CashFlowRE
Sign in Sign up
1508 Montclair St Duplex
C+ Composite 60.35
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 +27.0/30.0
  • DSCR +9.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.5/10.0
  • 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

$225,000

1508 Montclair St · Detroit, MI 48214
4 bd · 2.5 ba · 2,470 sqft · MultiFamily public records · 30 Days on market
Built 1913 5,227 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

This beautifully maintained and updated two-family craftsman in the Marina District features endless preserved details alongside modern updates in the kitchens and bathrooms. Very fitting as a house-hack by living in one unit while renting the other, or great as an addition to a real estate portfolio in a surging neighborhood. Recently updated with new kitchens and bathrooms in each unit, this duplex offers two spacious two-bedroom/one-bathroom units, totaling nearly 2,500 square feet of living space. Each unit features original hardwood floors, wood trim, built-ins and fireplaces. Both units have separate basement spaces with newer HVAC. The upper unit is vacant for immediate occupancy. The lower unit is currently tenant-occupied through July 2026 for $1,250 per month, offering flexible options and immediate cash flow. Showings for the upper unit only. The lower unit will be shown only with accepted offer, out of respect for the tenant. Conveniently located near Jefferson Avenue and some of Detroit's biggest landmarks and staples, including Belle Isle, Pewabic Pottery, Rose's Fine Food, and the Shepherd arts complex with Father Forgive Me, Warda, and the It Takes A Village Skatepark designed by Tony Hawk.

Key facts

  • 5,227 sq ft lot
  • Built 1913
  • Listed 29 days

Property features AI

Finance

  • Financial info: Contains two 2-bedroom units (each ~1,235 finished sq. ft.); One unit type listed with actual rent of $1,250 and two units of that type

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Residential income, multi-family property; Two levels
  • Construction: Brick, stucco, and wood siding exterior; Brick/mortar foundation; Built living area above grade: 2,470 square feet
  • Exterior features: Paved road access; Pets allowed

Interior

  • Bedrooms: Two 2-bedroom units
  • Bathrooms: Two full bathrooms and one half bathroom (property total)
  • Heating & cooling: Forced air heating; Natural gas heating; No central cooling
  • Interior features: Full unfinished basement

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 × 2-bed/1-bath units multifamily listed at $225k.

Deal economics

  • At list price, monthly cash flow is $632 ($8k/yr) — positive. Per door: $316/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $225k).
  • Recommended offer: $222k (1.5% 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: 298 active listings in the ZIP; 3 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 $2,589/mo this rent would consume 93% of the median local household income ($34k/yr) (locally 1364% 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 $7k 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 $63k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($222k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 7y 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 $148k; list at $225k implies a 53% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1913 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $221,625 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1913 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.15%
Cap rate
9.66%
Cash-on-cash
12.04%
DSCR
1.54
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$44,460
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2257 Cadillac Blvd 0.49mi 4/2.5 2,569 (+4%) 6mo $45,000 $18 65
3068 Bewick St 0.66mi 4/2.5 2,440 (-1%) 7mo $5,000 $2 61
3469 Montclair St 0.70mi 4/2.5 2,169 (-12%) 12mo $25,000 $12 37
2947 Bewick St 0.57mi 5/2.0 (+1) 2,190 (-11%) 22mo $50,000 $23 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
1.6%
Equity multiple
1.06×
Total profit
$3,743
Equity at exit
$33,548
10-year hold
IRR
11.1%
Equity multiple
1.87×
Total profit
$54,894
Equity at exit
$19,454

Cash invested: $63,000 (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 48214

Active inventory
298
Price-to-rent
14.5×

Monthly cashflow live

Estimated rent
$2,589 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$140 /mo · $1,676/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$544
Net cashflow
$632

Break-even live

Break-even rent $1,789
Max offer price $225,000
Occupancy floor 71%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,589

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
$56,250
Closing costs
$6,750
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2174 Springle St Detroit, MI 3.0 1.0 2256 $1,150 $0.51 1d 1 1.13mi
4510 Harding St Detroit, MI 3.0 1.0 2394 $1,500 $0.63 17d 1 1.29mi
8100 E Jefferson Ave Detroit, MI 3.0 1.0–3.0 1089 $2,210 $2.03 19d 20 1.35mi

