CashFlowRE
Sign in Sign up
23284 Almira St
B- Composite 66.01
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 +25.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.4/10.0
  • 1% rule +6.6/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Rent growth +2.0/5.0
  • Appreciation +0.0/10.0

$140,000

23284 Almira St · Southfield, MI 48033
3 bd · 1.0 ba · 1,194 sqft · SingleFamily public records · 14 Days on market
Built 1938 1.43 ac lot Est $184k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

CALLING ALL INVESTORS!! THIS IS IT. .. LOOK NO FURTHER AN EXCEPTIONAL INVESTMENT PROPERTY SITS ON 0.47 ACRES OF LAND A 3 BEDROOM 1 FULL BATH RANCH WITH DETACHED LARGE GARAGE. SCHEDULE YOUR PRIVATE SHOWING TODAY! THIS PROPERTY WON'T LAST LONG! HOME IS BEING SOLD AS-IS. BATVAI.

Key facts

  • 1.43 acre lot
  • 2 garage spots
  • Built 1938

Property features AI

Finance

  • Other: Located in Southfield (City); east side of the street; directions: N of 9 Mile Rd, W of Telegraph Rd, E of Beech St.

Exterior

  • Parking: Detached 2-car garage
  • Utilities: Natural gas heat; Public water; Public sewer (assumed from public water listing and typical municipal services)
  • Home design: Residential single-story home; Built in 1938; Entry-level living
  • Construction: Vinyl-sided construction; Crawl foundation
  • Exterior features: Vinyl siding; Paved street access; Frontage approximately 30 ft; Approximately 1.43 acres

Interior

  • Bedrooms: Three bedrooms on the entry level (approximate dimensions: two at 9 x 10; one about 10 ft wide)
  • Flooring: Bedroom and bathroom floor coverings listed as Other
  • Bathrooms: One full bathroom on the entry level (approx. 7 x 8)
  • Heating & cooling: Forced air heating; Central A/C
  • Interior features: 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 3-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $327 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Cap rate 9.1% vs local median 4.4% in Southfield — 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 72/100 on livability (#248 in MI) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: schools D, health & safety D, crime F.
  • Southfield Public School District (urban): math 17% / reading 37% proficiency, ranked #392 of 540 in MI (top 73%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents soft (-2.0%/yr); 80 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 2,614 units permitted in Oakland County in 2024 (721 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($61k/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 $968 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Oakland County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 3y ago; this cycle's ask is 77% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $66k; list at $140k implies a 112% 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 $140,000

Questions for the listing agent

  1. Built in 1938 — 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 D-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
1.16%
Cap rate
9.09%
Cash-on-cash
10.00%
DSCR
1.44
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$183,876
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
23318 Churches St 0.21mi 2/1.0 (-1) 1,200 (+0%) 6mo $142,000 $118 79
24220 Sunnypoint Dr 0.51mi 3/1.5 1,167 (-2%) 4mo $180,000 $154 67
23128 Almira St 0.07mi 3/2.0 1,320 (+11%) 18mo $190,000 $144 60
23409 Bush St 0.45mi 3/1.0 1,249 (+5%) 17mo $195,000 $156 57
24951 W 9 Mile Rd 0.22mi 3/1.0 1,032 (-14%) 16mo $244,000 $236 54
24291 Sargent Ave 0.33mi 2/2.0 (-1) 1,363 (+14%) 16mo $210,000 $154 39
23440 Beech Rd 0.63mi 3/1.0 1,287 (+8%) 23mo $220,000 $171 38

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
-4.7%
Equity multiple
0.83×
Total profit
$-6,618
Equity at exit
$20,874
10-year hold
IRR
1.1%
Equity multiple
1.07×
Total profit
$2,734
Equity at exit
$12,105

Cash invested: $39,200 (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 48033

Rents YoY
-2.0%
Active inventory
80
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,620 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$161 /mo · $1,931/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$340
Net cashflow
$327

