CashFlowRE
Sign in Sign up
19502 Whitcomb St
C+ Composite 61.86
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 +23.7/30.0
  • ARV discount +11.9/15.0
  • 1% rule +7.9/10.0
  • DSCR +7.6/10.0
  • Livability +3.7/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$148,000

19502 Whitcomb St · Detroit, MI 48235
5 bd · 1.0 ba · 1,246 sqft · SingleFamily public records · 38 Days on market
Built 1948 5,663 sqft lot $119/sqft · 19% above area Est $164k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 19502 Whitcomb street, a well maintained residence located in a quiet, established neighborhood on Detroit's west side. This charming home offers a great opportunity for homeowners and investors alike, featuring a functional layout with spacious living areas, abundant natural light, and solid construction throughout. The property includes multiple bedrooms and a comfortable living space designed for everyday living and entertaining. The kitchen provides ample cabinet storage and workspace, while the surrounding rooms offer flexibility for customization to suit your needs. Situated on a generous lot, the home also features a sizable yard, ideal for outdoor activities, gardening, or future enhancements. Conveniently located near major roadways, schools, shopping, and local amenities, this property combines neighborhood charm with accessibility. Whether you're looking to move in, renovate, or expand your investment portfolio, 19502 Whitcomb presents strong potential value. Agent is owner.

Key facts

  • Sizable yard
  • Functional layout
  • Conveniently located

Tags

QUIET ESTABLISHED NEIGHBORHOODFUNCTIONAL LAYOUTAMPLE CABINET STORAGESIZABLE YARDCONVENIENTLY LOCATED

Property features AI

Exterior

  • Parking: No garage
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; One and one-half story; Ground-level entry with steps
  • Construction: Brick construction
  • Exterior features: Paved road access; Lot dimensions approximately 45 x 125 (0.13 acres); No pool

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central air conditioning; Forced air heating; Natural gas heating
  • Interior features: 7 total rooms; Unfinished basement; Smoke detector(s)
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 5-bed/1.0-bath single-family listed at $148k.

Deal economics

  • At list price, monthly cash flow is $281 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $148k).
  • Recommended offer: $144k (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: 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 (+3.2%/yr); 283 active listings in the ZIP; 2 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • At $1,905/mo this rent would consume 58% of the median local household income ($39k/yr) (locally 3064% 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 $1k of loan paydown is wiped out by about $4k 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.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($144k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 29y 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 $87k; list at $148k implies a 70% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $143,560 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 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 1948 — 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
1.29%
Cap rate
8.57%
Cash-on-cash
8.13%
DSCR
1.36
GRM
6.5

CMA / ARV

ARV (median comp)
$164,168
List price
$148,000
Delta
-9.85%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19807 Asbury Park 0.67mi 4/1.0 (-1) 1,363 (+9%) 22mo $91,000 $67 30
20050 Strathmoor St 0.53mi 4/1.5 (-1) 1,099 (-12%) 24mo $110,000 $100 29

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 · 3.25% rent growth · sell at horizon

5-year hold
IRR
-3.5%
Equity multiple
0.87×
Total profit
$-5,463
Equity at exit
$22,067
10-year hold
IRR
6.6%
Equity multiple
1.50×
Total profit
$20,877
Equity at exit
$12,796

Cash invested: $41,440 (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 48235

Rents YoY
3.2%
Active inventory
283
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,905 medium interval (Pro) →
Mortgage (P&I)
$776
Tax from tax record
$387 /mo · $4,640/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$400
Net cashflow
$281

Break-even live

Break-even rent $1,550
Max offer price $148,000
Occupancy floor 80%

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
$37,000
Closing costs
$4,440
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19400 Harlow St Detroit, MI 4.0 1.0 1298 $1,275 $0.98 17d 1 0.98mi
16837 Winthrop St Detroit, MI 5.0 2.0 1500 $2,000 $1.33 20d 1 1.48mi

Listing history 35 events

  1. 2026-06-18
    days on market $148,000 Active 38 DOM
  2. 2026-06-17
    days on market $148,000 Active 37 DOM
  3. 2026-06-15
    days on market $148,000 Active 35 DOM
  4. 2026-06-13
    days on market $148,000 Active 33 DOM
  5. 2026-06-13
    days on market $148,000 Active 32 DOM
  6. 2026-06-10
    status $148,000 Active 29 DOM
  7. 2026-06-09
    days on market $148,000 Active Under Contract 29 DOM
    Show marketing remark (1011 chars)

    Welcome to 19502 Whitcomb street, a well maintained residence located in a quiet, established neighborhood on Detroit's west side. This charming home offers a great opportunity for homeowners and investors alike, featuring a functional layout with spacious living areas, abundant natural light, and solid construction throughout. The property includes multiple bedrooms and a comfortable living space designed for everyday living and entertaining. The kitchen provides ample cabinet storage and workspace, while the surrounding rooms offer flexibility for customization to suit your needs. Situated on a generous lot, the home also features a sizable yard, ideal for outdoor activities, gardening, or future enhancements. Conveniently located near major roadways, schools, shopping, and local amenities, this property combines neighborhood charm with accessibility. Whether you're looking to move in, renovate, or expand your investment portfolio, 19502 Whitcomb presents strong potential value. Agent is owner.

