CashFlowRE
Sign in Sign up
11558 Sanford 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

$63,000

11558 Sanford St · Detroit, MI 48205
3 bd · 1.0 ba · 1,035 sqft · SingleFamily public records · 10 Days on market
Built 1946 4,356 sqft lot Est $43k · 45% over

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

Listing remarks MLS

Welcome home to this charming brick bungalow, ideally located on a quiet street just minutes from Downtown Detroit. This well-maintained home features 3 spacious bedrooms, 1 full bathroom, and a dedicated dining area, offering comfort and functionality for homeowners and investors alike. With rental rates in the area starting around $1,200 per month and potential HUD Choice Voucher rental income of up to $1,717 for a 3-bedroom home in this zip code, this property presents an excellent investment opportunity. Whether you're searching for your next home or a valuable addition to your portfolio, this property is a must-see. Schedule your showing today! BATVAI.

Key facts

  • Quiet street
  • Brick bungalow
  • 4,356 sq ft lot

Tags

BRICK BUNGALOWQUIET STREETDEDICATED DINING AREAINVESTMENT OPPORTUNITY

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Entry located on a lower level with steps; Brick exterior
  • Construction: Block foundation
  • Exterior features: Paved road access; Lot approximately 0.1 acre (40 x 106.08)

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Total of 3 rooms; Unfinished basement

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 $63k.

Deal economics

  • At list price, monthly cash flow is $622 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $63k).
  • Cap rate 18.1% vs local median 10.1% 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); 376 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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 41% 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 $436 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 $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 25 sale attempts since 28y 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 1946 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $63,000

Questions for the listing agent

  1. Built in 1946 — 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
2.12%
Cap rate
18.14%
Cash-on-cash
42.29%
DSCR
2.88
GRM
3.9

CMA / ARV

ARV (on-the-fly)
$43,470
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11566 Sanford St 0.01mi 3/1.0 1,048 (+1%) 2mo $55,000 $52 96
11454 Sanford St 0.10mi 3/1.0 1,018 (-2%) 6mo $35,000 $34 88
12112 Findlay St 0.36mi 3/1.0 1,026 (-1%) 0mo $23,000 $22 81
11147 Findlay St 0.24mi 2/1.0 (-1) 1,028 (-1%) 3mo $35,000 $34 80
12000 Findlay St 0.25mi 3/1.0 1,000 (-3%) 4mo $62,500 $63 79
11053 Flanders St 0.24mi 2/1.0 (-1) 968 (-6%) 2mo $20,000 $21 71
12019 Sanford St 0.24mi 3/1.0 1,149 (+11%) 2mo $31,500 $27 69
11294 Engleside St 0.45mi 2/1.0 (-1) 986 (-5%) 4mo $85,000 $86 63
11090 Patrick Ave 0.21mi 3/2.0 1,180 (+14%) 3mo $55,000 $47 61
11226 Minden St 0.33mi 3/1.5 1,169 (+13%) 3mo $49,000 $42 58
11455 Kenmoor St 0.51mi 3/1.5 955 (-8%) 4mo $119,000 $125 58
12802 Dresden St 0.60mi 3/1.0 1,152 (+11%) 5mo $25,000 $22 49

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 · 1.33% rent growth · sell at horizon

5-year hold
IRR
37.1%
Equity multiple
2.54×
Total profit
$27,198
Equity at exit
$9,394
10-year hold
IRR
42.9%
Equity multiple
4.74×
Total profit
$65,980
Equity at exit
$5,447

Cash invested: $17,640 (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
376
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$1,338 high interval (Pro) →
Mortgage (P&I)
$330
Tax est. 1.5%
$79 /mo · $945/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$281
Net cashflow
$622

Break-even live

Break-even rent $551
Max offer price $63,000
Occupancy floor 49%

Sensitivity live

Price -10% $665 -5% $644 +0% $622 +5% $600 +10% $578
Rent -10% $516 -5% $569 +0% $622 +5% $675 +10% $727
Rate -1.0pp $653 -0.5pp $638 base $622 +0.5pp $605 +1.0pp $589

