CashFlowRE
Sign in Sign up
5776 Lakeview St
D Composite 42.46
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • 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

$12,500

5776 Lakeview St · Detroit, MI 48213
3 bd · 1.0 ba · 1,299 sqft · SingleFamily public records · 153 Days on market
Built 1927 3,920 sqft lot $10/sqft · 81% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to the latest offering from the Detroit Land Bank Authority. This 3 bedroom brick colonial is being offered in the historic Chandler Park community. This home needs a full rehab but once complete will make a very good investment. Be advised that this home also includes vacant lots located at 5782 and 5790 Lakeview for an additional 8000 sqft. of buildable space. Please note that the Detroit Land bank Authority is entitled to a tax capture for the 5 tax years subsequent to transferring ownership of the property. The tax capture may be incompatible with tax abatements and/or lot combinations that are otherwise available to the selected purchaser. DLBA will review requests to waive its tax capture rights and may require a payment in lieu of taxes to approve such requests. The payment will be determined upon reviewing the development proforma and effect of any tax abatements on the purchase and development financing. Please refer to DLBA proposal guidelines

Key facts

  • Buildable space
  • 3,920 sq ft lot
  • 2 garage spots

Tags

BUILDABLE SPACE

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 $12k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $12k).
  • Recommended offer: $11k (12.0% below list) — sets the bar for market timing.
  • Cap rate 104.3% 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: 190 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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).
  • At $1,402/mo this rent would consume 49% of the median local household income ($34k/yr) (locally 1202% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $86 of loan paydown is wiped out by about $375 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 $4k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 153 days — a 12% lower offer ($11k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 20y 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 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $11,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 153 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1927 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
11.22%
Cap rate
104.33%
Cash-on-cash
350.15%
DSCR
16.58
GRM
0.7

CMA / ARV

ARV (median comp)
$64,569
List price
$12,500
Delta
-80.64%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5557 Lakeview St 0.14mi 3/1.0 1,233 (-5%) 4mo $40,000 $32 82
13113 Camden St 0.46mi 3/1.0 1,224 (-6%) 2mo $88,000 $72 67
5794 Dickerson St 0.21mi 3/1.0 1,467 (+13%) 4mo $118,000 $80 65
13334 Elmdale St 0.66mi 3/1.0 1,221 (-6%) 3mo $89,254 $73 57
5545 Maryland St 0.61mi 4/1.0 (+1) 1,251 (-4%) 6mo $140,000 $112 56
9131 Wayburn St 0.65mi 3/1.5 1,222 (-6%) 6mo $100,000 $82 53
13136 Maiden St 0.53mi 4/1.0 (+1) 1,144 (-12%) 1mo $10,000 $9 50
9200 Manistique St 0.60mi 3/1.0 1,135 (-13%) 4mo $69,500 $61 48
14480 Wade St 0.59mi 2/2.0 (-1) 1,406 (+8%) 6mo $122,500 $87 44
11156 E Outer Dr 0.71mi 3/1.5 1,153 (-11%) 7mo $55,000 $48 40
12798 Corbett St 0.65mi 3/1.5 1,124 (-14%) 6mo $75,000 $67 40
5566 LAKEPOINTE S S. Chandler Park St 0.69mi 3/1.5 1,108 (-15%) 3mo $57,000 $51 39

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
Equity multiple
19.01×
Total profit
$63,041
Equity at exit
$1,864
10-year hold
IRR
Equity multiple
40.64×
Total profit
$138,736
Equity at exit
$1,081

Cash invested: $3,500 (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 48213

Active inventory
190
Price-to-rent
0.7×

Monthly cashflow live

Estimated rent
$1,402 high interval (Pro) →
Mortgage (P&I)
$66
Tax est. 1.5%
$16 /mo · $188/yr
Insurance
$5
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$1,021

