CashFlowRE
Sign in Sign up
5250 Alter Rd
C+ Composite 62.01
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 +2.7/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.9/15.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$84,000

5250 Alter Rd · Detroit, MI 48224
3 bd · 1.0 ba · 1,192 sqft · SingleFamily public records · 49 Days on market
Built 1951 5,227 sqft lot $70/sqft · 12% above area Est $75k · 13% over ↓ 7% since listing

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

Listing remarks

Charming 3 bedroom, 1 bath brick home located next to Chandler Park in Detroit! This property offers great potential for homeowners or investors alike. Featuring a spacious layout, a screened in porch perfect for relaxing, an unfinished basement for added storage or future finishing, and a 1-car garage. With a little TLC, this home can truly shine and become a great investment or a comfortable place to call home. Conveniently located near parks, schools, and local amenities. Cash or conventional financing only.

Key facts

  • Screened in porch
  • Unfinished basement
  • Brick home

Tags

BRICK HOMESCREENED IN PORCHUNFINISHED BASEMENTNEXT TO CHANDLER PARK

Property features AI

Finance

  • Other: Residential property in ABBOTT & BEYMERS SUNDERLAND PARK subdivision; Directions: Edsel Ford Fwy to Alter Rd; Cross streets South Hampton St and Frankfort St

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one-half stories; Ground-level entry with steps
  • Construction: Brick construction; Block foundation; Built above grade finished area of 1,192 square feet
  • Exterior features: Paved road access; Lot approximately 0.12 acres (40 x 124.99)

Interior

  • Bedrooms: 3 total rooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: 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 $84k.

Deal economics

  • At list price, monthly cash flow is $326 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $84k).
  • Recommended offer: $81k (3.0% below list) — sets the bar for market timing.

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: Ronald Brown Academy (math 10% / reading 10%, grade F, #1,230 of 1,397 statewide, top 91%, 703 students, 88% FRL); East English Village Preparatory Academy At Finney (math 10% / reading 10%, grade F, #659 of 713 statewide, top 97%, 697 students, 85% FRL) — zoned schools at 87% FRL track the district average.
  • Market conditions: Rents flat; 492 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d 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 ($45k/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 $581 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 + 0.7% rent growth), your $24k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($81k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $6k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 4.3% of price; built in 1951 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $81,480 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1951 — 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. 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
1.66%
Cap rate
10.95%
Cash-on-cash
16.64%
DSCR
1.74
GRM
5.0

CMA / ARV

ARV (median comp)
$74,664
List price
$84,000
Delta
12.50%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5566 LAKEPOINTE S S. Chandler Park St 0.24mi 3/1.5 1,108 (-7%) 3mo $57,000 $51 73
4810 Lakepointe St 0.35mi 4/1.0 (+1) 1,218 (+2%) 3mo $200,000 $164 72
4844 Manistique St 0.27mi 3/1.0 1,088 (-9%) 2mo $19,900 $18 71
4619 Balfour Rd 0.59mi 3/1.0 1,188 (-0%) 2mo $44,000 $37 70
4871 Lakepointe St 0.29mi 3/1.5 1,100 (-8%) 2mo $160,000 $145 70
4820 Lakepointe St 0.35mi 3/1.5 1,100 (-8%) 2mo $160,000 $145 67
4404 Somerset Ave 0.60mi 3/1.0 1,292 (+8%) 0mo $190,000 $147 58
5050 Somerset Ave 0.42mi 3/1.0 1,356 (+14%) 1mo $84,900 $63 57
5777 Lakepointe St 0.33mi 4/2.5 (+1) 1,075 (-10%) 2mo $174,999 $163 56
5266 Devonshire Rd 0.73mi 3/1.0 1,274 (+7%) 1mo $118,000 $93 54
5743 Buckingham Ave 0.65mi 3/1.5 1,328 (+11%) 2mo $160,000 $120 47
4643 Somerset Ave 0.53mi 3/1.5 1,366 (+15%) 3mo $80,000 $59 46

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 · 0.73% rent growth · sell at horizon

5-year hold
IRR
4.7%
Equity multiple
1.18×
Total profit
$4,185
Equity at exit
$12,525
10-year hold
IRR
11.6%
Equity multiple
1.80×
Total profit
$18,758
Equity at exit
$7,263

