CashFlowRE
Sign in Sign up
20144 Stoepel St
B Composite 74.27
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 +13.5/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$84,900

20144 Stoepel St · Detroit, MI 48221
3 bd · 1.0 ba · 848 sqft · SingleFamily public records · 153 Days on market
Built 1939 4,356 sqft lot $100/sqft · 13% below area Est $98k · 13% under

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

Listing remarks MLS

Welcome to this charming vinyl-sided bungalow located in the heart of Detroit’s 48221 area. This well-laid-out home offers 3 spacious bedrooms and 1 full bathroom, making it a great option for homeowners or investors alike. The main level features a bright living area, functional kitchen, and comfortable bedroom layout. Upstairs, you’ll find additional living space perfect for a bedroom, office, or flex area. The full basement provides ample storage and potential for future finishing, laundry space, or a workshop. Outside, the durable vinyl exterior offers low-maintenance living. Conveniently located near shopping, dining, schools, and major freeways, this home offers easy access to everything the city has to offer. Whether you’re looking for a primary residence or a solid investment opportunity, this Detroit bungalow has great potential.

Key facts

  • Functional kitchen
  • Easy access
  • Vinyl sided bungalow

Tags

VINYL SIDED BUNGALOWBRIGHT LIVING AREAFUNCTIONAL KITCHENFULL BASEMENTDURABLE VINYL EXTERIOREASY ACCESS

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 $85k.

Deal economics

  • At list price, monthly cash flow is $531 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $75k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.8% 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: 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: Pasteur Elementary School (math 10% / reading 10%, grade F, #1,230 of 1,397 statewide, top 91%, 312 students, 88% FRL); Mumford High School (math 24% / reading 24%, grade F, #481 of 713 statewide, top 81%, 889 students, 86% FRL) — zoned schools at 87% FRL track the district average.
  • Market conditions: Rents rising (+3.4%/yr); 349 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($58k/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 $587 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 + 3.4% rent growth), your $24k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 153 days — a 12% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 19y ago; this cycle's ask has dropped $15k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $73k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $74,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 153 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1939 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.73%
Cap rate
13.80%
Cash-on-cash
26.83%
DSCR
2.19
GRM
4.8

CMA / ARV

ARV (median comp)
$97,842
List price
$84,900
Delta
-13.23%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19928 Santa Barbara Dr 0.36mi 3/1.0 865 (+2%) 1mo $90,000 $104 79
20038 Santa Rosa Dr 0.10mi 3/1.0 927 (+9%) 3mo $103,000 $111 78
20250 Stoepel St 0.10mi 3/1.0 909 (+7%) 7mo $126,000 $139 78
228 Kensington Ave 0.38mi 2/1.0 (-1) 873 (+3%) 8mo $185,000 $212 66
20200 Roselawn St 0.53mi 3/1.0 840 (-1%) 9mo $92,000 $110 66
20233 Roselawn St 0.56mi 2/1.0 (-1) 829 (-2%) 2mo $33,000 $40 63
20000 Prairie St 0.19mi 3/1.0 974 (+15%) 6mo $25,000 $26 61
235 Flowerdale St 0.40mi 3/1.0 968 (+14%) 7mo $172,500 $178 52
670 Pinecrest Dr 0.68mi 2/1.5 (-1) 842 (-1%) 9mo $260,000 $309 52
931 Emwill St 0.74mi 2/1.0 (-1) 900 (+6%) 1mo $285,000 $317 50
630 Stratford Rd 0.63mi 2/1.0 (-1) 742 (-12%) 1mo $210,000 $283 44
20145 Northlawn St 0.62mi 3/1.0 967 (+14%) 5mo $74,900 $77 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 · 3.44% rent growth · sell at horizon

5-year hold
IRR
21.3%
Equity multiple
1.87×
Total profit
$20,795
Equity at exit
$12,659
10-year hold
IRR
29.7%
Equity multiple
3.72×
Total profit
$64,602
Equity at exit
$7,341

Cash invested: $23,772 (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 48221

Rents YoY
3.4%
Active inventory
349
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,471 high interval (Pro) →
Mortgage (P&I)
$445
Tax from tax record
$150 /mo · $1,799/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$309
Net cashflow
$531

