CashFlowRE
Sign in Sign up
19501 Hoover St
C+ Composite 60.29
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$67,000

19501 Hoover St · Detroit, MI 48205
2 bd · 1.0 ba · 892 sqft · Townhouse public records · 71 Days on market
Built 1948 3,049 sqft lot $75/sqft · 48% above area Est $45k · 48% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity for a first-time homebuyer or buyer seeking flexible use. This property is move-in ready and offers potential for owner-occupancy or future leasing. Previously rented for $1,250 per month. Unit is also available for lease.

Key facts

  • 3,049 sq ft lot
  • Built 1948
  • Listed 71 days

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 2-bed/1.0-bath townhouse listed at $67k.

Deal economics

  • At list price, monthly cash flow is $431 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $67k).
  • Recommended offer: $63k (6.0% below list) — sets the bar for market timing.
  • Cap rate 14.0% 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: Rents rising (+1.3%/yr); 373 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 37% of the median local income ($39k/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 $463 of loan paydown is wiped out by about $2k 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 + 1.3% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 12y 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 $51k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $62,980 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.81%
Cap rate
14.01%
Cash-on-cash
27.56%
DSCR
2.23
GRM
4.6

CMA / ARV

ARV (median comp)
$45,187
List price
$67,000
Delta
48.27%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.33% rent growth · sell at horizon

5-year hold
IRR
19.6%
Equity multiple
1.78×
Total profit
$14,636
Equity at exit
$9,990
10-year hold
IRR
26.7%
Equity multiple
3.15×
Total profit
$40,353
Equity at exit
$5,793

Cash invested: $18,760 (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 48205

Home prices YoY
-28.1%
Rents YoY
1.3%
Active inventory
373
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,215 high interval (Pro) →
Mortgage (P&I)
$351
Tax from tax record
$149 /mo · $1,794/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$255
Net cashflow
$431