Break-even live

Break-even rent $109
Max offer price $12,500
Occupancy floor 22%

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
$3,125
Closing costs
$375
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5966 Eastlawn St Unit NA Detroit, MI 3.0 1.5 1366 $1,500 $1.10 24d 1 0.13mi
5747 Lakepointe St Detroit, MI 3.0 1.5 1316 $1,473 $1.12 43d 1 0.65mi
13137 Elmdale St Detroit, MI 3.0 1.0 1115 $1,400 $1.26 24d 1 0.68mi
9168 Wayburn St Detroit, MI 3.0 1.0 1274 $1,300 $1.02 20d 1 0.69mi
13400 Longview St Detroit, MI 3.0 1.5 1000 $1,400 $1.40 43d 1 0.72mi
9400 Lakepointe St Detroit, MI 3.0 1.0 1300 $1,150 $0.88 4d 1 0.77mi
5751 Nottingham Rd Unit 5/21/26 Detroit, MI 3.0 1.0 1100 $1,250 $1.14 14d 1 0.79mi
5791 Somerset Ave Detroit, MI 3.0 2.0 1660 $1,400 $0.84 17d 1 0.85mi
9755 Wayburn St Detroit, MI 3.0 2.0 1498 $1,400 $0.93 3d 1 0.87mi
9409 Balfour Rd Detroit, MI 3.0 1.0 1195 $1,200 $1.00 43d 1 0.96mi
12210 Longview St Detroit, MI 3.0 1.0 1020 $1,100 $1.08 43d 1 0.98mi
9927 Beaconsfield St Detroit, MI 3.0 1.0 942 $1,375 $1.46 14d 1 0.99mi
10141 Roxbury St Detroit, MI 3.0 1.0 1115 $1,000 $0.90 43d 1 1.00mi
5235 Chatsworth St Detroit, MI 2.0 1.0 900 $1,050 $1.17 43d 1 1.02mi
4251 Wayburn St Detroit, MI 3.0 1.5 1326 $1,650 $1.24 43d 1 1.03mi
9984 Beaconsfield St Detroit, MI 3.0 1.0 1222 $1,575 $1.29 43d 1 1.05mi
15857 Evanston St Detroit, MI 3.0 1.5 1232 $1,250 $1.01 4d 1 1.09mi
4391 Nottingham Rd Unit 4393 Detroit, MI 2.0 1.0 1038 $950 $0.92 4d 1 1.09mi
10724 Whitehill St Detroit, MI 3.0 3.0 1425 $1,550 $1.09 17d 1 1.12mi
5574 Buckingham Ave Detroit, MI 3.0 1.0 1430 $1,450 $1.01 4d 1 1.12mi
10644 Stratman St Detroit, MI 2.0 1.0 1000 $1,200 $1.20 17d 1 1.13mi
12840 Kilbourne St Detroit, MI 3.0 1.0 1136 $1,350 $1.19 17d 1 1.16mi
5267 Haverhill St Detroit, MI 3.0 1.5 1458 $1,300 $0.89 16d 1 1.17mi
5267 Haverhill St Detroit, MI 3.0 1.5 1458 $1,300 $0.89 17d 1 1.17mi
10813 Whitehill St Detroit, MI 3.0 1.0 1392 $1,350 $0.97 17d 1 1.17mi
12051 Wilshire Dr Detroit, MI 3.0 1.5 1224 $1,250 $1.02 17d 1 1.19mi
4151 Nottingham Rd Detroit, MI 2.0 1.0 1022 $1,275 $1.25 17d 1 1.21mi
5112 Haverhill St Unit 1 Detroit, MI 2.0 1.0 1000 $1,100 $1.10 43d 1 1.21mi
11018 Whitehill St Detroit, MI 3.0 1.0 1146 $1,450 $1.27 10d 1 1.28mi
5031 Bedford St Detroit, MI 2.0 1.0 876 $1,870 $2.13 1d 1 1.31mi
5028 Bedford St Detroit, MI 3.0 1.0 1000 $1,400 $1.40 4d 1 1.34mi
5045 Fairview St Detroit, MI 3.0 1.0 1303 $1,200 $0.92 43d 1 1.42mi
4627 Bedford St Unit 1 Detroit, MI 2.0 1.0 1050 $945 $0.90 20d 1 1.42mi
8205 E Outer Dr Detroit, MI 3.0 1.5 1874 $1,400 $0.75 17d 1 1.43mi
10803 Roxbury St Detroit, MI 3.0 1.0 1150 $900 $0.78 20d 1 1.48mi
4055 Beniteau St Detroit, MI 2.0 1.0 1000 $900 $0.90 17d 1 1.48mi
9635 Everts St Detroit, MI 4.0 2.0 1450 $1,650 $1.14 43d 1 1.49mi
10404 Somerset Ave Detroit, MI 3.0 1.0 1108 $1,475 $1.33 3d 1 1.50mi

Listing history 35 events

  1. 2026-06-18
    days on market $12,500 Active 153 DOM
  2. 2026-06-17
    days on market $12,500 Active 152 DOM
  3. 2026-06-15
    days on market $12,500 Active 150 DOM
  4. 2026-06-13
    days on market $12,500 Active 148 DOM
  5. 2026-06-13
    days on market $12,500 Active 147 DOM
  6. 2026-06-09
    days on market $12,500 Active 144 DOM
  7. 2026-06-08
    days on market $12,500 Active 143 DOM
  8. 2026-06-07
    days on market $12,500 Active 142 DOM
  9. 2026-06-04
    days on market $12,500 Active 139 DOM
  10. 2026-06-03
    days on market $12,500 Active 138 DOM
  11. 2026-06-01
    days on market $12,500 Active 136 DOM
  12. 2026-05-31
    days on market $12,500 Active 135 DOM
  13. 2026-01-16
    listed $12,500 Active 975-char remark
    Show marketing remark (975 chars)

