CashFlowRE
Sign in Sign up
17193 Marx St
B Composite 74.96
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$40,000

17193 Marx St · Detroit, MI 48203
4 bd · 1.0 ba · 1,304 sqft · SingleFamily public records · 17 Days on market
Built 1930 3,485 sqft lot Est $55k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover this hidden gem in the heart of Detroit! This charming four-bedroom, one-bath brick bungalow is a perfect opportunity for handymen and investors looking for their next fixer-upper project. With an additional parcel included, this property offers ample space for creativity and expansion. With its solid brick exterior, the home boasts great potential for renovation and modern updates. Imagine transforming the spacious interior into a comfortable haven or investment rental. The extra lot opens possibilities for landscaping, gardening, or even future construction. Don't miss this chance to invest in a property with so much potential - this diamond in the rough is waiting for your personal touch! Schedule a showing today and explore the possibilities!

Key facts

  • Extra lot
  • Brick bungalow
  • Spacious interior

Tags

BRICK BUNGALOWADDITIONAL PARCELSOLID BRICK EXTERIORSPACIOUS INTERIOREXTRA LOT

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 $40k.

Deal economics

  • At list price, monthly cash flow is $837 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $40k).
  • Recommended offer: $39k (1.5% below list) — sets the bar for market timing.
  • Cap rate 31.4% vs local median 10.2% 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: 216 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 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 44% of the median local income ($38k/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 $277 of loan paydown is wiped out by about $1k 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 + 3.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($39k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $10k; list at $40k implies a 321% 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 $39,400 (1.5% below list)

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
3.55%
Cap rate
31.42%
Cash-on-cash
89.72%
DSCR
4.99
GRM
2.3

CMA / ARV

ARV (on-the-fly)
$54,768
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17520 Goddard Street St 0.36mi 4/2.0 1,302 (-0%) 3mo $54,900 $42 77
17496 Saint Aubin St 0.23mi 4/1.5 1,377 (+6%) 5mo $25,000 $18 74
18051 Orleans St 0.44mi 4/2.0 1,300 (-0%) 9mo $39,000 $30 68
18101 Marx St 0.48mi 3/1.5 (-1) 1,291 (-1%) 2mo $37,500 $29 67
18057 Fleming st St 0.52mi 4/2.0 1,250 (-4%) 7mo $127,000 $102 59
17421 Oakland St 0.56mi 5/1.5 (+1) 1,269 (-3%) 10mo $66,000 $52 54
17428 Goddard St 0.32mi 3/1.5 (-1) 1,409 (+8%) 13mo $75,000 $53 54
18532 Riopelle St 0.63mi 3/1.0 (-1) 1,248 (-4%) 9mo $64,000 $51 51
13953 Mackay St 0.55mi 3/1.0 (-1) 1,138 (-13%) 4mo $34,000 $30 45
18025 Brinker St 0.68mi 4/2.0 1,416 (+9%) 10mo $40,000 $28 42
18595 Dequindre St 0.68mi 3/1.5 (-1) 1,393 (+7%) 13mo $70,000 $50 38
17314 Brush St 0.69mi 3/1.0 (-1) 1,144 (-12%) 16mo $26,300 $23 29

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
90.4%
Equity multiple
5.19×
Total profit
$46,880
Equity at exit
$5,964
10-year hold
IRR
93.3%
Equity multiple
10.79×
Total profit
$109,605
Equity at exit
$3,458

Cash invested: $11,200 (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 48203

Home prices YoY
-23.3%
Active inventory
216
Price-to-rent
2.3×

Monthly cashflow live

Estimated rent
$1,419 high interval (Pro) →
Mortgage (P&I)
$210
Tax from tax record
$57 /mo · $683/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$298
Net cashflow
$837

Break-even live

Break-even rent $359
Max offer price $40,000
Occupancy floor 36%

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
$10,000
Closing costs
$1,200
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18503 Riopelle St Highland Park, MI 3.0 1.0 1254 $1,250 $1.00 5d 1 0.59mi
18551 Saint Aubin St Detroit, MI 3.0 1.0 962 $1,200 $1.25 17d 1 0.63mi
18629 Fleming St Detroit, MI 3.0 1.5 900 $1,150 $1.28 24d 1 0.74mi
101 Stevens St Highland Park, MI 3.0 1.5 1152 $1,600 $1.39 17d 1 0.86mi
18666 Joseph Campau St Detroit, MI 3.0 1.0 1000 $1,400 $1.40 17d 1 0.93mi
168 Beresford St Highland Park, MI 4.0 1.0 1541 $1,475 $0.96 17d 1 1.10mi
18557 Wexford St Detroit, MI 3.0 1.0 1216 $1,250 $1.03 24d 1 1.15mi
19360 Revere St Detroit, MI 3.0 1.0 1050 $1,250 $1.19 24d 1 1.40mi
165 Rhode Island St Highland Park, MI 4.0 1.5 1639 $1,200 $0.73 17d 1 1.42mi
101 Colorado St Unit NA Highland Park, MI 4.0 1.5 1695 $1,500 $0.88 24d 1 1.42mi
574 W Golden Gate Highland Park, MI 3.0 1.0 1315 $1,300 $0.99 44d 1 1.49mi
19450 Norwood St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 5d 1 1.50mi

