CashFlowRE
Sign in Sign up
16191 Ohio St
B- Composite 68.32
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 +7.5/15.0
  • Livability +3.7/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$70,000

16191 Ohio St · Detroit, MI 48221
3 bd · 2.0 ba · 2,096 sqft · SingleFamily public records · 6 Days on market
Built 1928 3,920 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Attention Detroit investors! Single-family home located on Ohio Street in Detroit. Close to major roads, shopping, and neighborhood amenities. Property offers potential for rental or owner-occupant use.

Key facts

  • Potential for rental
  • Shopping
  • Owner-occupant use

Tags

SINGLE-FAMILY HOMEMAJOR ROADSSHOPPINGNEIGHBORHOOD AMENITIESPOTENTIAL FOR RENTALOWNER-OCCUPANT USE

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/2.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $696 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Cap rate 18.2% 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 (+3.4%/yr); 349 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($58k/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 $484 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 + 3.4% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 18y 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 $32k; list at $70k implies a 115% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,000

Questions for the listing agent

  1. Built in 1928 — 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
2.22%
Cap rate
18.23%
Cash-on-cash
42.64%
DSCR
2.90
GRM
3.7

CMA / ARV

ARV (on-the-fly)
$205,408
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16503 Ohio St 0.08mi 4/1.5 (+1) 2,154 (+3%) 4mo $70,000 $32 81
8549 Marygrove Dr 0.18mi 3/1.5 1,993 (-5%) 1mo $224,000 $112 81
16801 Washburn St 0.38mi 4/2.0 (+1) 2,031 (-3%) 2mo $230,000 $113 71
16532 Griggs St 0.38mi 3/1.5 1,991 (-5%) 2mo $137,000 $69 70
16224 Washburn St 0.25mi 3/1.5 1,790 (-15%) 1mo $174,999 $98 61
16653 Woodingham Dr 0.37mi 3/1.0 2,368 (+13%) 1mo $75,000 $32 56
17175 Mendota St 0.70mi 3/2.0 2,237 (+7%) 1mo $124,900 $56 55
17540 Indiana St 0.71mi 4/2.0 (+1) 2,020 (-4%) 2mo $155,000 $77 54
17584 Cherrylawn St 0.75mi 3/1.5 2,021 (-4%) 4mo $281,000 $139 54
17175 Greenlawn St 0.54mi 3/1.5 1,841 (-12%) 3mo $212,000 $115 50
17214 Ohio St 0.53mi 3/1.5 2,400 (+14%) 4mo $173,000 $72 46
17585 Wisconsin St 0.75mi 4/2.0 (+1) 1,944 (-7%) 3mo $290,000 $149 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 · 3.44% rent growth · sell at horizon

5-year hold
IRR
39.9%
Equity multiple
2.72×
Total profit
$33,760
Equity at exit
$10,437
10-year hold
IRR
46.5%
Equity multiple
5.57×
Total profit
$89,600
Equity at exit
$6,052

Cash invested: $19,600 (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 48221

Rents YoY
3.4%
Active inventory
349
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,557 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$138 /mo · $1,651/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$327
Net cashflow
$696

Break-even live

Break-even rent $676
Max offer price $70,000
Occupancy floor 50%

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
$17,500
Closing costs
$2,100
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16546 Wisconsin St Detroit, MI 3.0 1.0 1577 $1,500 $0.95 43d 1 0.14mi
16211 Kentucky St Detroit, MI 4.0 2.0 2168 $1,995 $0.92 17d 1 0.17mi
15791 Cherrylawn St Detroit, MI 2.0 1.0 1792 $1,100 $0.61 43d 1 0.24mi
15457 Cloverlawn St Detroit, MI 3.0 2.0 1500 $1,275 $0.85 24d 1 0.43mi
16934 Ilene St Detroit, MI 3.0 1.5 1516 $1,400 $0.92 19d 1 0.49mi
17530 Roselawn St Unit 1 Detroit, MI 3.0 2.0 1600 $2,000 $1.25 24d 1 0.73mi
16230 Cheyenne St Detroit, MI 3.0 1.0 1653 $1,450 $0.88 43d 1 0.97mi
Ohio St Unit 4 Detroit, MI 4.0 1.5 1400 $750 $0.54 43d 1 1.09mi
16834 Fairfield St Detroit, MI 2.0 1.0 1516 $1,363 $0.90 24d 1 1.12mi
14242 Ohio St Detroit, MI 4.0 1.0 1400 $1,000 $0.71 43d 1 1.28mi
16505 Stansbury St Detroit, MI 3.0 1.0 1700 $1,345 $0.79 43d 1 1.38mi
16503 Linwood St Detroit, MI 4.0 2.0 2415 $1,800 $0.75 3d 1 1.43mi

Listing history 16 events

  1. 2025-12-19
    status Pending 202-char remark
    Show marketing remark (202 chars)

    Attention Detroit investors! Single-family home located on Ohio Street in Detroit. Close to major roads, shopping, and neighborhood amenities. Property offers potential for rental or owner-occupant use.

  2. 2025-12-19
    status Pending
    Show marketing remark (202 chars)

    Attention Detroit investors! Single-family home located on Ohio Street in Detroit. Close to major roads, shopping, and neighborhood amenities. Property offers potential for rental or owner-occupant use.

  3. 2025-12-13
    listed $70,000 Active 202-char remark
    Show marketing remark (202 chars)

    Attention Detroit investors! Single-family home located on Ohio Street in Detroit. Close to major roads, shopping, and neighborhood amenities. Property offers potential for rental or owner-occupant use.

  4. 2025-12-13
    listed $70,000 Active
    Show marketing remark (202 chars)

    Attention Detroit investors! Single-family home located on Ohio Street in Detroit. Close to major roads, shopping, and neighborhood amenities. Property offers potential for rental or owner-occupant use.