Break-even live

Break-even rent $798
Max offer price $84,900
Occupancy floor 59%

Sensitivity live

Price -10% $580 -5% $555 +0% $531 +5% $507 +10% $483
Rent -10% $415 -5% $473 +0% $531 +5% $590 +10% $648
Rate -1.0pp $574 -0.5pp $553 base $531 +0.5pp $509 +1.0pp $487

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
$21,225
Closing costs
$2,547
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
20038 Santa Rosa Dr Detroit, MI 3.0 1.0 927 $1,300 $1.40 19d 1 0.09mi
20129 Stratford Rd Unit 2 Detroit, MI 2.0 1.0 1100 $1,223 $1.11 26d 1 0.32mi
20643 Stratford Rd Unit 1 Detroit, MI 2.0 1.5 1000 $1,250 $1.25 45d 1 0.41mi
20045 Greenlawn St Detroit, MI 3.0 1.0 925 $1,350 $1.46 45d 1 0.49mi
510 Stratford Rd Ferndale, MI 2.0 1.0 965 $1,750 $1.81 45d 1 0.53mi
20110 Northlawn St Detroit, MI 3.0 1.0 1100 $1,350 $1.23 19d 1 0.59mi
578 Kensington Ave Ferndale, MI 2.0 1.0 860 $1,600 $1.86 6d 1 0.59mi
695 Livernois St Unit 2 Ferndale, MI 2.0 1.0 950 $2,350 $2.47 6d 1 0.69mi
19031 Livernois Unit F Detroit, MI 2.0 2.0 1100 $2,135 $1.94 45d 1 0.75mi
353 W Webster St Ferndale, MI 2.0 1.0 900 $1,525 $1.69 18d 1 0.77mi
20009 Wisconsin St Detroit, MI 3.0 1.5 1051 $1,400 $1.33 19d 1 0.79mi
851 Gardendale St Ferndale, MI 2.0 1.0 933 $1,625 $1.74 26d 1 0.83mi
20458 Indiana St Detroit, MI 3.0 1.0 1049 $1,300 $1.24 19d 1 0.83mi
20185 Indiana St Detroit, MI 2.0 1.5 1096 $1,275 $1.16 45d 1 0.84mi
226 Fielding St Ferndale, MI 2.0 1.0 1000 $1,500 $1.50 26d 1 0.91mi
20445 Kentucky St Detroit, MI 3.0 1.0 1046 $1,200 $1.15 26d 1 0.91mi
224 Fielding St Ferndale, MI 2.0 1.0 1000 $1,800 $1.80 26d 1 0.91mi
901 Saint Louis St Unit 901-02 Ferndale, MI 2.0 1.0 800 $1,395 $1.74 26d 1 0.94mi
901 Saint Louis St Ferndale, MI 2.0 1.0 800 $1,395 $1.74 45d 1 0.94mi
20515 Ilene St Detroit, MI 3.0 1.0 891 $1,450 $1.63 45d 1 1.09mi
22111 Woodward Ave Ferndale, MI 2.0 1.0 816 $3,355 $4.11 18d 1 1.09mi
20460 Griggs St Detroit, MI 2.0 1.0 910 $1,100 $1.21 19d 1 1.11mi
21374 Ithaca Ave Ferndale, MI 3.0 1.0 996 $1,775 $1.78 26d 1 1.21mi
1291 W State Fair Ave Detroit, MI 1.0–2.0 1.0 700 $950 $1.36 14d 2 1.25mi
430 W 9 Mile Rd Ferndale, MI 1.0–2.0 2.0 826 $2,827 $3.42 0d 2 1.30mi
20032 Monte Vista St Detroit, MI 3.0 1.0 1000 $1,294 $1.29 22d 1 1.31mi
1260 W Nine Mile Rd Unit 13 Ferndale, MI 2.0 1.0 1000 $1,399 $1.40 16d 1 1.33mi
20429 Monte Vista St Detroit, MI 3.0 1.0 872 $1,300 $1.49 19d 1 1.35mi
19929 Monte Vista St Detroit, MI 3.0 1.0 860 $1,450 $1.69 19d 1 1.35mi
1491 W Nine Mile Rd Unit 9 Ferndale, MI 2.0 1.0 900 $1,350 $1.50 45d 1 1.36mi
20122 Manor St Detroit, MI 3.0 1.0 1028 $1,200 $1.17 45d 1 1.37mi
790 Jewell St Ferndale, MI 2.0 1.0 800 $1,445 $1.81 26d 1 1.38mi
20245 Manor Detroit, MI 3.0 1.0 1018 $1,400 $1.38 4d 1 1.40mi
17551 Santa Rosa Dr Detroit, MI 2.0 1.0 1036 $1,095 $1.06 45d 1 1.41mi
552 E Saratoga St Unit Upper Unit Ferndale, MI 2.0 1.0 700 $1,300 $1.86 26d 1 1.44mi