Listing history 32 events

  1. 2026-06-18
    days on market $225,000 Active 30 DOM
  2. 2026-06-17
    days on market $225,000 Active 29 DOM
  3. 2026-06-15
    days on market $225,000 Active 27 DOM
  4. 2026-06-13
    days on market $225,000 Active 25 DOM
  5. 2026-06-13
    days on market $225,000 Active 24 DOM
  6. 2026-06-09
    days on market $225,000 Active 21 DOM
  7. 2026-06-08
    days on market $225,000 Active 20 DOM
  8. 2026-06-07
    statusdays on market $225,000 Active 19 DOM
  9. 2026-06-04
    days on market $225,000 Active Under Contract 16 DOM
  10. 2026-06-03
    days on market $225,000 Active Under Contract 15 DOM
  11. 2026-06-02
    days on market $225,000 Active Under Contract 14 DOM
  12. 2026-06-01
    days on market $225,000 Active Under Contract 13 DOM
  13. 2026-05-31
    days on market $225,000 Active Under Contract 12 DOM
  14. 2026-05-20
    listed $225,000 Active 1225-char remark
    Show marketing remark (1225 chars)

    This beautifully maintained and updated two-family craftsman in the Marina District features endless preserved details alongside modern updates in the kitchens and bathrooms. Very fitting as a house-hack by living in one unit while renting the other, or great as an addition to a real estate portfolio in a surging neighborhood. Recently updated with new kitchens and bathrooms in each unit, this duplex offers two spacious two-bedroom/one-bathroom units, totaling nearly 2,500 square feet of living space. Each unit features original hardwood floors, wood trim, built-ins and fireplaces. Both units have separate basement spaces with newer HVAC. The upper unit is vacant for immediate occupancy. The lower unit is currently tenant-occupied through July 2026 for $1,250 per month, offering flexible options and immediate cash flow. Showings for the upper unit only. The lower unit will be shown only with accepted offer, out of respect for the tenant. Conveniently located near Jefferson Avenue and some of Detroit's biggest landmarks and staples, including Belle Isle, Pewabic Pottery, Rose's Fine Food, and the Shepherd arts complex with Father Forgive Me, Warda, and the It Takes A Village Skatepark designed by Tony Hawk.

  15. 2026-05-20
    listed $225,000 Active
    Show marketing remark (1225 chars)

    This beautifully maintained and updated two-family craftsman in the Marina District features endless preserved details alongside modern updates in the kitchens and bathrooms. Very fitting as a house-hack by living in one unit while renting the other, or great as an addition to a real estate portfolio in a surging neighborhood. Recently updated with new kitchens and bathrooms in each unit, this duplex offers two spacious two-bedroom/one-bathroom units, totaling nearly 2,500 square feet of living space. Each unit features original hardwood floors, wood trim, built-ins and fireplaces. Both units have separate basement spaces with newer HVAC. The upper unit is vacant for immediate occupancy. The lower unit is currently tenant-occupied through July 2026 for $1,250 per month, offering flexible options and immediate cash flow. Showings for the upper unit only. The lower unit will be shown only with accepted offer, out of respect for the tenant. Conveniently located near Jefferson Avenue and some of Detroit's biggest landmarks and staples, including Belle Isle, Pewabic Pottery, Rose's Fine Food, and the Shepherd arts complex with Father Forgive Me, Warda, and the It Takes A Village Skatepark designed by Tony Hawk.

  16. 2026-05-19
    historical $225,000 1225-char remark
    Show marketing remark (1225 chars)

    This beautifully maintained and updated two-family craftsman in the Marina District features endless preserved details alongside modern updates in the kitchens and bathrooms. Very fitting as a house-hack by living in one unit while renting the other, or great as an addition to a real estate portfolio in a surging neighborhood. Recently updated with new kitchens and bathrooms in each unit, this duplex offers two spacious two-bedroom/one-bathroom units, totaling nearly 2,500 square feet of living space. Each unit features original hardwood floors, wood trim, built-ins and fireplaces. Both units have separate basement spaces with newer HVAC. The upper unit is vacant for immediate occupancy. The lower unit is currently tenant-occupied through July 2026 for $1,250 per month, offering flexible options and immediate cash flow. Showings for the upper unit only. The lower unit will be shown only with accepted offer, out of respect for the tenant. Conveniently located near Jefferson Avenue and some of Detroit's biggest landmarks and staples, including Belle Isle, Pewabic Pottery, Rose's Fine Food, and the Shepherd arts complex with Father Forgive Me, Warda, and the It Takes A Village Skatepark designed by Tony Hawk.

  17. 2022-06-13
    soldstatus $147,500
  18. 2022-06-03
    soldstatus $147,500 Sold 394-char remark
    Show marketing remark (394 chars)

    Check out this beautiful duplex that is right around the corner from Rose's Fine Foods that has kept its original charm and has been well maintained. This home has an newer roof, plumbing and electrical. Both units are occupied with the upper tenant having a year lease and the lower tenant being month to month. Please do not disturb the tenants. Upper unit pays $725 and lower unit pays $650.