  5. 2017-11-16
    soldstatus $32,500 Sold 539-char remark
    Show marketing remark (539 chars)

    ATTENTION INVESTORS! Charming brick colonial located in the heart of the Fitzgerald neighborhood that is experiencing an amazing revival including the nearby Livernois corridor. As the photos show this home needs work and is perfect for the handy homeowner or an investor looking for serious cash flow. Fully renovated homes in the area are selling between 75K and 100K so plenty of equity on day one. Selling broker is member of selling LLC. Property sold by QCD, Buyer pays for all city certs, inspections, and repairs. Home sold as-is.

  6. 2017-11-16
    soldstatus $32,500 Closed
    Show marketing remark (539 chars)

    ATTENTION INVESTORS! Charming brick colonial located in the heart of the Fitzgerald neighborhood that is experiencing an amazing revival including the nearby Livernois corridor. As the photos show this home needs work and is perfect for the handy homeowner or an investor looking for serious cash flow. Fully renovated homes in the area are selling between 75K and 100K so plenty of equity on day one. Selling broker is member of selling LLC. Property sold by QCD, Buyer pays for all city certs, inspections, and repairs. Home sold as-is.

  7. 2017-10-30
    status Pending
    Show marketing remark (539 chars)

    ATTENTION INVESTORS! Charming brick colonial located in the heart of the Fitzgerald neighborhood that is experiencing an amazing revival including the nearby Livernois corridor. As the photos show this home needs work and is perfect for the handy homeowner or an investor looking for serious cash flow. Fully renovated homes in the area are selling between 75K and 100K so plenty of equity on day one. Selling broker is member of selling LLC. Property sold by QCD, Buyer pays for all city certs, inspections, and repairs. Home sold as-is.

  8. 2017-10-30
    status Pending 539-char remark
    Show marketing remark (539 chars)

    ATTENTION INVESTORS! Charming brick colonial located in the heart of the Fitzgerald neighborhood that is experiencing an amazing revival including the nearby Livernois corridor. As the photos show this home needs work and is perfect for the handy homeowner or an investor looking for serious cash flow. Fully renovated homes in the area are selling between 75K and 100K so plenty of equity on day one. Selling broker is member of selling LLC. Property sold by QCD, Buyer pays for all city certs, inspections, and repairs. Home sold as-is.

  9. 2017-08-14
    listed $34,900 Active
    Show marketing remark (539 chars)

    ATTENTION INVESTORS! Charming brick colonial located in the heart of the Fitzgerald neighborhood that is experiencing an amazing revival including the nearby Livernois corridor. As the photos show this home needs work and is perfect for the handy homeowner or an investor looking for serious cash flow. Fully renovated homes in the area are selling between 75K and 100K so plenty of equity on day one. Selling broker is member of selling LLC. Property sold by QCD, Buyer pays for all city certs, inspections, and repairs. Home sold as-is.

  10. 2017-08-14
    listed $34,900 Active 539-char remark
    Show marketing remark (539 chars)

    ATTENTION INVESTORS! Charming brick colonial located in the heart of the Fitzgerald neighborhood that is experiencing an amazing revival including the nearby Livernois corridor. As the photos show this home needs work and is perfect for the handy homeowner or an investor looking for serious cash flow. Fully renovated homes in the area are selling between 75K and 100K so plenty of equity on day one. Selling broker is member of selling LLC. Property sold by QCD, Buyer pays for all city certs, inspections, and repairs. Home sold as-is.

  11. 2017-05-31
    historical
  12. 2017-05-31
    historical
  13. 2017-04-05
    listed $34,900 Active
  14. 2017-04-05
    listed $34,900 Active
  15. 2008-07-25
    historical
  16. 2008-04-08
    listed $9,900

ⓘ 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
$1,651 · $138/mo
Projected year-2 tax
$1,651 · $138/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 ≥97°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
$18,688
− Mortgage interest
−$3,921
− Property taxes
−$1,651
− Insurance
−$350
− Repairs & maintenance
−$1,495
− Management
−$1,495
− Depreciation
−$2,036
Taxable income
$7,739
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,857
After-tax cash flow
$6,500/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)
41,392
Household income
$57,878
Rent vs Own
34.0% rent · 66.0% own
Severe rent burden
1646.0

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 (85%)
Race & ethnicity
Black 85% White 8% Two or more races 4% Asian 1%
Common ancestry
Romanian 1% Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 1% Other Indo-European 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
▼ -433.14%
Current HPI
280.5434
Rent YoY
▲ 3.44%
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

+607.1% since first listed
16 events — show timeline
  • 2025-12-19 Pending MiRealSource-MiMLS
  • 2025-12-19 Pending REALCOMP
  • 2025-12-13 Listed $70,000 REALCOMP
  • 2025-12-13 Listed $70,000 MiRealSource-MiMLS
  • 2017-11-16 Sold (MLS) $32,500 MiRealSource-MiMLS
  • 2017-11-16 Sold (MLS) $32,500 REALCOMP
  • 2017-10-30 Pending MiRealSource-MiMLS
  • 2017-10-30 Pending REALCOMP
  • 2017-08-14 Listed $34,900 MiRealSource-MiMLS
  • 2017-08-14 Listed $34,900 REALCOMP
  • 2017-05-31 Listing Removed REALCOMP
  • 2017-05-31 Listing Removed MiRealSource-MiMLS
  • 2017-04-05 Listed $34,900 MiRealSource-MiMLS
  • 2017-04-05 Listed $34,900 REALCOMP
  • 2008-07-25 Listing Removed REALCOMP
  • 2008-04-08 Listed $9,900 REALCOMP

Property tax history

-1.5%/yr

Latest (2025): $1,651 · -54.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…