Break-even live

Break-even rent $1,207
Max offer price $140,000
Occupancy floor 75%

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
$35,000
Closing costs
$4,200
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
22419 Fairway Dr Southfield, MI 3.0 1.0 1262 $1,850 $1.47 24d 1 0.85mi
23741 Pond Rd Southfield, MI 1.0–2.0 1.0–2.0 1189 $1,786 $1.50 1d 13 0.90mi
25400 Basin St Southfield, MI 1.0–2.0 1.0 825 $1,400 $1.70 5d 11 0.99mi
25740 Shiawassee St Southfield, MI 1.0–2.0 1.0 850 $1,253 $1.47 43d 10 1.05mi
23404 Plum Hollow St Southfield, MI 3.0 1.5 1050 $2,000 $1.90 24d 1 1.19mi
23411 W Eight Mile Rd Detroit, MI 1.0–2.0 1.0 742 $1,000 $1.35 43d 1 1.32mi
20410 Five Points St Redford, MI 3.0 1.0 950 $1,600 $1.68 5d 1 1.33mi
24111 Civic Center Dr Southfield, MI 1.0–2.0 1.0–2.0 810 $1,350 $1.67 43d 27 1.35mi
20083 Salem St Detroit, MI 3.0 1.0 969 $1,050 $1.08 5d 1 1.38mi
20083 Salem St Detroit, MI 3.0 1.0 969 $1,050 $1.08 10d 1 1.38mi
21642 Hidden Rivers Dr S #27 Southfield, MI 3.0 2.5 1354 $2,100 $1.55 43d 1 1.46mi

Listing history 12 events

  1. 2026-06-18
    days on market $140,000 Active 14 DOM
  2. 2026-06-17
    days on market $140,000 Active 13 DOM
  3. 2026-06-16
    days on market $140,000 Active 12 DOM
  4. 2026-06-15
    days on market $140,000 Active 11 DOM
  5. 2026-06-13
    days on market $140,000 Active 9 DOM
  6. 2026-06-13
    days on market $140,000 Active 8 DOM
  7. 2026-06-09
    days on market $140,000 Active 5 DOM
  8. 2026-06-08
    days on market $140,000 Active 4 DOM
  9. 2026-06-07
    statusdays on marketlisting id $140,000 Active 3 DOM
  10. 2026-06-04
    days on market $140,000 Coming Soon 2 DOM
  11. 2026-06-03
    remarks 699-char remark
  12. 2026-06-03
    listed $140,000 Coming Soon 1 DOM

ⓘ 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
$1,931 · $161/mo
Projected year-2 tax
$2,044 · $170/mo
Expected delta
+$112/yr (+$9/mo · 5.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,444
− Mortgage interest
−$7,842
− Property taxes
−$1,931
− Insurance
−$700
− Repairs & maintenance
−$1,555
− Management
−$1,555
− Depreciation
−$4,073
Taxable income
$1,786
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$429
After-tax cash flow
$3,490/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
Southfield Public School District
NCES district ID
2632310
Math proficiency
17% ▼ -3.00%
Reading proficiency
37% ▲ 1.00%
Median HH income
$51,400
Composite
23.77/100
National rank
#7814
State rank
#392 of 540 in MI

Livability — Southfield

Score
72/100
State rank
#248
US rank
#6175

Category grades

Amenities F Commute A+ Cost of living A+ Crime F Employment C Housing A+ Health & safety D User ratings D

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Southfield, MI
County
Oakland County · 1,009,092 people
City population
54,914
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
17,277
Household income
$61,016
Rent vs Own
48.1% rent · 51.9% own
Severe rent burden
1166.0

Population outlook (Oakland County) Hauer SSP2

Today (2025)
1,335,747 people
By 2030
1,375,100 · +2.9%
By 2040
1,435,385 · +7.5%
By 2050
1,469,250 · +10.0%
By 2075
1,531,946 · +14.7%
By 2100
1,450,485 · +8.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (68%)
Race & ethnicity
Black 68% White 24% Two or more races 6% Asian 2% Hispanic / Latino 1%
Common ancestry
Romanian 3% Scotch-Irish 1% Slovak 1%
Foreign-born
6% · Canada
Languages at home
92% English-only · Spanish 1% Arabic 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Oakland

2024 margin
D (+10.6) · D 54.4% · R 43.8% · Other 1.9%
2008→2024 swing
-3.9pp toward R · 2008: 14.5pp · 2024: 10.6pp
All cycles
2024: D+10.6 2020: D+14.1 2016: D+8.1 2012: D+8.1 2008: D+14.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -175.44%
Current HPI
187.5011
Rent YoY
▼ -1.96%
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

+77.2% since first listed
8 events — show timeline
  • 2026-06-03 Coming Soon $140,000 MiRealSource-MiMLS
  • 2023-10-05 Sold (Public Records) $66,000 Public Records
  • 2023-09-22 Sold (MLS) $66,000 MiRealSource-MiMLS
  • 2023-09-22 Sold (MLS) $66,000 REALCOMP
  • 2023-09-20 Pending REALCOMP
  • 2023-09-20 Pending MiRealSource-MiMLS
  • 2023-08-25 Listed $79,000 MiRealSource-MiMLS
  • 2023-08-25 Listed $79,000 REALCOMP

Property tax history

+1.5%/yr

Latest (2023): $1,931 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…