CashFlowRE
Sign in Sign up
2698 15th St Multi-family
C+ Composite 61.14
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 +28.7/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.0/10.0
  • Rent growth +4.3/5.0
  • Livability +3.7/5.0
  • Appreciation +2.7/10.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • ARV discount +0.0/15.0

$360,000

2698 15th St · Detroit, MI 48216
4 bd · 2.0 ba · 2,400 sqft · MultiFamily public records · 77 Days on market
Built 1900 9,148 sqft lot $150/sqft · 33% above area Est $270k · 33% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

A historic duplex built in 1915 in Detroit's North Corktown neighborhood, including over 9,000 square feet of land. Perfect for an owner-occupant who wants to live in one unit and lease out the other for rental income or convert the entire building into a single family home. Both units offer spacious two-bedroom, one-bathroom layouts, separately metered utilities and individual furnaces. The property is situated two blocks from Michigan Avenue and the new Michigan Central Station in Corktown.

Key facts

  • Individual furnaces
  • Historic duplex
  • 9,148 sq ft lot

Tags

HISTORIC DUPLEXNORTH CORKTOWN NEIGHBORHOODSPACIOUS TWO-BEDROOM LAYOUTSSEPARATELY METERED UTILITIESINDIVIDUAL FURNACESNEW MICHIGAN CENTRAL STATION

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 4-bed/2.0-bath multifamily listed at $360k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $360k).
  • Recommended offer: $338k (6.0% 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: 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 fast (+7.3%/yr); 105 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 7d on market — plan ~1-2 weeks tenant-placement turnaround); 40% 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).
  • At $4,666/mo this rent would consume 126% of the median local household income ($44k/yr) (locally 431% 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 $2k of loan paydown is wiped out by about $11k 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 + 7.3% rent growth), your $101k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 77 days — a 6% lower offer ($338k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 7y ago; this cycle's ask has dropped $39k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $215k; list at $360k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $338,400 (6.0% below list)

Questions for the listing agent

  1. It's been on market 77 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 1900 — 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. 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.30%
Cap rate
10.29%
Cash-on-cash
14.27%
DSCR
1.63
GRM
6.4

CMA / ARV

ARV (median comp)
$270,235
List price
$360,000
Delta
33.22%
Verdict
OVERPRICED
Comps
9 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 7.3% rent growth · sell at horizon

5-year hold
IRR
9.4%
Equity multiple
1.39×
Total profit
$39,114
Equity at exit
$53,677
10-year hold
IRR
21.9%
Equity multiple
3.25×
Total profit
$227,069
Equity at exit
$31,126

Cash invested: $100,800 (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 48216

Home prices YoY
-2.3%
Rents YoY
7.3%
Active inventory
105
Price-to-rent
12.9×

Monthly cashflow live

Estimated rent
$4,666 high interval (Pro) →
Mortgage (P&I)
$1,888
Tax est. 1.5%
$450 /mo · $5,400/yr
Insurance
$150
HOA
$0
Vacancy / Maint / Mgmt
$980
Net cashflow
$1,198

Break-even live

Break-even rent $3,149
Max offer price $360,000
Occupancy floor 69%

Sensitivity live

Price -10% $1,447 -5% $1,323 +0% $1,198 +5% $1,074 +10% $949
Rent -10% $830 -5% $1,014 +0% $1,198 +5% $1,383 +10% $1,567
Rate -1.0pp $1,380 -0.5pp $1,290 base $1,198 +0.5pp $1,105 +1.0pp $1,010

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $4,666

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
$90,000
Closing costs
$10,800
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1714 Bagley St Detroit, MI 3.0 2.5 2500 $3,500 $1.40 6d 1 0.64mi
3934 Avery St Detroit, MI 5.0 2.0 2500 $3,000 $1.20 45d 1 0.74mi
1646 Mc Kinstry St Unit 1F McKinstry Detroit, MI 4.0 1.0 1879 $1,200 $0.64 6d 1 1.36mi
525 W Lafayette Blvd Detroit, MI 1.0–3.0 1.0–2.0 1546 $4,250 $2.75 4d 4 1.38mi
525 W Lafayette Blvd Detroit, MI 2.0–3.0 2.0 1546 $4,250 $2.75 45d 3 1.38mi

Listing history 15 events

  1. 2026-06-01
    days on market $360,000 Active 77 DOM
  2. 2026-05-31
    days on market $360,000 Active 76 DOM
  3. 2026-04-15
    price $360,000 497-char remark
    Show marketing remark (497 chars)

    A historic duplex built in 1915 in Detroit's North Corktown neighborhood, including over 9,000 square feet of land. Perfect for an owner-occupant who wants to live in one unit and lease out the other for rental income or convert the entire building into a single family home. Both units offer spacious two-bedroom, one-bathroom layouts, separately metered utilities and individual furnaces. The property is situated two blocks from Michigan Avenue and the new Michigan Central Station in Corktown.