Break-even live

Break-even rent $669
Max offer price $67,000
Occupancy floor 60%

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
$16,750
Closing costs
$2,010
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19335 Hoover St Detroit, MI 2.0 1.0 620 $1,099 $1.77 17d 1 0.08mi
19335 Hoover St Detroit, MI 2.0 1.0 620 $1,099 $1.77 43d 1 0.08mi
18667 Algonac St Detroit, MI 1.0 1.0 680 $1,999 $2.94 17d 1 0.53mi
18681 Barlow St Detroit, MI 3.0 1.0 1041 $1,400 $1.34 24d 1 0.60mi
18703 Waltham St Detroit, MI 2.0 1.0 1000 $1,100 $1.10 43d 1 0.63mi
20091 Barlow St Detroit, MI 3.0 1.0 930 $1,300 $1.40 17d 1 0.65mi
19143 Fairport St Detroit, MI 3.0 1.0 1070 $1,225 $1.14 17d 1 0.71mi
11513 Greiner St Unit 11521 Greiner Detroit, MI 2.0 1.0 942 $1,050 $1.11 43d 1 0.73mi
20553 Hamburg St Detroit, MI 3.0 1.0 1074 $1,300 $1.21 3d 1 0.78mi
20296 Waltham St Detroit, MI 3.0 1.5 986 $1,300 $1.32 17d 1 0.80mi
19220 Alcoy St Detroit, MI 3.0 1.0 1023 $1,350 $1.32 17d 1 0.85mi
18624 Fairport St Unit NA Detroit, MI 3.0 1.0 924 $1,450 $1.57 24d 1 0.85mi
18624 Fairport St Detroit, MI 3.0 1.0 874 $1,450 $1.66 21d 1 0.85mi
17851 Strasburg St Detroit, MI 3.0 1.0 1079 $1,100 $1.02 17d 1 0.87mi
20027 Alcoy St Detroit, MI 3.0 1.0 1000 $1,349 $1.35 17d 1 0.91mi
18119 Joann St Detroit, MI 2.0 1.0 800 $1,100 $1.38 24d 1 0.97mi
11228 Sherman Ave Warren, MI 2.0 1.0 1000 $1,200 $1.20 12d 1 1.03mi
12807 Coleen Ave Warren, MI 3.0 1.0 1080 $1,250 $1.16 24d 1 1.03mi
20242 Hickory St Detroit, MI 3.0 1.0 747 $1,300 $1.74 11d 1 1.06mi
12846 Georgiana Ave Warren, MI 3.0 1.0 912 $1,300 $1.43 24d 1 1.08mi
20227 Pelkey St Detroit, MI 3.0 1.0 968 $1,350 $1.39 17d 1 1.08mi
13669 Pfent St Detroit, MI 3.0 2.0 1031 $1,374 $1.33 17d 1 1.08mi
20215 Schoenherr St Unit 1 Detroit, MI 2.0 1.0 1000 $1,200 $1.20 17d 1 1.12mi
8285 Rivard Ave Warren, MI 3.0 1.0 902 $1,549 $1.72 24d 1 1.13mi
8242 Jackson Ave Warren, MI 3.0 1.0 840 $1,198 $1.43 43d 1 1.18mi
7533 Quinn St Unit 1 Detroit, MI 2.0 1.0 700 $850 $1.21 43d 1 1.21mi
21412 Waltham Rd Warren, MI 2.0 1.0 696 $1,225 $1.76 43d 1 1.22mi
19171 Cliff St Detroit, MI 3.0 1.0 1000 $1,200 $1.20 16d 1 1.23mi
19691 Cliff St #1 Detroit, MI 2.0 1.0 850 $1,050 $1.24 4d 1 1.24mi
13503 E McNichols Rd Unit 7 Detroit, MI 1.0 1.0 750 $800 $1.07 17d 1 1.26mi
11319 Chalmers Ave Warren, MI 3.0 1.0 975 $1,500 $1.54 24d 1 1.34mi
13501 Vernon Ave Warren, MI 2.0 1.0 850 $1,300 $1.53 24d 1 1.35mi
11236 Studebaker Ave Warren, MI 2.0 1.0 672 $1,175 $1.75 43d 1 1.38mi
7605 Jackson Ave Warren, MI 2.0 1.0 600 $1,165 $1.94 24d 1 1.39mi
13050 Couwlier Ave Warren, MI 3.0 1.0 850 $1,350 $1.59 24d 1 1.39mi
11700 Engleside St Detroit, MI 3.0 1.0 1000 $1,175 $1.18 43d 1 1.41mi
8640 Chalmers Ave Warren, MI 3.0 1.0 804 $1,423 $1.77 24d 1 1.43mi
11076 Hudson Ave Warren, MI 3.0 1.0 936 $1,395 $1.49 2d 1 1.46mi
8632 Studebaker Ave Warren, MI 3.0 1.0 761 $1,300 $1.71 2d 1 1.48mi
8162 Orchard Ave Warren, MI 2.0 1.0 900 $1,000 $1.11 43d 1 1.48mi

Listing history 43 events

  1. 2026-06-18
    days on market $67,000 Active 71 DOM
  2. 2026-06-17
    days on market $67,000 Active 70 DOM
  3. 2026-06-15
    days on market $67,000 Active 68 DOM
  4. 2026-06-13
    days on market $67,000 Active 66 DOM
  5. 2026-06-13
    days on market $67,000 Active 65 DOM
  6. 2026-06-09
    days on market $67,000 Active 62 DOM
  7. 2026-06-08
    days on market $67,000 Active 61 DOM
  8. 2026-06-07
    days on market $67,000 Active 60 DOM
  9. 2026-06-04
    days on market $67,000 Active 57 DOM
  10. 2026-06-03
    days on market $67,000 Active 56 DOM
  11. 2026-06-02
    days on market $67,000 Active 55 DOM
  12. 2026-06-01
    days on market $67,000 Active 54 DOM
  13. 2026-05-31
    days on market $67,000 Active 53 DOM
  14. 2026-05-03
    historical $1,100
  15. 2026-04-08
    listed $67,000 Active 240-char remark
    Show marketing remark (240 chars)

    Great opportunity for a first-time homebuyer or buyer seeking flexible use. This property is move-in ready and offers potential for owner-occupancy or future leasing. Previously rented for $1,250 per month. Unit is also available for lease.

  16. 2026-04-08
    listed $67,000 Active 240-char remark
    Show marketing remark (240 chars)

    Great opportunity for a first-time homebuyer or buyer seeking flexible use. This property is move-in ready and offers potential for owner-occupancy or future leasing. Previously rented for $1,250 per month. Unit is also available for lease.