  8. 2026-06-08
    days on market $148,000 Active Under Contract 28 DOM
  9. 2026-06-07
    days on market $148,000 Active Under Contract 27 DOM
  10. 2026-06-04
    days on market $148,000 Active Under Contract 24 DOM
  11. 2026-06-03
    days on market $148,000 Active Under Contract 23 DOM
  12. 2026-06-02
    days on market $148,000 Active Under Contract 22 DOM
  13. 2026-06-02
    status $148,000 Active Under Contract 21 DOM
  14. 2026-06-01
    days on market $148,000 Active 21 DOM
    Show marketing remark (1011 chars)

    Welcome to 19502 Whitcomb street, a well maintained residence located in a quiet, established neighborhood on Detroit's west side. This charming home offers a great opportunity for homeowners and investors alike, featuring a functional layout with spacious living areas, abundant natural light, and solid construction throughout. The property includes multiple bedrooms and a comfortable living space designed for everyday living and entertaining. The kitchen provides ample cabinet storage and workspace, while the surrounding rooms offer flexibility for customization to suit your needs. Situated on a generous lot, the home also features a sizable yard, ideal for outdoor activities, gardening, or future enhancements. Conveniently located near major roadways, schools, shopping, and local amenities, this property combines neighborhood charm with accessibility. Whether you're looking to move in, renovate, or expand your investment portfolio, 19502 Whitcomb presents strong potential value. Agent is owner.

  15. 2026-05-31
    days on market $148,000 Active 20 DOM
  16. 2026-05-11
    listed $148,000 Active 1011-char remark
    Show marketing remark (1011 chars)

    Welcome to 19502 Whitcomb street, a well maintained residence located in a quiet, established neighborhood on Detroit's west side. This charming home offers a great opportunity for homeowners and investors alike, featuring a functional layout with spacious living areas, abundant natural light, and solid construction throughout. The property includes multiple bedrooms and a comfortable living space designed for everyday living and entertaining. The kitchen provides ample cabinet storage and workspace, while the surrounding rooms offer flexibility for customization to suit your needs. Situated on a generous lot, the home also features a sizable yard, ideal for outdoor activities, gardening, or future enhancements. Conveniently located near major roadways, schools, shopping, and local amenities, this property combines neighborhood charm with accessibility. Whether you're looking to move in, renovate, or expand your investment portfolio, 19502 Whitcomb presents strong potential value. Agent is owner.

  17. 2026-05-11
    listed $148,000 Active 1011-char remark
    Show marketing remark (1011 chars)

    Welcome to 19502 Whitcomb street, a well maintained residence located in a quiet, established neighborhood on Detroit's west side. This charming home offers a great opportunity for homeowners and investors alike, featuring a functional layout with spacious living areas, abundant natural light, and solid construction throughout. The property includes multiple bedrooms and a comfortable living space designed for everyday living and entertaining. The kitchen provides ample cabinet storage and workspace, while the surrounding rooms offer flexibility for customization to suit your needs. Situated on a generous lot, the home also features a sizable yard, ideal for outdoor activities, gardening, or future enhancements. Conveniently located near major roadways, schools, shopping, and local amenities, this property combines neighborhood charm with accessibility. Whether you're looking to move in, renovate, or expand your investment portfolio, 19502 Whitcomb presents strong potential value. Agent is owner.

  18. 2024-02-01
    soldstatus $87,000
  19. 2013-07-01
    soldstatus $17,200
    Show marketing remark (278 chars)

    HUD HOME. BEAUTIFUL LARGE BRICK 5 BEDROOM 1 BATH BUNGALOW. CLOSE TO FREEWAY, SHOPPING, SCHOOLS AND PARKS. GREAT FAMILY HOME. EVIDENCE OF DEFECTIVE PAINT. REPAIR PRESSURE IN DAMAGED PLUMBING SYSTEM. REPLACE MISSING HWT. LBP. MINIMUM COMMISSION APPLIES: SELLING BROKER UP TO $1250

  20. 2013-07-01
    soldstatus $17,200
    Show marketing remark (278 chars)

    HUD HOME. BEAUTIFUL LARGE BRICK 5 BEDROOM 1 BATH BUNGALOW. CLOSE TO FREEWAY, SHOPPING, SCHOOLS AND PARKS. GREAT FAMILY HOME. EVIDENCE OF DEFECTIVE PAINT. REPAIR PRESSURE IN DAMAGED PLUMBING SYSTEM. REPLACE MISSING HWT. LBP. MINIMUM COMMISSION APPLIES: SELLING BROKER UP TO $1250

  21. 2013-06-08
    historical
    Show marketing remark (278 chars)