Cash invested: $23,520 (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 48224

Rents YoY
0.7%
Active inventory
492
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,393 high interval (Pro) →
Mortgage (P&I)
$441
Tax from tax record
$299 /mo · $3,585/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$293
Net cashflow
$326

Break-even live

Break-even rent $980
Max offer price $84,000
Occupancy floor 72%

Sensitivity live

Price -10% $374 -5% $350 +0% $326 +5% $302 +10% $279
Rent -10% $216 -5% $271 +0% $326 +5% $381 +10% $436
Rate -1.0pp $368 -0.5pp $347 base $326 +0.5pp $304 +1.0pp $282

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
$21,000
Closing costs
$2,520
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
5747 Lakepointe St Detroit, MI 3.0 1.5 1316 $1,473 $1.12 45d 1 0.33mi
5751 Nottingham Rd Unit 5/21/26 Detroit, MI 3.0 1.0 1100 $1,225 $1.11 0d 1 0.42mi
5235 Chatsworth St Detroit, MI 2.0 1.0 900 $1,050 $1.17 45d 1 0.50mi
5911 Somerset Ave Detroit, MI 3.0 1.0 1200 $1,350 $1.12 0d 1 0.53mi
4391 Nottingham Rd Unit 4393 Detroit, MI 2.0 1.0 1038 $950 $0.92 7d 1 0.55mi
4251 Wayburn St Detroit, MI 3.0 1.5 1326 $1,650 $1.24 45d 1 0.58mi
5966 Eastlawn St Unit NA Detroit, MI 3.0 1.5 1366 $1,500 $1.10 26d 1 0.58mi
9168 Wayburn St Detroit, MI 3.0 1.0 1274 $1,300 $1.02 22d 1 0.65mi
5574 Buckingham Ave Detroit, MI 3.0 1.0 1430 $1,450 $1.01 6d 1 0.66mi
5267 Haverhill St Detroit, MI 3.0 1.5 1458 $1,300 $0.89 18d 1 0.66mi
5267 Haverhill St Detroit, MI 3.0 1.5 1458 $1,300 $0.89 19d 1 0.66mi
4151 Nottingham Rd Detroit, MI 2.0 1.0 1022 $1,275 $1.25 19d 1 0.68mi
9400 Lakepointe St Detroit, MI 3.0 1.0 1300 $1,150 $0.88 7d 1 0.69mi
5112 Haverhill St Unit 1 Detroit, MI 2.0 1.0 1000 $1,100 $1.10 45d 1 0.69mi
9190 Hayes St Unit 1 Detroit, MI 2.0 1.0 750 $850 $1.13 17d 1 0.69mi
9409 Balfour Rd Detroit, MI 3.0 1.0 1195 $1,200 $1.00 45d 1 0.71mi
5031 Bedford St Detroit, MI 2.0 1.0 876 $1,870 $2.13 0d 1 0.78mi
15857 Evanston St Detroit, MI 3.0 1.5 1232 $1,250 $1.01 7d 1 0.79mi
9516 Wayburn St Detroit, MI 2.0 1.0 800 $950 $1.19 19d 1 0.81mi
5028 Bedford St Detroit, MI 3.0 1.0 1000 $1,400 $1.40 7d 1 0.81mi
9747 Somerset Ave Detroit, MI 2.0 1.0 797 $1,100 $1.38 45d 1 0.83mi
9927 Beaconsfield St Detroit, MI 3.0 1.0 942 $1,375 $1.46 17d 1 0.85mi
4627 Bedford St Unit 1 Detroit, MI 2.0 1.0 1050 $945 $0.90 22d 1 0.85mi
9755 Wayburn St Detroit, MI 3.0 2.0 1498 $1,400 $0.93 5d 1 0.88mi
9984 Beaconsfield St Detroit, MI 3.0 1.0 1222 $1,575 $1.29 45d 1 0.89mi
10141 Roxbury St Detroit, MI 3.0 1.0 1115 $1,000 $0.90 45d 1 0.93mi
3625 Chatsworth St Detroit, MI 3.0 1.5 1182 $1,295 $1.10 26d 1 1.01mi
3651 Buckingham Ave Detroit, MI 3.0 1.0 1320 $1,300 $0.98 19d 1 1.04mi
1415 Maryland St Grosse Pointe Park, MI 3.0 1.0 700 $1,275 $1.82 45d 1 1.10mi
13400 Longview St Detroit, MI 3.0 1.5 1000 $1,400 $1.40 45d 1 1.11mi
10644 Stratman St Detroit, MI 2.0 1.0 1000 $1,200 $1.20 19d 1 1.12mi
13137 Elmdale St Detroit, MI 3.0 1.0 1115 $1,400 $1.26 26d 1 1.13mi
10724 Whitehill St Detroit, MI 3.0 3.0 1425 $1,550 $1.09 19d 1 1.14mi
1367 Wayburn St Unit 1 Grosse Pointe Park, MI 3.0 1.0 816 $1,250 $1.53 45d 1 1.17mi
10813 Whitehill St Detroit, MI 3.0 1.0 1392 $1,350 $0.97 19d 1 1.19mi
9635 Everts St Detroit, MI 4.0 2.0 1450 $1,650 $1.14 45d 1 1.20mi
5783 Yorkshire Rd Detroit, MI 2.0 1.0 1040 $1,200 $1.15 45d 1 1.20mi
1348 Wayburn St Grosse Pointe, MI 3.0 2.0 1035 $2,000 $1.93 1d 1 1.21mi
1348 Wayburn St Grosse Pointe, MI 3.0 2.0 1035 $2,200 $2.13 26d 1 1.21mi
3626 Courville St Detroit, MI 3.0 1.0 1260 $1,300 $1.03 45d 1 1.26mi