Listing history 29 events

  1. 2026-06-21
    days on market $84,900 Active 153 DOM
  2. 2026-06-18
    days on market $84,900 Active 150 DOM
  3. 2026-06-17
    days on market $84,900 Active 149 DOM
  4. 2026-06-15
    days on market $84,900 Active 147 DOM
  5. 2026-06-13
    days on market $84,900 Active 145 DOM
  6. 2026-06-13
    days on market $84,900 Active 144 DOM
  7. 2026-06-09
    days on market $84,900 Active 141 DOM
  8. 2026-06-08
    days on market $84,900 Active 140 DOM
  9. 2026-06-07
    days on market $84,900 Active 139 DOM
  10. 2026-06-04
    days on market $84,900 Active 136 DOM
  11. 2026-06-03
    days on market $84,900 Active 135 DOM
  12. 2026-06-01
    days on market $84,900 Active 133 DOM
  13. 2026-05-31
    days on market $84,900 Active 132 DOM
  14. 2026-04-23
    price $84,900 868-char remark
    Show marketing remark (868 chars)

    Welcome to this charming vinyl-sided bungalow located in the heart of Detroit’s 48221 area. This well-laid-out home offers 3 spacious bedrooms and 1 full bathroom, making it a great option for homeowners or investors alike. The main level features a bright living area, functional kitchen, and comfortable bedroom layout. Upstairs, you’ll find additional living space perfect for a bedroom, office, or flex area. The full basement provides ample storage and potential for future finishing, laundry space, or a workshop. Outside, the durable vinyl exterior offers low-maintenance living. Conveniently located near shopping, dining, schools, and major freeways, this home offers easy access to everything the city has to offer. Whether you’re looking for a primary residence or a solid investment opportunity, this Detroit bungalow has great potential.

  15. 2026-04-22
    price $84,900 850-char remark
    Show marketing remark (850 chars)

    Welcome to this charming vinyl-sided bungalow located in the heart of Detroit's 48221 area. This well-laid-out home offers 3 spacious bedrooms and 1 full bathroom, making it a great option for homeowners or investors alike. The main level features a bright living area, functional kitchen, and comfortable bedroom layout. Upstairs, you'll find additional living space perfect for a bedroom, office, or flex area. The full basement provides ample storage and potential for future finishing, laundry space, or a workshop. Outside, the durable vinyl exterior offers low-maintenance living. Conveniently located near shopping, dining, schools, and major freeways, this home offers easy access to everything the city has to offer. Whether you're looking for a primary residence or a solid investment opportunity, this Detroit bungalow has great potential.

  16. 2026-04-16
    price $80,000 868-char remark
    Show marketing remark (868 chars)

    Welcome to this charming vinyl-sided bungalow located in the heart of Detroit’s 48221 area. This well-laid-out home offers 3 spacious bedrooms and 1 full bathroom, making it a great option for homeowners or investors alike. The main level features a bright living area, functional kitchen, and comfortable bedroom layout. Upstairs, you’ll find additional living space perfect for a bedroom, office, or flex area. The full basement provides ample storage and potential for future finishing, laundry space, or a workshop. Outside, the durable vinyl exterior offers low-maintenance living. Conveniently located near shopping, dining, schools, and major freeways, this home offers easy access to everything the city has to offer. Whether you’re looking for a primary residence or a solid investment opportunity, this Detroit bungalow has great potential.

  17. 2026-04-15
    status Active 850-char remark
    Show marketing remark (868 chars)

    Welcome to this charming vinyl-sided bungalow located in the heart of Detroit’s 48221 area. This well-laid-out home offers 3 spacious bedrooms and 1 full bathroom, making it a great option for homeowners or investors alike. The main level features a bright living area, functional kitchen, and comfortable bedroom layout. Upstairs, you’ll find additional living space perfect for a bedroom, office, or flex area. The full basement provides ample storage and potential for future finishing, laundry space, or a workshop. Outside, the durable vinyl exterior offers low-maintenance living. Conveniently located near shopping, dining, schools, and major freeways, this home offers easy access to everything the city has to offer. Whether you’re looking for a primary residence or a solid investment opportunity, this Detroit bungalow has great potential.

