CashFlowRE
Sign in Sign up
1720 E Grand Blvd
B+ Composite 76.59
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
  • ARV discount +14.5/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +2.1/10.0
  • Schools +1.3/10.0

$38,999

1720 E Grand Blvd · Detroit, MI 48211
3 bd · 1.0 ba · 1,404 sqft · SingleFamily public records · 96 Days on market
Built 1910 6,098 sqft lot $28/sqft · 16% below area Est $46k · 16% under ↓ 3% since listing

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

Listing remarks MLS

PROPERTY NEEDS FULL REHAB Cash Only Investor Special located on historic E. Grand Boulevard! This property presents a prime opportunity for investors or developers looking for their next project in one of Detroit's evolving corridors. The home requires a full rehab and is being sold as-is, offering the chance to completely reimagine and restore the property to its full potential. Ideally positioned near the multimillion-dollar Packard Plant redevelopment, one of Detroit's most ambitious revitalization projects, bringing new commercial, residential, and mixed-use development to the area. Conveniently located with easy access to major roads, downtown Detroit, and surrounding neighborhoods experiencing continued investment and growth. With strong upside potential and proximity to major redevelopment, this property is perfect for investors seeking to be part of Detroit's ongoing transformation

Key facts

  • 6,098 sq ft lot
  • 2 garage spots
  • Built 1910

Tags

HISTORIC E GRAND BOULEVARDEASY ACCESS TO MAJOR ROADS

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/1.0-bath single-family listed at $39k.

Deal economics

  • At list price, monthly cash flow is $556 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $39k).
  • Recommended offer: $35k (9.0% below list) — sets the bar for market timing.
  • Cap rate 23.4% vs local median 10.1% 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: 85 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $269 of loan paydown is wiped out by about $1k 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 $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 96 days — a 9% lower offer ($35k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $35,489 (9.0% below list)

Questions for the listing agent

  1. It's been on market 96 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — 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 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
2.65%
Cap rate
23.39%
Cash-on-cash
61.05%
DSCR
3.72
GRM
3.1

CMA / ARV

ARV (median comp)
$46,226
List price
$38,999
Delta
-15.63%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3345 E Ferry St 0.32mi 3/1.0 1,363 (-3%) 1mo $13,500 $10 79
5235 Mount Elliott St 0.36mi 3/1.0 1,380 (-2%) 14mo $33,500 $24 68
5730 Field St 0.63mi 4/2.0 (+1) 1,476 (+5%) 3mo $15,000 $10 51
6215 Field St 0.66mi 3/1.0 1,229 (-12%) 3mo $13,000 $11 46
3652 E Hancock St 0.60mi 2/1.0 (-1) 1,300 (-7%) 11mo $18,000 $14 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
59.9%
Equity multiple
3.66×
Total profit
$29,073
Equity at exit
$5,815
10-year hold
IRR
64.6%
Equity multiple
7.49×
Total profit
$70,918
Equity at exit
$3,372

Cash invested: $10,920 (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 48211

Home prices YoY
-2.9%
Active inventory
85
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,034 high interval (Pro) →
Mortgage (P&I)
$205
Tax from tax record
$41 /mo · $487/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$217
Net cashflow
$556

Break-even live

Break-even rent $331
Max offer price $38,999
Occupancy floor 41%

Sensitivity live

Price -10% $578 -5% $567 +0% $556 +5% $544 +10% $533
Rent -10% $474 -5% $515 +0% $556 +5% $596 +10% $637
Rate -1.0pp $575 -0.5pp $565 base $556 +0.5pp $545 +1.0pp $535

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
$9,750
Closing costs
$1,170
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4811 Seyburn St Detroit, MI 3.0 1.0 1196 $1,037 $0.87 18d 1 1.01mi
5380 Maxwell St Unit 5380 Detroit, MI 2.0 1.0 1100 $900 $0.82 19d 1 1.05mi
3755 Ellery St Unit 1 Detroit, MI 2.0 1.0 915 $1,200 $1.31 25d 1 1.12mi
5858 Seneca St Detroit, MI 3.0 1.0 1348 $999 $0.74 19d 1 1.18mi
3323 Gratiot Ave Unit R Detroit, MI 2.0 1.0 1200 $975 $0.81 45d 1 1.25mi
3325 Gratiot Ave Unit R Detroit, MI 2.0 1.0 1200 $1,000 $0.83 45d 1 1.25mi
8215 Badger St Detroit, MI 2.0 1.0 1000 $1,000 $1.00 16d 1 1.38mi
3460 Field St Detroit, MI 2.0 1.0 1000 $1,260 $1.26 6d 1 1.46mi