  17. 2026-01-07
    listed $1,100
  18. 2025-11-27
    historical $1,100
  19. 2025-11-09
    price $1,100
  20. 2025-10-22
    listed $1,100
  21. 2025-10-22
    historical $1,100
  22. 2025-10-09
    price $1,100
  23. 2025-08-19
    listed $1,200
  24. 2025-08-19
    historical $1,200
  25. 2025-07-22
    listed $1,200
  26. 2024-03-06
    soldstatus $51,000
  27. 2024-03-04
    soldstatus $51,000 Sold
  28. 2024-03-04
    soldstatus $51,000 Closed
  29. 2024-01-31
    historical
  30. 2024-01-31
    listed $55,000
  31. 2024-01-31
    historical
  32. 2024-01-29
    listed $55,000
  33. 2024-01-17
    historical
  34. 2024-01-17
    historical
  35. 2023-12-11
    listed $111,000 Active
  36. 2023-12-11
    listed $111,000 Active
  37. 2014-09-18
    soldstatus $12,500
  38. 2014-09-03
    soldstatus $12,500
  39. 2014-09-03
    soldstatus $12,500
  40. 2014-08-21
    historical
  41. 2014-07-24
    listed $14,900
  42. 2014-07-24
    listed $14,900
  43. 2013-12-05
    soldstatus $4,250

ⓘ 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
$1,794 · $149/mo
Projected year-2 tax
$1,794 · $149/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 ≥96°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 5 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
$14,576
− Mortgage interest
−$3,753
− Property taxes
−$1,794
− Insurance
−$335
− Repairs & maintenance
−$1,166
− Management
−$1,166
− Depreciation
−$1,949
Taxable income
$4,413
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,059
After-tax cash flow
$4,111/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)
34,187
Household income
$38,966
Rent vs Own
49.4% rent · 50.6% own
Severe rent burden
2121.0

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 (93%)
Race & ethnicity
Black 93% White 3% Two or more races 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 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
▼ -91.80%
Current HPI
235.0926
Rent YoY
▲ 1.33%
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

-74.1% since first listed
30 events — show timeline
  • 2026-05-03 Rental Removed $1,100 BUILDIUM
  • 2026-04-08 Listed $67,000 REALCOMP
  • 2026-04-08 Listed $67,000 MiRealSource-MiMLS
  • 2026-01-07 Listed for Rent $1,100 BUILDIUM
  • 2025-11-27 Rental Removed $1,100 BUILDIUM
  • 2025-11-09 Price Changed $1,100 BUILDIUM
  • 2025-10-22 Listed for Rent $1,100 BUILDIUM
  • 2025-10-22 Rental Removed $1,100 REALSOURCE
  • 2025-10-09 Price Changed $1,100 REALSOURCE
  • 2025-08-19 Listed for Rent $1,200 REALSOURCE
  • 2025-08-19 Rental Removed $1,200 BUILDIUM
  • 2025-07-22 Listed for Rent $1,200 BUILDIUM
  • 2024-03-06 Sold (Public Records) $51,000 Public Records
  • 2024-03-04 Sold (MLS) $51,000 MiRealSource-MiMLS
  • 2024-03-04 Sold (MLS) $51,000 REALCOMP
  • 2024-01-31 Listing Removed MiRealSource-MiMLS
  • 2024-01-31 Listed $55,000 REALCOMP
  • 2024-01-31 Listing Removed REALCOMP
  • 2024-01-29 Listed $55,000 MiRealSource-MiMLS
  • 2024-01-17 Listing Removed MiRealSource-MiMLS
  • 2024-01-17 Listing Removed REALCOMP
  • 2023-12-11 Listed $111,000 MiRealSource-MiMLS
  • 2023-12-11 Listed $111,000 REALCOMP
  • 2014-09-18 Sold (Public Records) $12,500 Public Records
  • 2014-09-03 Sold (MLS) $12,500 REALCOMP
  • 2014-09-03 Sold (MLS) $12,500 MiRealSource-MiMLS
  • 2014-08-21 Listing Removed MiRealSource-MiMLS
  • 2014-07-24 Listed $14,900 REALCOMP
  • 2014-07-24 Listed $14,900 MiRealSource-MiMLS
  • 2013-12-05 Sold (Public Records) $4,250 Public Records

Property tax history

+2.9%/yr

Latest (2025): $1,794 · -47.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…