  18. 2026-04-15
    price $80,000 850-char remark
    Show marketing remark (868 chars)

    Welcome to this charming vinyl-sided bungalow located in the heart of Detroit’s 48221 area. This well-laid-out home offers 3 spacious bedrooms and 1 full bathroom, making it a great option for homeowners or investors alike. The main level features a bright living area, functional kitchen, and comfortable bedroom layout. Upstairs, you’ll find additional living space perfect for a bedroom, office, or flex area. The full basement provides ample storage and potential for future finishing, laundry space, or a workshop. Outside, the durable vinyl exterior offers low-maintenance living. Conveniently located near shopping, dining, schools, and major freeways, this home offers easy access to everything the city has to offer. Whether you’re looking for a primary residence or a solid investment opportunity, this Detroit bungalow has great potential.

  19. 2026-04-15
    status Active 868-char remark
    Show marketing remark (868 chars)

    Welcome to this charming vinyl-sided bungalow located in the heart of Detroit’s 48221 area. This well-laid-out home offers 3 spacious bedrooms and 1 full bathroom, making it a great option for homeowners or investors alike. The main level features a bright living area, functional kitchen, and comfortable bedroom layout. Upstairs, you’ll find additional living space perfect for a bedroom, office, or flex area. The full basement provides ample storage and potential for future finishing, laundry space, or a workshop. Outside, the durable vinyl exterior offers low-maintenance living. Conveniently located near shopping, dining, schools, and major freeways, this home offers easy access to everything the city has to offer. Whether you’re looking for a primary residence or a solid investment opportunity, this Detroit bungalow has great potential.

  20. 2026-03-22
    historical 868-char remark
    Show marketing remark (850 chars)

    Welcome to this charming vinyl-sided bungalow located in the heart of Detroit's 48221 area. This well-laid-out home offers 3 spacious bedrooms and 1 full bathroom, making it a great option for homeowners or investors alike. The main level features a bright living area, functional kitchen, and comfortable bedroom layout. Upstairs, you'll find additional living space perfect for a bedroom, office, or flex area. The full basement provides ample storage and potential for future finishing, laundry space, or a workshop. Outside, the durable vinyl exterior offers low-maintenance living. Conveniently located near shopping, dining, schools, and major freeways, this home offers easy access to everything the city has to offer. Whether you're looking for a primary residence or a solid investment opportunity, this Detroit bungalow has great potential.

  21. 2026-03-22
    historical 850-char remark
    Show marketing remark (850 chars)

    Welcome to this charming vinyl-sided bungalow located in the heart of Detroit's 48221 area. This well-laid-out home offers 3 spacious bedrooms and 1 full bathroom, making it a great option for homeowners or investors alike. The main level features a bright living area, functional kitchen, and comfortable bedroom layout. Upstairs, you'll find additional living space perfect for a bedroom, office, or flex area. The full basement provides ample storage and potential for future finishing, laundry space, or a workshop. Outside, the durable vinyl exterior offers low-maintenance living. Conveniently located near shopping, dining, schools, and major freeways, this home offers easy access to everything the city has to offer. Whether you're looking for a primary residence or a solid investment opportunity, this Detroit bungalow has great potential.

  22. 2026-01-15
    price $94,900 868-char remark
    Show marketing remark (868 chars)

    Welcome to this charming vinyl-sided bungalow located in the heart of Detroit’s 48221 area. This well-laid-out home offers 3 spacious bedrooms and 1 full bathroom, making it a great option for homeowners or investors alike. The main level features a bright living area, functional kitchen, and comfortable bedroom layout. Upstairs, you’ll find additional living space perfect for a bedroom, office, or flex area. The full basement provides ample storage and potential for future finishing, laundry space, or a workshop. Outside, the durable vinyl exterior offers low-maintenance living. Conveniently located near shopping, dining, schools, and major freeways, this home offers easy access to everything the city has to offer. Whether you’re looking for a primary residence or a solid investment opportunity, this Detroit bungalow has great potential.