    Welcome to the latest offering from the Detroit Land Bank Authority. This 3 bedroom brick colonial is being offered in the historic Chandler Park community. This home needs a full rehab but once complete will make a very good investment. Be advised that this home also includes vacant lots located at 5782 and 5790 Lakeview for an additional 8000 sqft. of buildable space. Please note that the Detroit Land bank Authority is entitled to a tax capture for the 5 tax years subsequent to transferring ownership of the property. The tax capture may be incompatible with tax abatements and/or lot combinations that are otherwise available to the selected purchaser. DLBA will review requests to waive its tax capture rights and may require a payment in lieu of taxes to approve such requests. The payment will be determined upon reviewing the development proforma and effect of any tax abatements on the purchase and development financing. Please refer to DLBA proposal guidelines

  14. 2026-01-16
    listed $12,500 Active 975-char remark
    Show marketing remark (975 chars)

    Welcome to the latest offering from the Detroit Land Bank Authority. This 3 bedroom brick colonial is being offered in the historic Chandler Park community. This home needs a full rehab but once complete will make a very good investment. Be advised that this home also includes vacant lots located at 5782 and 5790 Lakeview for an additional 8000 sqft. of buildable space. Please note that the Detroit Land bank Authority is entitled to a tax capture for the 5 tax years subsequent to transferring ownership of the property. The tax capture may be incompatible with tax abatements and/or lot combinations that are otherwise available to the selected purchaser. DLBA will review requests to waive its tax capture rights and may require a payment in lieu of taxes to approve such requests. The payment will be determined upon reviewing the development proforma and effect of any tax abatements on the purchase and development financing. Please refer to DLBA proposal guidelines

  15. 2023-12-17
    historical
  16. 2023-12-16
    historical
  17. 2023-09-09
    price $19,500
  18. 2023-09-08
    price $19,500
  19. 2023-08-07
    listed $24,000 Active
  20. 2023-08-07
    listed $24,000 Active
  21. 2019-09-01
    historical
  22. 2019-09-01
    historical
  23. 2019-06-01
    listed $10,000
  24. 2019-06-01
    listed $10,000
  25. 2019-05-31
    historical
  26. 2019-05-31
    historical
  27. 2019-02-01
    listed $9,500
  28. 2019-02-01
    listed $9,500
  29. 2019-01-31
    historical
  30. 2019-01-31
    historical
  31. 2018-06-12
    listed $10,000
  32. 2018-06-12
    listed $10,000
  33. 2006-06-30
    historical
  34. 2006-01-18
    listed $92,000
  35. 2005-03-02
    soldstatus $84,000

ⓘ 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
$16,825
− Mortgage interest
−$700
− Property taxes
−$188
− Insurance
−$62
− Repairs & maintenance
−$1,346
− Management
−$1,346
− Depreciation
−$364
Taxable income
$12,819
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,077
After-tax cash flow
$9,179/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)
20,075
Household income
$34,003
Rent vs Own
41.6% rent · 58.4% own
Severe rent burden
1202.0

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 (92%)
Race & ethnicity
Black 92% White 4% Hispanic / Latino 2% Two or more races 1%
Common ancestry
Slovak 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Arabic 1% 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
▼ -122.86%
Current HPI
217.2037
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

-85.1% since first listed
23 events — show timeline
  • 2026-01-16 Listed $12,500 REALCOMP
  • 2026-01-16 Listed $12,500 MiRealSource-MiMLS
  • 2023-12-17 Listing Removed MiRealSource-MiMLS
  • 2023-12-16 Listing Removed REALCOMP
  • 2023-09-09 Price Changed $19,500 MiRealSource-MiMLS
  • 2023-09-08 Price Changed $19,500 REALCOMP
  • 2023-08-07 Listed $24,000 MiRealSource-MiMLS
  • 2023-08-07 Listed $24,000 REALCOMP
  • 2019-09-01 Listing Removed MiRealSource-MiMLS
  • 2019-09-01 Listing Removed REALCOMP
  • 2019-06-01 Listed $10,000 MiRealSource-MiMLS
  • 2019-06-01 Listed $10,000 REALCOMP
  • 2019-05-31 Listing Removed MiRealSource-MiMLS
  • 2019-05-31 Listing Removed REALCOMP
  • 2019-02-01 Listed $9,500 MiRealSource-MiMLS
  • 2019-02-01 Listed $9,500 REALCOMP
  • 2019-01-31 Listing Removed MiRealSource-MiMLS
  • 2019-01-31 Listing Removed REALCOMP
  • 2018-06-12 Listed $10,000 MiRealSource-MiMLS
  • 2018-06-12 Listed $10,000 REALCOMP
  • 2006-06-30 Listing Removed REALCOMP
  • 2006-01-18 Listed $92,000 REALCOMP
  • 2005-03-02 Sold (Public Records) $84,000 Public Records

Property tax history

+4.5%/yr

Latest (2025): $1,350 · -24.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…