 REALCOMP
  • 2004-06-25 Listed $104,900 REALCOMP
  • 2000-10-20 Sold (Public Records) $88,000 Public Records
  • 1995-08-09 Sold (Public Records) $55,000 Public Records

Property tax history

+0.5%/yr

Latest (2025): $1,850 · -46.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…