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
$15,750
Closing costs
$1,890
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11765 Glenfield Ave Unit 1510880P Detroit, MI 2.0 1.0 990 $3,102 $3.13 15d 1 0.23mi
11760 Nashville St Detroit, MI 3.0 1.0 1200 $1,250 $1.04 18d 1 0.36mi
12110 Christy St Detroit, MI 2.0 1.5 950 $1,200 $1.26 18d 1 0.39mi
11785 Nashville St Detroit, MI 3.0 2.0 1360 $1,450 $1.07 4d 1 0.40mi
12112 Christy St Unit 12110 Detroit, MI 2.0 1.0 950 $1,200 $1.26 44d 1 0.40mi
11700 Engleside St Detroit, MI 3.0 1.0 1000 $1,175 $1.18 44d 1 0.41mi
11074 Kennebec St Detroit, MI 3.0 1.0 1200 $1,350 $1.12 44d 1 0.62mi
12051 Wilshire Dr Detroit, MI 3.0 1.5 1224 $1,250 $1.02 18d 1 0.65mi
17241 Rowe St Detroit, MI 3.0 1.5 1316 $1,450 $1.10 18d 1 0.75mi
12740 August St Detroit, MI 2.0 1.0 900 $1,300 $1.44 6d 1 0.80mi
12210 Longview St Detroit, MI 3.0 1.0 1020 $1,100 $1.08 44d 1 0.86mi
12840 Kilbourne St Detroit, MI 3.0 1.0 1136 $1,350 $1.19 19d 1 0.95mi
17851 Strasburg St Detroit, MI 3.0 1.0 1079 $1,100 $1.02 18d 1 0.99mi
11513 Greiner St Unit 11521 Greiner Detroit, MI 2.0 1.0 942 $1,050 $1.11 44d 1 1.11mi
13218 Greiner St Detroit, MI 3.0 1.0 1162 $1,195 $1.03 19d 1 1.19mi
9142 Isham Detroit, MI 3.0 1.0 1000 $1,344 $1.34 18d 1 1.19mi
18119 Joann St Detroit, MI 2.0 1.0 800 $1,100 $1.38 25d 1 1.28mi
18431 Teppert St Detroit, MI 4.0 1.0 1200 $1,400 $1.17 3d 1 1.30mi
13137 Elmdale St Detroit, MI 3.0 1.0 1115 $1,400 $1.26 25d 1 1.30mi
8193 Traverse St Detroit, MI 3.0 1.0 1055 $1,382 $1.31 18d 1 1.32mi
7600 Dobel St Detroit, MI 3.0 1.0 1234 $1,400 $1.13 17d 1 1.34mi
14201 Mayfield St Detroit, MI 4.0 1.5 1296 $1,250 $0.96 44d 1 1.34mi
9354 Bessemore St Detroit, MI 3.0 1.0 1125 $1,294 $1.15 18d 1 1.37mi
13400 Longview St Detroit, MI 3.0 1.5 1000 $1,400 $1.40 44d 1 1.38mi
18681 Barlow St Detroit, MI 3.0 1.0 1041 $1,400 $1.34 25d 1 1.40mi
18624 Fairport St Detroit, MI 3.0 1.0 874 $1,450 $1.66 23d 1 1.42mi
18624 Fairport St Unit NA Detroit, MI 3.0 1.0 924 $1,450 $1.57 25d 1 1.42mi
18703 Waltham St Detroit, MI 2.0 1.0 1000 $1,100 $1.10 44d 1 1.43mi

Listing history 8 events

  1. 2026-06-21
    days on market $63,000 Active 10 DOM
  2. 2026-06-18
    days on market $63,000 Active 7 DOM
  3. 2026-06-17
    days on market $63,000 Active 6 DOM
  4. 2026-06-16
    days on market $63,000 Active 5 DOM
  5. 2026-06-15
    days on market $63,000 Active 4 DOM
  6. 2026-06-13
    days on market $63,000 Active 2 DOM
  7. 2026-06-13
    remarks 666-char remark
  8. 2026-06-13
    listed $63,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 · 15 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
$16,057
− Mortgage interest
−$3,529
− Property taxes
−$945
− Insurance
−$315
− Repairs & maintenance
−$1,285
− Management
−$1,285
− Depreciation
−$1,833
Taxable income
$6,867
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,648
After-tax cash flow
$5,813/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