    HUD HOME. BEAUTIFUL LARGE BRICK 5 BEDROOM 1 BATH BUNGALOW. CLOSE TO FREEWAY, SHOPPING, SCHOOLS AND PARKS. GREAT FAMILY HOME. EVIDENCE OF DEFECTIVE PAINT. REPAIR PRESSURE IN DAMAGED PLUMBING SYSTEM. REPLACE MISSING HWT. LBP. MINIMUM COMMISSION APPLIES: SELLING BROKER UP TO $1250

  22. 2013-06-08
    historical
    Show marketing remark (278 chars)

    HUD HOME. BEAUTIFUL LARGE BRICK 5 BEDROOM 1 BATH BUNGALOW. CLOSE TO FREEWAY, SHOPPING, SCHOOLS AND PARKS. GREAT FAMILY HOME. EVIDENCE OF DEFECTIVE PAINT. REPAIR PRESSURE IN DAMAGED PLUMBING SYSTEM. REPLACE MISSING HWT. LBP. MINIMUM COMMISSION APPLIES: SELLING BROKER UP TO $1250

  23. 2013-04-06
    listed $16,000
    Show marketing remark (278 chars)

    HUD HOME. BEAUTIFUL LARGE BRICK 5 BEDROOM 1 BATH BUNGALOW. CLOSE TO FREEWAY, SHOPPING, SCHOOLS AND PARKS. GREAT FAMILY HOME. EVIDENCE OF DEFECTIVE PAINT. REPAIR PRESSURE IN DAMAGED PLUMBING SYSTEM. REPLACE MISSING HWT. LBP. MINIMUM COMMISSION APPLIES: SELLING BROKER UP TO $1250

  24. 2013-04-06
    listed $16,000
    Show marketing remark (278 chars)

    HUD HOME. BEAUTIFUL LARGE BRICK 5 BEDROOM 1 BATH BUNGALOW. CLOSE TO FREEWAY, SHOPPING, SCHOOLS AND PARKS. GREAT FAMILY HOME. EVIDENCE OF DEFECTIVE PAINT. REPAIR PRESSURE IN DAMAGED PLUMBING SYSTEM. REPLACE MISSING HWT. LBP. MINIMUM COMMISSION APPLIES: SELLING BROKER UP TO $1250

  25. 2009-01-22
    historical
  26. 2008-07-22
    listed $89,900
  27. 2008-04-27
    historical
  28. 2007-09-27
    listed $89,900
  29. 1999-01-17
    soldstatus $72,000
  30. 1998-06-27
    soldstatus $72,000
  31. 1998-04-18
    listed $78,000
  32. 1997-06-16
    historical
  33. 1997-05-09
    listed $89,450
  34. 1997-05-09
    historical
  35. 1997-04-30
    listed $89,900

ⓘ 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
$4,640 · $387/mo
Projected year-2 tax
$4,640 · $387/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 ≥98°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
$22,866
− Mortgage interest
−$8,290
− Property taxes
−$4,640
− Insurance
−$740
− Repairs & maintenance
−$1,829
− Management
−$1,829
− Depreciation
−$4,305
Taxable income
$1,231
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$295
After-tax cash flow
$3,075/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)
45,600
Household income
$39,265
Rent vs Own
46.5% rent · 53.5% own
Severe rent burden
3064.0

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 (94%)
Race & ethnicity
Black 94% White 3% Two or more races 2% Hispanic / Latino 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · 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
▼ -153.02%
Current HPI
263.6326
Rent YoY
▲ 3.25%
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

+64.6% since first listed
24 events — show timeline
  • 2026-06-09 Relisted MiRealSource-MiMLS
  • 2026-06-09 Relisted REALCOMP
  • 2026-06-01 Contingent REALCOMP
  • 2026-06-01 Contingent MiRealSource-MiMLS
  • 2026-05-11 Listed $148,000 REALCOMP
  • 2026-05-11 Listed $148,000 MiRealSource-MiMLS
  • 2024-02-01 Sold (Public Records) $87,000 Public Records
  • 2013-07-01 Sold (MLS) $17,200 MiRealSource-MiMLS
  • 2013-07-01 Sold (MLS) $17,200 REALCOMP
  • 2013-06-08 Listing Removed MiRealSource-MiMLS
  • 2013-06-08 Listing Removed REALCOMP
  • 2013-04-06 Listed $16,000 MiRealSource-MiMLS
  • 2013-04-06 Listed $16,000 REALCOMP
  • 2009-01-22 Listing Removed REALCOMP
  • 2008-07-22 Listed $89,900 REALCOMP
  • 2008-04-27 Listing Removed REALCOMP
  • 2007-09-27 Listed $89,900 REALCOMP
  • 1999-01-17 Sold (Public Records) $72,000 Public Records
  • 1998-06-27 Sold (MLS) $72,000 REALCOMP
  • 1998-04-18 Listed $78,000 REALCOMP
  • 1997-06-16 Listing Removed REALCOMP
  • 1997-05-09 Listing Removed REALCOMP
  • 1997-05-09 Listed $89,450 REALCOMP
  • 1997-04-30 Listed $89,900 REALCOMP

Property tax history

+13.8%/yr

Latest (2025): $4,640 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…