Listing history 21 events

  1. 2026-06-21
    days on market $38,999 Active 96 DOM
  2. 2026-06-18
    days on market $38,999 Active 93 DOM
  3. 2026-06-17
    days on market $38,999 Active 92 DOM
  4. 2026-06-15
    days on market $38,999 Active 90 DOM
  5. 2026-06-13
    days on market $38,999 Active 88 DOM
  6. 2026-06-13
    days on market $38,999 Active 87 DOM
  7. 2026-06-09
    days on market $38,999 Active 84 DOM
  8. 2026-06-08
    days on market $38,999 Active 83 DOM
  9. 2026-06-07
    days on market $38,999 Active 82 DOM
  10. 2026-06-04
    days on market $38,999 Active 79 DOM
  11. 2026-06-03
    days on market $38,999 Active 78 DOM
  12. 2026-06-01
    days on market $38,999 Active 76 DOM
  13. 2026-05-31
    days on market $38,999 Active 75 DOM
  14. 2026-05-11
    price $38,999 902-char remark
    Show marketing remark (902 chars)

    PROPERTY NEEDS FULL REHAB Cash Only Investor Special located on historic E. Grand Boulevard! This property presents a prime opportunity for investors or developers looking for their next project in one of Detroit's evolving corridors. The home requires a full rehab and is being sold as-is, offering the chance to completely reimagine and restore the property to its full potential. Ideally positioned near the multimillion-dollar Packard Plant redevelopment, one of Detroit's most ambitious revitalization projects, bringing new commercial, residential, and mixed-use development to the area. Conveniently located with easy access to major roads, downtown Detroit, and surrounding neighborhoods experiencing continued investment and growth. With strong upside potential and proximity to major redevelopment, this property is perfect for investors seeking to be part of Detroit's ongoing transformation

  15. 2026-05-10
    price $38,999 923-char remark
    Show marketing remark (923 chars)

    PROPERTY NEEDS FULL REHAB Cash Only Investor Special located on historic E. Grand Boulevard! This property presents a prime opportunity for investors or developers looking for their next project in one of Detroit’s evolving corridors. The home requires a full rehab and is being sold as-is, offering the chance to completely reimagine and restore the property to its full potential. Ideally positioned near the multimillion-dollar Packard Plant redevelopment, one of Detroit’s most ambitious revitalization projects, bringing new commercial, residential, and mixed-use development to the area. Conveniently located with easy access to major roads, downtown Detroit, and surrounding neighborhoods experiencing continued investment and growth. With strong upside potential and proximity to major redevelopment, this property is perfect for investors seeking to be part of Detroit’s ongoing transformation

  16. 2026-04-17
    status Active 902-char remark
    Show marketing remark (923 chars)

    PROPERTY NEEDS FULL REHAB Cash Only Investor Special located on historic E. Grand Boulevard! This property presents a prime opportunity for investors or developers looking for their next project in one of Detroit’s evolving corridors. The home requires a full rehab and is being sold as-is, offering the chance to completely reimagine and restore the property to its full potential. Ideally positioned near the multimillion-dollar Packard Plant redevelopment, one of Detroit’s most ambitious revitalization projects, bringing new commercial, residential, and mixed-use development to the area. Conveniently located with easy access to major roads, downtown Detroit, and surrounding neighborhoods experiencing continued investment and growth. With strong upside potential and proximity to major redevelopment, this property is perfect for investors seeking to be part of Detroit’s ongoing transformation

  17. 2026-04-17
    status Active 923-char remark
    Show marketing remark (923 chars)

    PROPERTY NEEDS FULL REHAB Cash Only Investor Special located on historic E. Grand Boulevard! This property presents a prime opportunity for investors or developers looking for their next project in one of Detroit’s evolving corridors. The home requires a full rehab and is being sold as-is, offering the chance to completely reimagine and restore the property to its full potential. Ideally positioned near the multimillion-dollar Packard Plant redevelopment, one of Detroit’s most ambitious revitalization projects, bringing new commercial, residential, and mixed-use development to the area. Conveniently located with easy access to major roads, downtown Detroit, and surrounding neighborhoods experiencing continued investment and growth. With strong upside potential and proximity to major redevelopment, this property is perfect for investors seeking to be part of Detroit’s ongoing transformation

  18. 2026-03-30
    historical Keep Showing-Contgcy Appl 902-char remark
    Show marketing remark (923 chars)