  23. 2026-01-14
    price $94,900 850-char remark
    Show marketing remark (850 chars)

    Welcome to this charming vinyl-sided bungalow located in the heart of Detroit's 48221 area. This well-laid-out home offers 3 spacious bedrooms and 1 full bathroom, making it a great option for homeowners or investors alike. The main level features a bright living area, functional kitchen, and comfortable bedroom layout. Upstairs, you'll find additional living space perfect for a bedroom, office, or flex area. The full basement provides ample storage and potential for future finishing, laundry space, or a workshop. Outside, the durable vinyl exterior offers low-maintenance living. Conveniently located near shopping, dining, schools, and major freeways, this home offers easy access to everything the city has to offer. Whether you're looking for a primary residence or a solid investment opportunity, this Detroit bungalow has great potential.

  24. 2025-12-26
    listed $99,900 Active 868-char remark
    Show marketing remark (850 chars)

    Welcome to this charming vinyl-sided bungalow located in the heart of Detroit's 48221 area. This well-laid-out home offers 3 spacious bedrooms and 1 full bathroom, making it a great option for homeowners or investors alike. The main level features a bright living area, functional kitchen, and comfortable bedroom layout. Upstairs, you'll find additional living space perfect for a bedroom, office, or flex area. The full basement provides ample storage and potential for future finishing, laundry space, or a workshop. Outside, the durable vinyl exterior offers low-maintenance living. Conveniently located near shopping, dining, schools, and major freeways, this home offers easy access to everything the city has to offer. Whether you're looking for a primary residence or a solid investment opportunity, this Detroit bungalow has great potential.

  25. 2025-12-26
    listed $99,900 Active 850-char remark
    Show marketing remark (850 chars)

    Welcome to this charming vinyl-sided bungalow located in the heart of Detroit's 48221 area. This well-laid-out home offers 3 spacious bedrooms and 1 full bathroom, making it a great option for homeowners or investors alike. The main level features a bright living area, functional kitchen, and comfortable bedroom layout. Upstairs, you'll find additional living space perfect for a bedroom, office, or flex area. The full basement provides ample storage and potential for future finishing, laundry space, or a workshop. Outside, the durable vinyl exterior offers low-maintenance living. Conveniently located near shopping, dining, schools, and major freeways, this home offers easy access to everything the city has to offer. Whether you're looking for a primary residence or a solid investment opportunity, this Detroit bungalow has great potential.

  26. 2022-02-04
    soldstatus $73,000
  27. 2007-07-25
    soldstatus $10,500
  28. 2007-06-20
    historical
  29. 2007-05-28
    listed $12,500

ⓘ 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
$1,799 · $150/mo
Projected year-2 tax
$1,799 · $150/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 4/10 Moderate 4 unhealthy d/yr today · 6 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
$17,651
− Mortgage interest
−$4,756
− Property taxes
−$1,799
− Insurance
−$424
− Repairs & maintenance
−$1,412
− Management
−$1,412
− Depreciation
−$2,470
Taxable income
$5,377
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,291
After-tax cash flow
$5,087/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)
41,392
Household income
$57,878
Rent vs Own
34.0% rent · 66.0% own
Severe rent burden
1646.0

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 (85%)
Race & ethnicity
Black 85% White 8% Two or more races 4% Asian 1%
Common ancestry
Romanian 1% Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Other Indo-European 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
▼ -433.14%
Current HPI
280.5434
Rent YoY
▲ 3.44%
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

+579.2% since first listed
16 events — show timeline
  • 2026-04-23 Price Changed $84,900 MiRealSource-MiMLS
  • 2026-04-22 Price Changed $84,900 REALCOMP
  • 2026-04-16 Price Changed $80,000 MiRealSource-MiMLS
  • 2026-04-15 Relisted REALCOMP
  • 2026-04-15 Price Changed $80,000 REALCOMP
  • 2026-04-15 Relisted MiRealSource-MiMLS
  • 2026-03-22 Listing Removed REALCOMP
  • 2026-03-22 Listing Removed MiRealSource-MiMLS
  • 2026-01-15 Price Changed $94,900 MiRealSource-MiMLS
  • 2026-01-14 Price Changed $94,900 REALCOMP
  • 2025-12-26 Listed $99,900 REALCOMP
  • 2025-12-26 Listed $99,900 MiRealSource-MiMLS
  • 2022-02-04 Sold (Public Records) $73,000 Public Records
  • 2007-07-25 Sold (MLS) $10,500 MiRealSource-MiMLS
  • 2007-06-20 Listing Removed MiRealSource-MiMLS
  • 2007-05-28 Listed $12,500 MiRealSource-MiMLS

Property tax history

+4.6%/yr

Latest (2025): $1,799 · -9.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…