CashFlowRE
Sign in Sign up
8072 Senator St
C+ Composite 62.75
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 +22.4/30.0
  • Appreciation +10.0/10.0
  • DSCR +7.2/10.0
  • 1% rule +6.7/10.0
  • ARV discount +6.5/15.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0

$129,900

8072 Senator St · Detroit, MI 48209
4 bd · 1.0 ba · 1,214 sqft · SingleFamily public records · 6 Days on market
Built 1916 3,049 sqft lot $107/sqft · at area comps Est $127k · at est.

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

Listing remarks MLS

Welcome to 8072 Senator Street, a spacious and well-located home in the heart of Southwest Detroit. This property features 4 bedrooms and 1.5 bathrooms, offering plenty of space for families or investors seeking strong rental potential. Conveniently situated within walking distance to Bennett Elementary School, this home is ideal for those looking for easy access to nearby education and community amenities. You'll also enjoy being close to a wide variety of local shops, restaurants, parks, and essential services. With quick access to major freeways, commuting throughout the city and surrounding areas is simple and efficient. A great opportunity in a well-established neighborhood, don't miss your chance to make this versatile property your next home or investment.

Key facts

  • Close to parks
  • Close to restaurants
  • Close to local shops

Tags

CLOSE TO LOCAL SHOPSCLOSE TO RESTAURANTSCLOSE TO PARKSQUICK ACCESS TO MAJOR FREEWAYSWELL ESTABLISHED NEIGHBORHOOD

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water available; Public sewer available
  • Home design: Single-family residence; Two levels; Ground-level entry with steps; Vinyl siding
  • Construction: Brick/mortar foundation
  • Exterior features: Paved road access; Lot approximately 0.07 acres (30 x 100)

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Unfinished basement; Total of 4 rooms

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 $130k.

Deal economics

  • At list price, monthly cash flow is $217 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).

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: 69 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 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).
  • This rent runs 42% of the median local income ($43k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $14k of equity ($898 loan paydown + $13k appreciation (10.0% local appreciation)).
  • Wayne County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 3y 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: built in 1916 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $129,900

Questions for the listing agent

  1. Built in 1916 — 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
1.17%
Cap rate
8.29%
Cash-on-cash
7.15%
DSCR
1.32
GRM
7.1

CMA / ARV

ARV (median comp)
$127,026
List price
$129,900
Delta
2.26%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8072 Senator St 0.00mi 4/1.5 1,214 (0%) 1mo $133,000 $110 97
8080 Gartner St 0.11mi 3/1.0 (-1) 1,200 (-1%) 3mo $165,000 $138 86
1976 Cabot St 0.28mi 4/3.0 1,213 (-0%) 5mo $160,000 $132 74
2321 Casper St 0.20mi 4/1.0 1,144 (-6%) 20mo $110,000 $96 64
9113 Avis St 0.50mi 3/1.5 (-1) 1,232 (+2%) 12mo $160,000 $130 57
8792 Chamberlain St 0.60mi 3/1.5 (-1) 1,224 (+1%) 8mo $110,000 $90 56
2713 Casper St 0.45mi 3/1.0 (-1) 1,100 (-9%) 9mo $125,000 $114 51
7332 Navy St 0.29mi 3/1.0 (-1) 1,380 (+14%) 10mo $83,000 $60 51

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
29.5%
Equity multiple
3.33×
Total profit
$84,624
Equity at exit
$117,024
10-year hold
IRR
25.6%
Equity multiple
7.56×
Total profit
$238,505
Equity at exit
$252,367

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 48209

Home prices YoY
21.8%
Active inventory
69
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,522 medium interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$250 /mo · $3,005/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$320
Net cashflow
$217

Break-even live

Break-even rent $1,248
Max offer price $129,900
Occupancy floor 81%

Sensitivity live

Price -10% $290 -5% $253 +0% $217 +5% $180 +10% $143
Rent -10% $96 -5% $157 +0% $217 +5% $277 +10% $337
Rate -1.0pp $282 -0.5pp $250 base $217 +0.5pp $183 +1.0pp $149

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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2488 Woodmere St Detroit, MI 3.0 1.0 1000 $1,453 $1.45 6d 1 0.39mi
1434 Campbell St Detroit, MI 3.0 1.0 1150 $1,750 $1.52 25d 1 1.40mi
5421 Toledo St Detroit, MI 4.0 2.0 1493 $1,500 $1.00 0d 1 1.48mi

Listing history 13 events

  1. 2026-05-12
    status Pending 773-char remark
    Show marketing remark (773 chars)

    Welcome to 8072 Senator Street, a spacious and well-located home in the heart of Southwest Detroit. This property features 4 bedrooms and 1.5 bathrooms, offering plenty of space for families or investors seeking strong rental potential. Conveniently situated within walking distance to Bennett Elementary School, this home is ideal for those looking for easy access to nearby education and community amenities. You'll also enjoy being close to a wide variety of local shops, restaurants, parks, and essential services. With quick access to major freeways, commuting throughout the city and surrounding areas is simple and efficient. A great opportunity in a well-established neighborhood, don't miss your chance to make this versatile property your next home or investment.