    PROPERTY NEEDS FULL REHAB Cash Only Investor Special located on historic E. Grand Boulevard! This property presents a prime opportunity for investors or developers looking for their next project in one of Detroit’s evolving corridors. The home requires a full rehab and is being sold as-is, offering the chance to completely reimagine and restore the property to its full potential. Ideally positioned near the multimillion-dollar Packard Plant redevelopment, one of Detroit’s most ambitious revitalization projects, bringing new commercial, residential, and mixed-use development to the area. Conveniently located with easy access to major roads, downtown Detroit, and surrounding neighborhoods experiencing continued investment and growth. With strong upside potential and proximity to major redevelopment, this property is perfect for investors seeking to be part of Detroit’s ongoing transformation

  19. 2026-03-30
    historical Active Under Contract 923-char remark
    Show marketing remark (923 chars)

    PROPERTY NEEDS FULL REHAB Cash Only Investor Special located on historic E. Grand Boulevard! This property presents a prime opportunity for investors or developers looking for their next project in one of Detroit’s evolving corridors. The home requires a full rehab and is being sold as-is, offering the chance to completely reimagine and restore the property to its full potential. Ideally positioned near the multimillion-dollar Packard Plant redevelopment, one of Detroit’s most ambitious revitalization projects, bringing new commercial, residential, and mixed-use development to the area. Conveniently located with easy access to major roads, downtown Detroit, and surrounding neighborhoods experiencing continued investment and growth. With strong upside potential and proximity to major redevelopment, this property is perfect for investors seeking to be part of Detroit’s ongoing transformation

  20. 2026-03-17
    listed $39,999 Active 923-char remark
    Show marketing remark (902 chars)

    PROPERTY NEEDS FULL REHAB Cash Only Investor Special located on historic E. Grand Boulevard! This property presents a prime opportunity for investors or developers looking for their next project in one of Detroit's evolving corridors. The home requires a full rehab and is being sold as-is, offering the chance to completely reimagine and restore the property to its full potential. Ideally positioned near the multimillion-dollar Packard Plant redevelopment, one of Detroit's most ambitious revitalization projects, bringing new commercial, residential, and mixed-use development to the area. Conveniently located with easy access to major roads, downtown Detroit, and surrounding neighborhoods experiencing continued investment and growth. With strong upside potential and proximity to major redevelopment, this property is perfect for investors seeking to be part of Detroit's ongoing transformation

  21. 2026-03-17
    listed $39,999 Active 902-char remark
    Show marketing remark (902 chars)

    PROPERTY NEEDS FULL REHAB Cash Only Investor Special located on historic E. Grand Boulevard! This property presents a prime opportunity for investors or developers looking for their next project in one of Detroit's evolving corridors. The home requires a full rehab and is being sold as-is, offering the chance to completely reimagine and restore the property to its full potential. Ideally positioned near the multimillion-dollar Packard Plant redevelopment, one of Detroit's most ambitious revitalization projects, bringing new commercial, residential, and mixed-use development to the area. Conveniently located with easy access to major roads, downtown Detroit, and surrounding neighborhoods experiencing continued investment and growth. With strong upside potential and proximity to major redevelopment, this property is perfect for investors seeking to be part of Detroit's ongoing transformation

ⓘ 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
$487 · $41/mo
Projected year-2 tax
$544 · $45/mo
Expected delta
+$57/yr (+$5/mo · 11.7%)

ⓘ 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
$12,408
− Mortgage interest
−$2,185
− Property taxes
−$487
− Insurance
−$195
− Repairs & maintenance
−$993
− Management
−$993
− Depreciation
−$1,135
Taxable income
$6,422
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,541
After-tax cash flow
$5,125/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
City population
572,865
Population (ZIP)
5,556

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 45% Black 42% Two or more races 7% Asian 2% Hispanic / Latino 2% Native American 1%
Common ancestry
Romanian 1% Slovak 1%
Foreign-born
25% · Canada
Languages at home
57% English-only · Arabic 38% Spanish 1% Tagalog/Filipino 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
▼ -5.80%
Current HPI
191.8607
Rent YoY
Metro
State GDP YoY
▲ 1.37%
F500 in state
28

Industry mix (Fortune 500 HQ in MI)

Industry F500 HQs Revenue

Price history

-2.5% since first listed
8 events — show timeline
  • 2026-05-11 Price Changed $38,999 MiRealSource-MiMLS
  • 2026-05-10 Price Changed $38,999 REALCOMP
  • 2026-04-17 Relisted MiRealSource-MiMLS
  • 2026-04-17 Relisted REALCOMP
  • 2026-03-30 Contingent MiRealSource-MiMLS
  • 2026-03-30 Contingent REALCOMP
  • 2026-03-17 Listed $39,999 REALCOMP
  • 2026-03-17 Listed $39,999 MiRealSource-MiMLS

Property tax history

+0.7%/yr

Latest (2025): $487 · -52.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…