Listing history 17 events

  1. 2026-06-15
    days on market $84,000 Active 49 DOM
  2. 2026-06-13
    days on market $84,000 Active 47 DOM
  3. 2026-06-13
    days on market $84,000 Active 46 DOM
  4. 2026-06-09
    days on market $84,000 Active 43 DOM
  5. 2026-06-08
    days on market $84,000 Active 42 DOM
  6. 2026-06-07
    days on market $84,000 Active 41 DOM
  7. 2026-06-04
    days on market $84,000 Active 38 DOM
  8. 2026-06-03
    days on market $84,000 Active 37 DOM
  9. 2026-06-02
    days on market $84,000 Active 36 DOM
  10. 2026-06-01
    days on market $84,000 Active 35 DOM
  11. 2026-05-31
    days on market $84,000 Active 34 DOM
  12. 2026-05-12
    price $84,000 516-char remark
  13. 2026-05-11
    price $84,000 516-char remark
  14. 2026-05-01
    price $85,000 516-char remark
  15. 2026-05-01
    price $85,000 516-char remark
  16. 2026-04-27
    listed $89,900 Active 516-char remark
  17. 2026-04-27
    listed $89,900 Active 516-char remark

ⓘ 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
$3,585 · $299/mo
Projected year-2 tax
$3,585 · $299/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 · 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
$16,714
− Mortgage interest
−$4,705
− Property taxes
−$3,585
− Insurance
−$420
− Repairs & maintenance
−$1,337
− Management
−$1,337
− Depreciation
−$2,444
Taxable income
$2,886
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$693
After-tax cash flow
$3,220/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)
39,668
Household income
$44,856
Rent vs Own
44.1% rent · 55.9% own
Severe rent burden
2515.0

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 (88%)
Race & ethnicity
Black 88% White 8% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Iranian 1% Romanian 1% Lithuanian 1%
Foreign-born
1%
Languages at home
97% English-only · Spanish 2%

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
▼ -226.38%
Current HPI
161.886
Rent YoY
▲ 0.73%
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

-6.6% since first listed
8 events — show timeline
  • 2026-06-16 Listing Removed REALCOMP
  • 2026-06-16 Listing Removed MiRealSource-MiMLS
  • 2026-05-12 Price Changed $84,000 MiRealSource-MiMLS
  • 2026-05-11 Price Changed $84,000 REALCOMP
  • 2026-05-01 Price Changed $85,000 MiRealSource-MiMLS
  • 2026-05-01 Price Changed $85,000 REALCOMP
  • 2026-04-27 Listed $89,900 REALCOMP
  • 2026-04-27 Listed $89,900 MiRealSource-MiMLS

Property tax history

+1.4%/yr

Latest (2025): $3,585 · -20.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…