CashFlowRE
Sign in Sign up
5555 Neff Ave
B- Composite 68.46
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +8.3/15.0
  • Livability +3.7/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$59,900

5555 Neff Ave · Detroit, MI 48224
2 bd · 1.0 ba · 720 sqft · SingleFamily public records · 80 Days on market
Built 1950 6,098 sqft lot $83/sqft · 9% above area Est $61k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Turnkey cash-flowing investment opportunity on Detroit's east side! Welcome to 5555 Neff Ave, Detroit, MI 48224, a solid rental property currently tenant-occupied and generating $1,100 per month in rental income. This property offers investors immediate cash flow from day one with a reliable tenant already in place. The home features a functional layout, spacious living areas, and strong long-term rental demand in a well-established neighborhood near East English Village and the Grosse Pointe border. Located close to schools, parks, shopping, and major commuter routes, this property sits in a high-demand rental corridor, making it a great addition to any buy-and-hold portfolio or investor looking to expand their Detroit rental holdings. Detroit continues to attract investors seeking affordable entry points and strong rental yields, and this property delivers both stability and income potential. Tenant occupied – please do not disturb tenant. For more information, contact: Samar Taha – 313-888-7653 (text preferred)

Key facts

  • Functional layout
  • 6,098 sq ft lot
  • Built 1950

Tags

TURNKEY INVESTMENT OPPORTUNITYFUNCTIONAL LAYOUTSPACIOUS LIVING AREASSTRONG LONG TERM RENTAL DEMANDWELL ESTABLISHED NEIGHBORHOODHIGH DEMAND RENTAL CORRIDOR

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 single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $322 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $56k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.7% vs local median 10.2% in Detroit — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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 flat; 484 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $414 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 + 0.7% rent growth), your $17k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 80 days — a 6% lower offer ($56k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 13y ago; this cycle's ask has dropped $5k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $5k; list at $60k implies a 1098% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 4.0% of price; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $56,306 (6.0% below list)

Questions for the listing agent

  1. It's been on market 80 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 1950 — 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
1.82%
Cap rate
12.74%
Cash-on-cash
23.01%
DSCR
2.02
GRM
4.6

CMA / ARV

ARV (median comp)
$61,016
List price
$59,900
Delta
-1.83%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5298 Neff Ave 0.08mi 2/1.0 720 (0%) 2mo $46,000 $64 95
5251 Neff Ave 0.11mi 2/1.0 720 (0%) 2mo $46,000 $64 93
5290 University Pl 0.19mi 2/1.0 721 (+0%) 5mo $60,000 $83 86
6183 Woodhall St 0.41mi 3/1.0 (+1) 720 (0%) 1mo $32,000 $44 75
4607 Radnor St 0.57mi 2/1.0 731 (+2%) 2mo $50,000 $68 69
5243 Neff Ave 0.12mi 2/1.0 816 (+13%) 6mo $85,000 $104 67
5558 Radnor St 0.40mi 2/1.0 660 (-8%) 6mo $18,000 $27 63
5955 Guilford St 0.28mi 3/1.0 (+1) 802 (+11%) 6mo $43,000 $54 58
5203 Marseilles St 0.27mi 3/1.0 (+1) 816 (+13%) 7mo $77,500 $95 54
4481 Radnor St 0.68mi 2/1.0 792 (+10%) 5mo $32,000 $40 47
5007 Ashley St 0.72mi 2/1.0 817 (+14%) 2mo $30,000 $37 42
4138 University Pl 0.74mi 3/1.0 (+1) 780 (+8%) 7mo $77,500 $99 41

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
13.0%
Equity multiple
1.50×
Total profit
$8,435
Equity at exit
$8,931
10-year hold
IRR
19.8%
Equity multiple
2.46×
Total profit
$24,551
Equity at exit
$5,179

Cash invested: $16,772 (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
484
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,091 high interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$201 /mo · $2,411/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$229
Net cashflow
$322