  2. 2026-05-12
    status Pending 785-char remark
    Show marketing remark (773 chars)

    Welcome to 8072 Senator Street, a spacious and well-located home in the heart of Southwest Detroit. This property features 4 bedrooms and 1.5 bathrooms, offering plenty of space for families or investors seeking strong rental potential. Conveniently situated within walking distance to Bennett Elementary School, this home is ideal for those looking for easy access to nearby education and community amenities. You'll also enjoy being close to a wide variety of local shops, restaurants, parks, and essential services. With quick access to major freeways, commuting throughout the city and surrounding areas is simple and efficient. A great opportunity in a well-established neighborhood, don't miss your chance to make this versatile property your next home or investment.

  3. 2026-05-06
    listed $129,900 Active 785-char remark
    Show marketing remark (773 chars)

    Welcome to 8072 Senator Street, a spacious and well-located home in the heart of Southwest Detroit. This property features 4 bedrooms and 1.5 bathrooms, offering plenty of space for families or investors seeking strong rental potential. Conveniently situated within walking distance to Bennett Elementary School, this home is ideal for those looking for easy access to nearby education and community amenities. You'll also enjoy being close to a wide variety of local shops, restaurants, parks, and essential services. With quick access to major freeways, commuting throughout the city and surrounding areas is simple and efficient. A great opportunity in a well-established neighborhood, don't miss your chance to make this versatile property your next home or investment.

  4. 2026-05-06
    listed $129,900 Active 773-char remark
    Show marketing remark (773 chars)

    Welcome to 8072 Senator Street, a spacious and well-located home in the heart of Southwest Detroit. This property features 4 bedrooms and 1.5 bathrooms, offering plenty of space for families or investors seeking strong rental potential. Conveniently situated within walking distance to Bennett Elementary School, this home is ideal for those looking for easy access to nearby education and community amenities. You'll also enjoy being close to a wide variety of local shops, restaurants, parks, and essential services. With quick access to major freeways, commuting throughout the city and surrounding areas is simple and efficient. A great opportunity in a well-established neighborhood, don't miss your chance to make this versatile property your next home or investment.

  5. 2023-11-04
    historical $1,550
  6. 2023-10-20
    listed $1,550
  7. 2023-08-24
    status Pending
    Show marketing remark (4 chars)

    LSSD

  8. 2023-08-24
    soldstatus $47,000 Sold
    Show marketing remark (4 chars)

    LSSD

  9. 2023-08-24
    listed $47,000 Active
    Show marketing remark (4 chars)

    LSSD

  10. 2023-08-24
    historical
    Show marketing remark (4 chars)

    LSSD

  11. 2023-08-24
    soldstatus $47,000 Closed
    Show marketing remark (4 chars)

    LSSD

  12. 2023-08-24
    listed $47,000
    Show marketing remark (4 chars)

    LSSD

  13. 1996-08-27
    soldstatus $15,000

ⓘ 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
$3,005 · $250/mo
Projected year-2 tax
$3,005 · $250/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 ≥95°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 8 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
$18,265
− Mortgage interest
−$7,276
− Property taxes
−$3,005
− Insurance
−$650
− Repairs & maintenance
−$1,461
− Management
−$1,461
− Depreciation
−$3,779
Taxable income
$632
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$152
After-tax cash flow
$2,448/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)
27,184
Household income
$43,161
Rent vs Own
38.8% rent · 61.2% own
Severe rent burden
831.0

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 Hispanic (76%)
Race & ethnicity
Hispanic / Latino 76% White 17% Two or more races 14% Black 6% Native American 2%
Hispanic origin (detail)
Mexican 58% Puerto Rican 7% Cuban 1%
Common ancestry
Romanian 2% Lithuanian 0%
Foreign-born
26% · Canada
Languages at home
38% English-only · Spanish 62%

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
▲ 73.77%
Current HPI
412.9753
Rent YoY
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

+786.7% since first listed
15 events — show timeline
  • 2026-05-21 Sold (MLS) $133,000 MiRealSource-MiMLS
  • 2026-05-21 Sold (MLS) $133,000 REALCOMP
  • 2026-05-12 Pending MiRealSource-MiMLS
  • 2026-05-12 Pending REALCOMP
  • 2026-05-06 Listed $129,900 REALCOMP
  • 2026-05-06 Listed $129,900 MiRealSource-MiMLS
  • 2023-11-04 Rental Removed $1,550 BUILDIUM
  • 2023-10-20 Listed for Rent $1,550 BUILDIUM
  • 2023-08-24 Pending REALCOMP
  • 2023-08-24 Listing Removed MiRealSource-MiMLS
  • 2023-08-24 Listed $47,000 MiRealSource-MiMLS
  • 2023-08-24 Listed $47,000 REALCOMP
  • 2023-08-24 Sold (MLS) $47,000 MiRealSource-MiMLS
  • 2023-08-24 Sold (MLS) $47,000 REALCOMP
  • 1996-08-27 Sold (Public Records) $15,000 Public Records

Property tax history

+8.5%/yr

Latest (2025): $3,005 · -1.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…