Listing history 7 events

  1. 2025-12-27
    status Pending
    Show marketing remark (765 chars)

    Discover this hidden gem in the heart of Detroit! This charming four-bedroom, one-bath brick bungalow is a perfect opportunity for handymen and investors looking for their next fixer-upper project. With an additional parcel included, this property offers ample space for creativity and expansion. With its solid brick exterior, the home boasts great potential for renovation and modern updates. Imagine transforming the spacious interior into a comfortable haven or investment rental. The extra lot opens possibilities for landscaping, gardening, or even future construction. Don't miss this chance to invest in a property with so much potential - this diamond in the rough is waiting for your personal touch! Schedule a showing today and explore the possibilities!

  2. 2025-12-27
    status Pending 765-char remark
    Show marketing remark (765 chars)

    Discover this hidden gem in the heart of Detroit! This charming four-bedroom, one-bath brick bungalow is a perfect opportunity for handymen and investors looking for their next fixer-upper project. With an additional parcel included, this property offers ample space for creativity and expansion. With its solid brick exterior, the home boasts great potential for renovation and modern updates. Imagine transforming the spacious interior into a comfortable haven or investment rental. The extra lot opens possibilities for landscaping, gardening, or even future construction. Don't miss this chance to invest in a property with so much potential - this diamond in the rough is waiting for your personal touch! Schedule a showing today and explore the possibilities!

  3. 2025-12-24
    historical Accepting Backup Offers 765-char remark
    Show marketing remark (765 chars)

    Discover this hidden gem in the heart of Detroit! This charming four-bedroom, one-bath brick bungalow is a perfect opportunity for handymen and investors looking for their next fixer-upper project. With an additional parcel included, this property offers ample space for creativity and expansion. With its solid brick exterior, the home boasts great potential for renovation and modern updates. Imagine transforming the spacious interior into a comfortable haven or investment rental. The extra lot opens possibilities for landscaping, gardening, or even future construction. Don't miss this chance to invest in a property with so much potential - this diamond in the rough is waiting for your personal touch! Schedule a showing today and explore the possibilities!

  4. 2025-12-24
    historical Active Under Contract
    Show marketing remark (765 chars)

    Discover this hidden gem in the heart of Detroit! This charming four-bedroom, one-bath brick bungalow is a perfect opportunity for handymen and investors looking for their next fixer-upper project. With an additional parcel included, this property offers ample space for creativity and expansion. With its solid brick exterior, the home boasts great potential for renovation and modern updates. Imagine transforming the spacious interior into a comfortable haven or investment rental. The extra lot opens possibilities for landscaping, gardening, or even future construction. Don't miss this chance to invest in a property with so much potential - this diamond in the rough is waiting for your personal touch! Schedule a showing today and explore the possibilities!

  5. 2025-12-10
    listed $40,000 Active
  6. 2025-12-05
    listed $40,000 Active 765-char remark
    Show marketing remark (765 chars)

    Discover this hidden gem in the heart of Detroit! This charming four-bedroom, one-bath brick bungalow is a perfect opportunity for handymen and investors looking for their next fixer-upper project. With an additional parcel included, this property offers ample space for creativity and expansion. With its solid brick exterior, the home boasts great potential for renovation and modern updates. Imagine transforming the spacious interior into a comfortable haven or investment rental. The extra lot opens possibilities for landscaping, gardening, or even future construction. Don't miss this chance to invest in a property with so much potential - this diamond in the rough is waiting for your personal touch! Schedule a showing today and explore the possibilities!

  7. 1998-07-30
    soldstatus $9,500

ⓘ 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
$683 · $57/mo
Projected year-2 tax
$683 · $57/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
$17,025
− Mortgage interest
−$2,241
− Property taxes
−$683
− Insurance
−$200
− Repairs & maintenance
−$1,362
− Management
−$1,362
− Depreciation
−$1,164
Taxable income
$10,013
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,403
After-tax cash flow
$7,646/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
Metro
Detroit-Warren-Dearborn, MI
Population (ZIP)
20,049
Household income
$38,404
Rent vs Own
48.7% rent · 51.3% own
Severe rent burden
1192.0

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 5% Hispanic / Latino 2%
Common ancestry
Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
95% English-only · Spanish 3% 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
▼ -90.13%
Current HPI
297.0176
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

+321.1% since first listed
7 events — show timeline
  • 2025-12-27 Pending REALCOMP
  • 2025-12-27 Pending MiRealSource-MiMLS
  • 2025-12-24 Contingent MiRealSource-MiMLS
  • 2025-12-24 Contingent REALCOMP
  • 2025-12-10 Listed $40,000 REALCOMP
  • 2025-12-05 Listed $40,000 MiRealSource-MiMLS
  • 1998-07-30 Sold (Public Records) $9,500 Public Records

Property tax history

-0.4%/yr

Latest (2025): $683 · -40.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…