Break-even live

Break-even rent $684
Max offer price $59,900
Occupancy floor 66%

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
$14,975
Closing costs
$1,797
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16927 Chandler Park Dr Unit 3_ Detroit, MI 1.0 1.0 600 $900 $1.50 15d 1 0.37mi
4865 Cadieux Rd Unit 11 Detroit, MI 2.0 1.0 630 $1,200 $1.90 43d 1 0.48mi
4837 Cadieux Rd Unit 9 Detroit, MI 2.0 1.0 650 $1,200 $1.85 43d 1 0.50mi
4811 Cadieux Rd Unit 2 Detroit, MI 1.0 1.0 600 $950 $1.58 43d 1 0.51mi
4811 Cadieux Rd Unit 11 Detroit, MI 2.0 1.0 663 $1,200 $1.81 22d 1 0.51mi
4811 Cadieux Rd Unit 10 Detroit, MI 2.0 1.0 663 $1,200 $1.81 43d 1 0.51mi
9140 Whittier Ave Unit 1 Detroit, MI 1.0 1.0 550 $700 $1.27 43d 1 0.82mi
21301 Kingsville St Apt 108 Harper Woods, MI 1.0 1.0 700 $900 $1.29 3d 1 0.90mi
5284 Devonshire Rd Unit 2 Detroit, MI 1.0 1.0 750 $1,050 $1.40 15d 1 0.94mi
5284 Devonshire Rd Detroit, MI 2.0 1.0 650 $1,050 $1.62 24d 1 0.94mi
17161 Denver St Apt 10 Detroit, MI 1.0 1.0 700 $800 $1.14 11d 1 1.06mi
17161 Denver St Detroit, MI 1.0 1.0 700 $800 $1.14 12d 1 1.06mi
11529 Roxbury St Detroit, MI 2.0 1.0 720 $1,200 $1.67 12d 1 1.33mi
11611 Morang Ave Detroit, MI 1.0–2.0 1.0 709 $1,040 $1.47 43d 1 1.39mi

Listing history 28 events

  1. 2026-06-04
    days on market $59,900 Active 80 DOM
  2. 2026-06-03
    days on market $59,900 Active 79 DOM
  3. 2026-06-01
    days on market $59,900 Active 77 DOM
  4. 2026-05-31
    days on market $59,900 Active 76 DOM
  5. 2026-04-03
    price $59,900 1067-char remark
    Show marketing remark (1047 chars)

    Turnkey cash-flowing investment opportunity on Detroit’s east side! Welcome to 5555 Neff Ave, Detroit, MI 48224, a solid rental property currently tenant-occupied and generating $1,100 per month in rental income. This property offers investors immediate cash flow from day one with a reliable tenant already in place. The home features a functional layout, spacious living areas, and strong long-term rental demand in a well-established neighborhood near East English Village and the Grosse Pointe border. Located close to schools, parks, shopping, and major commuter routes, this property sits in a high-demand rental corridor, making it a great addition to any buy-and-hold portfolio or investor looking to expand their Detroit rental holdings. Detroit continues to attract investors seeking affordable entry points and strong rental yields, and this property delivers both stability and income potential. Tenant occupied – please do not disturb tenant. For more information, contact: Samar Taha – 313-888-7653 (text preferred)

  6. 2026-04-03
    price $59,900 1047-char remark
    Show marketing remark (1047 chars)

    Turnkey cash-flowing investment opportunity on Detroit’s east side! Welcome to 5555 Neff Ave, Detroit, MI 48224, a solid rental property currently tenant-occupied and generating $1,100 per month in rental income. This property offers investors immediate cash flow from day one with a reliable tenant already in place. The home features a functional layout, spacious living areas, and strong long-term rental demand in a well-established neighborhood near East English Village and the Grosse Pointe border. Located close to schools, parks, shopping, and major commuter routes, this property sits in a high-demand rental corridor, making it a great addition to any buy-and-hold portfolio or investor looking to expand their Detroit rental holdings. Detroit continues to attract investors seeking affordable entry points and strong rental yields, and this property delivers both stability and income potential. Tenant occupied – please do not disturb tenant. For more information, contact: Samar Taha – 313-888-7653 (text preferred)

  7. 2026-03-16
    listed $64,900 Active 1047-char remark
    Show marketing remark (1067 chars)

    Turnkey cash-flowing investment opportunity on Detroit's east side! Welcome to 5555 Neff Ave, Detroit, MI 48224, a solid rental property currently tenant-occupied and generating $1,100 per month in rental income. This property offers investors immediate cash flow from day one with a reliable tenant already in place. The home features a functional layout, spacious living areas, and strong long-term rental demand in a well-established neighborhood near East English Village and the Grosse Pointe border. Located close to schools, parks, shopping, and major commuter routes, this property sits in a high-demand rental corridor, making it a great addition to any buy-and-hold portfolio or investor looking to expand their Detroit rental holdings. Detroit continues to attract investors seeking affordable entry points and strong rental yields, and this property delivers both stability and income potential. Tenant occupied – please do not disturb tenant. For more information, contact: Samar Taha – 313-888-7653 (text preferred)