  19. 2022-06-03
    soldstatus $147,500 Closed
    Show marketing remark (394 chars)

    Check out this beautiful duplex that is right around the corner from Rose's Fine Foods that has kept its original charm and has been well maintained. This home has an newer roof, plumbing and electrical. Both units are occupied with the upper tenant having a year lease and the lower tenant being month to month. Please do not disturb the tenants. Upper unit pays $725 and lower unit pays $650.

  20. 2022-05-16
    historical Accepting Backup Offers
    Show marketing remark (394 chars)

    Check out this beautiful duplex that is right around the corner from Rose's Fine Foods that has kept its original charm and has been well maintained. This home has an newer roof, plumbing and electrical. Both units are occupied with the upper tenant having a year lease and the lower tenant being month to month. Please do not disturb the tenants. Upper unit pays $725 and lower unit pays $650.

  21. 2022-05-16
    historical Accepting Backup Offers 394-char remark
    Show marketing remark (394 chars)

    Check out this beautiful duplex that is right around the corner from Rose's Fine Foods that has kept its original charm and has been well maintained. This home has an newer roof, plumbing and electrical. Both units are occupied with the upper tenant having a year lease and the lower tenant being month to month. Please do not disturb the tenants. Upper unit pays $725 and lower unit pays $650.

  22. 2022-04-14
    listed $155,000 Active 394-char remark
    Show marketing remark (394 chars)

    Check out this beautiful duplex that is right around the corner from Rose's Fine Foods that has kept its original charm and has been well maintained. This home has an newer roof, plumbing and electrical. Both units are occupied with the upper tenant having a year lease and the lower tenant being month to month. Please do not disturb the tenants. Upper unit pays $725 and lower unit pays $650.

  23. 2022-04-14
    listed $155,000 Active
    Show marketing remark (394 chars)

    Check out this beautiful duplex that is right around the corner from Rose's Fine Foods that has kept its original charm and has been well maintained. This home has an newer roof, plumbing and electrical. Both units are occupied with the upper tenant having a year lease and the lower tenant being month to month. Please do not disturb the tenants. Upper unit pays $725 and lower unit pays $650.

  24. 2020-02-04
    soldstatus $110,000
  25. 2020-01-24
    soldstatus $110,000 Sold
  26. 2020-01-24
    soldstatus $110,000 Closed
  27. 2020-01-03
    status Pending
  28. 2020-01-02
    historical
  29. 2019-11-30
    status Pending
  30. 2019-11-30
    status Pending
  31. 2019-11-19
    listed $125,000 Active
  32. 2019-11-19
    listed $125,000 Active

ⓘ 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
$1,676 · $140/mo
Projected year-2 tax
$2,570 · $214/mo
Expected delta
+$895/yr (+$75/mo · 53.4%)

ⓘ 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 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
$31,068
− Mortgage interest
−$12,603
− Property taxes
−$1,676
− Insurance
−$1,125
− Repairs & maintenance
−$2,485
− Management
−$2,485
− Depreciation
−$6,545
Taxable income
$4,147
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$995
After-tax cash flow
$6,588/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)
18,595
Household income
$33,544
Rent vs Own
59.0% rent · 41.0% own
Severe rent burden
1364.0

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 (79%)
Race & ethnicity
Black 79% White 16% Two or more races 4%
Common ancestry
Romanian 1% Iranian 1% Lithuanian 1%
Foreign-born
3% · Canada, Jamaica
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
▼ -367.43%
Current HPI
102.0969
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

+80.0% since first listed
19 events — show timeline
  • 2026-05-20 Listed $225,000 MiRealSource-MiMLS
  • 2026-05-20 Listed $225,000 REALCOMP
  • 2026-05-19 Coming Soon $225,000 MiRealSource-MiMLS
  • 2022-06-13 Sold (Public Records) $147,500 Public Records
  • 2022-06-03 Sold (MLS) $147,500 MiRealSource-MiMLS
  • 2022-06-03 Sold (MLS) $147,500 REALCOMP
  • 2022-05-16 Contingent MiRealSource-MiMLS
  • 2022-05-16 Contingent REALCOMP
  • 2022-04-14 Listed $155,000 MiRealSource-MiMLS
  • 2022-04-14 Listed $155,000 REALCOMP
  • 2020-02-04 Sold (Public Records) $110,000 Public Records
  • 2020-01-24 Sold (MLS) $110,000 MiRealSource-MiMLS
  • 2020-01-24 Sold (MLS) $110,000 REALCOMP
  • 2020-01-03 Pending REALCOMP
  • 2020-01-02 Listing Removed REALCOMP
  • 2019-11-30 Pending MiRealSource-MiMLS
  • 2019-11-30 Pending REALCOMP
  • 2019-11-19 Listed $125,000 MiRealSource-MiMLS
  • 2019-11-19 Listed $125,000 REALCOMP

Property tax history

+11.3%/yr

Latest (2025): $1,676 · -9.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…