  4. 2026-04-15
    price $360,000 497-char remark
    Show marketing remark (497 chars)

    A historic duplex built in 1915 in Detroit's North Corktown neighborhood, including over 9,000 square feet of land. Perfect for an owner-occupant who wants to live in one unit and lease out the other for rental income or convert the entire building into a single family home. Both units offer spacious two-bedroom, one-bathroom layouts, separately metered utilities and individual furnaces. The property is situated two blocks from Michigan Avenue and the new Michigan Central Station in Corktown.

  5. 2026-03-16
    listed $399,000 Active 497-char remark
    Show marketing remark (497 chars)

    A historic duplex built in 1915 in Detroit's North Corktown neighborhood, including over 9,000 square feet of land. Perfect for an owner-occupant who wants to live in one unit and lease out the other for rental income or convert the entire building into a single family home. Both units offer spacious two-bedroom, one-bathroom layouts, separately metered utilities and individual furnaces. The property is situated two blocks from Michigan Avenue and the new Michigan Central Station in Corktown.

  6. 2026-03-16
    listed $399,000 Active 497-char remark
    Show marketing remark (497 chars)

    A historic duplex built in 1915 in Detroit's North Corktown neighborhood, including over 9,000 square feet of land. Perfect for an owner-occupant who wants to live in one unit and lease out the other for rental income or convert the entire building into a single family home. Both units offer spacious two-bedroom, one-bathroom layouts, separately metered utilities and individual furnaces. The property is situated two blocks from Michigan Avenue and the new Michigan Central Station in Corktown.

  7. 2024-11-23
    historical $1,395
  8. 2024-10-12
    price $1,395
  9. 2024-10-05
    listed $1,600
  10. 2019-11-27
    soldstatus $215,000 Sold
  11. 2019-11-27
    soldstatus $215,000 Closed
  12. 2019-08-23
    status Pending
  13. 2019-08-23
    status Pending
  14. 2019-08-13
    listed $199,000 Active
  15. 2019-08-13
    listed $199,000 Active

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 22% 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 4/10 Moderate 6 unhealthy d/yr today · 8 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
$55,992
− Mortgage interest
−$20,166
− Property taxes
−$5,400
− Insurance
−$1,800
− Repairs & maintenance
−$4,479
− Management
−$4,479
− Depreciation
−$10,473
Taxable income
$9,195
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,207
After-tax cash flow
$12,172/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)
5,865
Household income
$44,335
Rent vs Own
64.6% rent · 35.4% own
Severe rent burden
431.0

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
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
Black 37% White 32% Hispanic / Latino 24% Two or more races 10%
Hispanic origin (detail)
Mexican 18% Puerto Rican 2%
Common ancestry
Romanian 3% Slovak 2% Lithuanian 1%
Foreign-born
8% · Canada, Jamaica
Languages at home
83% English-only · Spanish 15% Arabic 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
▼ -4.60%
Current HPI
194.458
Rent YoY
▲ 7.30%
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

+80.9% since first listed
13 events — show timeline
  • 2026-04-15 Price Changed $360,000 MiRealSource-MiMLS
  • 2026-04-15 Price Changed $360,000 REALCOMP
  • 2026-03-16 Listed $399,000 REALCOMP
  • 2026-03-16 Listed $399,000 MiRealSource-MiMLS
  • 2024-11-23 Rental Removed $1,395 APPFOLIO
  • 2024-10-12 Price Changed $1,395 APPFOLIO
  • 2024-10-05 Listed for Rent $1,600 APPFOLIO
  • 2019-11-27 Sold (MLS) $215,000 MiRealSource-MiMLS
  • 2019-11-27 Sold (MLS) $215,000 REALCOMP
  • 2019-08-23 Pending MiRealSource-MiMLS
  • 2019-08-23 Pending REALCOMP
  • 2019-08-13 Listed $199,000 MiRealSource-MiMLS
  • 2019-08-13 Listed $199,000 REALCOMP

Property tax history

+1.1%/yr

Latest (2019): $546 · +7.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…