  8. 2026-03-16
    listed $64,900 Active 1067-char remark
    Show marketing remark (1067 chars)

    Turnkey cash-flowing investment opportunity on Detroit's east side! Welcome to 5555 Neff Ave, Detroit, MI 48224, a solid rental property currently tenant-occupied and generating $1,100 per month in rental income. This property offers investors immediate cash flow from day one with a reliable tenant already in place. The home features a functional layout, spacious living areas, and strong long-term rental demand in a well-established neighborhood near East English Village and the Grosse Pointe border. Located close to schools, parks, shopping, and major commuter routes, this property sits in a high-demand rental corridor, making it a great addition to any buy-and-hold portfolio or investor looking to expand their Detroit rental holdings. Detroit continues to attract investors seeking affordable entry points and strong rental yields, and this property delivers both stability and income potential. Tenant occupied – please do not disturb tenant. For more information, contact: Samar Taha – 313-888-7653 (text preferred)

  9. 2023-03-21
    historical
  10. 2023-03-21
    historical
  11. 2023-03-10
    listed $55,000 Active
  12. 2023-03-10
    listed $55,000 Active
  13. 2016-04-26
    soldstatus $5,000 Sold
  14. 2016-04-26
    soldstatus $5,000 Closed
  15. 2016-03-29
    status Pending
  16. 2016-03-23
    historical
  17. 2016-02-04
    price $6,000
  18. 2015-11-30
    price $9,000
  19. 2015-09-18
    price $10,000
  20. 2015-07-30
    price $11,000
  21. 2015-06-17
    listed $15,000 Active
  22. 2015-06-17
    listed $6,000
  23. 2014-03-11
    soldstatus $10,500
  24. 2014-03-11
    soldstatus $10,500
  25. 2014-02-19
    historical
  26. 2013-09-27
    listed $13,900
  27. 2013-09-27
    listed $13,900
  28. 1998-08-18
    soldstatus $15,400

ⓘ 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
$2,411 · $201/mo
Projected year-2 tax
$2,411 · $201/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 3 unhealthy d/yr today · 4 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
$13,088
− Mortgage interest
−$3,355
− Property taxes
−$2,411
− Insurance
−$300
− Repairs & maintenance
−$1,047
− Management
−$1,047
− Depreciation
−$1,743
Taxable income
$3,185
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$764
After-tax cash flow
$3,095/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

+289.0% since first listed
24 events — show timeline
  • 2026-04-03 Price Changed $59,900 MiRealSource-MiMLS
  • 2026-04-03 Price Changed $59,900 REALCOMP
  • 2026-03-16 Listed $64,900 REALCOMP
  • 2026-03-16 Listed $64,900 MiRealSource-MiMLS
  • 2023-03-21 Listing Removed MiRealSource-MiMLS
  • 2023-03-21 Listing Removed REALCOMP
  • 2023-03-10 Listed $55,000 MiRealSource-MiMLS
  • 2023-03-10 Listed $55,000 REALCOMP
  • 2016-04-26 Sold (MLS) $5,000 MiRealSource-MiMLS
  • 2016-04-26 Sold (MLS) $5,000 REALCOMP
  • 2016-03-29 Pending REALCOMP
  • 2016-03-23 Listing Removed MiRealSource-MiMLS
  • 2016-02-04 Price Changed $6,000 REALCOMP
  • 2015-11-30 Price Changed $9,000 REALCOMP
  • 2015-09-18 Price Changed $10,000 REALCOMP
  • 2015-07-30 Price Changed $11,000 REALCOMP
  • 2015-06-17 Listed $15,000 REALCOMP
  • 2015-06-17 Listed $6,000 MiRealSource-MiMLS
  • 2014-03-11 Sold (MLS) $10,500 MiRealSource-MiMLS
  • 2014-03-11 Sold (MLS) $10,500 REALCOMP
  • 2014-02-19 Listing Removed MiRealSource-MiMLS
  • 2013-09-27 Listed $13,900 MiRealSource-MiMLS
  • 2013-09-27 Listed $13,900 REALCOMP
  • 1998-08-18 Sold (Public Records) $15,400 Public Records

Property tax history

+6.3%/yr

Latest (2025): $2,411 · +129.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…