+19.1% since first listed
62 events — show timeline
  • 2026-06-11 Listed $63,000 REALCOMP
  • 2026-06-11 Listed $63,000 MiRealSource-MiMLS
  • 2024-02-09 Sold (MLS) $71,000 MiRealSource-MiMLS
  • 2024-02-09 Sold (MLS) $71,000 REALCOMP
  • 2024-02-07 Pending MiRealSource-MiMLS
  • 2024-02-07 Pending REALCOMP
  • 2024-01-19 Price Changed $69,900 MiRealSource-MiMLS
  • 2024-01-19 Price Changed $69,900 REALCOMP
  • 2023-12-06 Listed $75,000 MiRealSource-MiMLS
  • 2023-12-06 Listed $75,000 REALCOMP
  • 2023-02-23 Sold (MLS) $42,000 MiRealSource-MiMLS
  • 2023-02-23 Sold (MLS) $42,000 REALCOMP
  • 2023-02-03 Pending MiRealSource-MiMLS
  • 2023-02-03 Pending REALCOMP
  • 2023-01-09 Relisted MiRealSource-MiMLS
  • 2023-01-09 Relisted REALCOMP
  • 2023-01-06 Pending MiRealSource-MiMLS
  • 2023-01-06 Pending REALCOMP
  • 2022-12-17 Price Changed $54,900 MiRealSource-MiMLS
  • 2022-12-16 Price Changed $54,900 REALCOMP
  • 2022-11-29 Listed $59,900 MiRealSource-MiMLS
  • 2022-11-29 Listed $59,900 REALCOMP
  • 2014-11-20 Listing Removed REALCOMP
  • 2014-11-20 Listing Removed MiRealSource-MiMLS
  • 2014-11-18 Listed $17,000 REALCOMP
  • 2014-11-17 Listed $17,000 MiRealSource-MiMLS
  • 2012-11-02 Sold (MLS) $15,100 MiRealSource-MiMLS
  • 2012-11-02 Sold (MLS) $15,100 REALCOMP
  • 2012-11-01 Sold (MLS) $15,100 MiRealSource-MiMLS
  • 2012-09-27 Listing Removed MiRealSource-MiMLS
  • 2012-09-05 Listed $14,900 MiRealSource-MiMLS
  • 2012-08-12 Listed $14,900 MiRealSource-MiMLS
  • 2012-08-12 Listed $14,900 REALCOMP
  • 2012-04-10 Listing Removed REALCOMP
  • 2012-04-10 Listing Removed MiRealSource-MiMLS
  • 2012-02-02 Listing Removed MiRealSource-MiMLS
  • 2011-11-14 Listed $15,000 MiRealSource-MiMLS
  • 2011-11-11 Listed $15,000 REALCOMP
  • 2011-11-11 Listed $15,000 MiRealSource-MiMLS
  • 2006-08-18 Sold (MLS) $38,029 REALCOMP
  • 2006-04-07 Listed $37,000 REALCOMP
  • 2004-04-26 Sold (Public Records) $80,000 Public Records
  • 2004-04-09 Sold (MLS) $80,000 REALCOMP
  • 2004-04-09 Sold (MLS) $80,000 MiRealSource-MiMLS
  • 2004-03-23 Listing Removed MiRealSource-MiMLS
  • 2004-03-22 Listed $80,000 MiRealSource-MiMLS
  • 2004-03-15 Listed $82,000 REALCOMP
  • 2004-03-13 Listing Removed REALCOMP
  • 2004-01-13 Listed $81,900 REALCOMP
  • 2004-01-10 Listing Removed REALCOMP
  • 2003-12-06 Listed $81,900 REALCOMP
  • 2003-12-05 Listing Removed REALCOMP
  • 2003-09-05 Listed $82,000 REALCOMP
  • 2003-04-10 Sold (Public Records) $36,500 Public Records
  • 2003-04-08 Sold (MLS) $36,500 REALCOMP
  • 2003-04-03 Sold (MLS) $36,500 MiRealSource-MiMLS
  • 2003-03-18 Listing Removed MiRealSource-MiMLS
  • 2003-02-19 Listed $39,900 REALCOMP
  • 2003-02-18 Listed $39,900 MiRealSource-MiMLS
  • 2001-03-19 Sold (Public Records) $72,500 Public Records
  • 1998-08-11 Listing Removed REALCOMP
  • 1998-05-11 Listed $52,900 REALCOMP

Property tax history

+11.2%/yr

Latest (2025): $3,857 · +8.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…