CashFlowRE
Sign in Sign up
19482 Archer St
C Composite 59.15
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 +25.6/30.0
  • DSCR +8.5/10.0
  • 1% rule +6.7/10.0
  • ARV discount +6.3/15.0
  • Rent growth +4.5/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$117,000

19482 Archer St · Detroit, MI 48219
3 bd · 1.0 ba · 1,095 sqft · SingleFamily public records · 37 Days on market
Built 1955 5,663 sqft lot Est $114k · at est.

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

Listing remarks MLS

SOLID BRICK RANCH LOCATED CLOSE TO SCHOOLS, SHOPPING, AND MAJOR FREEWAYS. NICE CURB APPEAL. HARDWOOD FLOORS THROUGHOUT. FLORIDA ROOM FOR SUMMERTIME RELAXATION.

Key facts

  • Florida room
  • Hardwood floors
  • Brick ranch

Tags

BRICK RANCHHARDWOOD FLOORSFLORIDA ROOM

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 $117k.

Deal economics

  • At list price, monthly cash flow is $278 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $117k).
  • Recommended offer: $113k (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 fast (+8.0%/yr); 309 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 45% 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).
  • This rent runs 38% of the median local income ($44k/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 $809 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.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $33k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 10y 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 $26k; list at $117k implies a 343% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $113,490 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 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 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.17%
Cap rate
9.15%
Cash-on-cash
10.19%
DSCR
1.45
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$113,880
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
21700 Pembroke Ave 0.50mi 3/1.0 1,089 (-0%) 3mo $155,000 $142 73
19212 Northrop St 0.31mi 3/1.0 981 (-10%) 2mo $65,000 $66 67
20266 Greydale Ave 0.69mi 3/1.0 1,072 (-2%) 3mo $115,000 $107 62
19711 Chapel St 0.59mi 3/1.0 1,014 (-7%) 1mo $120,000 $118 59
20116 Greydale Ave 0.63mi 3/1.0 1,164 (+6%) 2mo $149,500 $128 59
19411 Chapel St 0.59mi 3/1.0 1,014 (-7%) 5mo $65,000 $64 56
20370 Cherokee St 0.58mi 3/1.5 1,208 (+10%) 1mo $117,000 $97 53
19795 Greydale Ave 0.48mi 3/1.5 1,247 (+14%) 4mo $129,997 $104 49
23450 Margareta St 0.59mi 3/1.0 957 (-13%) 4mo $45,000 $47 48
18293 Codding St 0.74mi 3/1.0 962 (-12%) 1mo $30,000 $31 44
19734 Westbrook St 0.74mi 3/1.0 950 (-13%) 2mo $63,500 $67 42
21338 Pembroke Ave 0.71mi 3/1.0 930 (-15%) 1mo $115,000 $124 41

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
4.5%
Equity multiple
1.18×
Total profit
$6,041
Equity at exit
$17,445
10-year hold
IRR
18.2%
Equity multiple
2.87×
Total profit
$61,183
Equity at exit
$10,116

Cash invested: $32,760 (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 48219

Home prices YoY
-10.3%
Rents YoY
8.0%
Active inventory
309
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,373 high interval (Pro) →
Mortgage (P&I)
$614
Tax from tax record
$144 /mo · $1,727/yr
Insurance
$49
HOA
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$278

Break-even live

Break-even rent $1,021
Max offer price $117,000
Occupancy floor 75%

Sensitivity live

Price -10% $345 -5% $311 +0% $278 +5% $245 +10% $212
Rent -10% $170 -5% $224 +0% $278 +5% $333 +10% $387
Rate -1.0pp $337 -0.5pp $308 base $278 +0.5pp $248 +1.0pp $217

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
$29,250
Closing costs
$3,510
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
22649 Frisbee St Detroit, MI 3.0 1.0 1100 $1,495 $1.36 45d 1 0.08mi
19800 Berg Rd Detroit, MI 3.0 1.0 1000 $1,550 $1.55 18d 1 0.11mi
22238 Pembroke Ave Detroit, MI 3.0 1.5 1100 $1,500 $1.36 45d 1 0.31mi
22570 Seven Mile W Detroit, MI 2.0 1.0 890 $875 $0.98 45d 1 0.33mi
19301 Shiawassee Dr Detroit, MI 1.0–2.0 1.0 740 $1,150 $1.55 45d 2 0.35mi
19928 Houghton St Detroit, MI 3.0 1.0 880 $1,495 $1.70 12d 1 0.38mi
19800 Telegraph Rd Detroit, MI 2.0 1.0 855 $1,020 $1.19 45d 1 0.48mi
19276 Telegraph Rd Detroit, MI 2.0 1.0 820 $975 $1.19 45d 1 0.55mi
19248 Telegraph Rd Unit P7 Detroit, MI 2.0 1.0 820 $975 $1.19 25d 1 0.56mi
19264 Telegraph Rd Unit G7 Detroit, MI 2.0 1.0 820 $975 $1.19 45d 1 0.56mi
19250 Telegraph Rd Unit O7 Detroit, MI 2.0 1.0 820 $975 $1.19 25d 1 0.56mi
23411 W Eight Mile Rd Detroit, MI 1.0–2.0 1.0 742 $1,000 $1.35 45d 1 0.66mi
20555 Lahser Rd Detroit, MI 1.0–2.0 1.0 737 $975 $1.32 45d 2 0.66mi
21422 Pembroke Ave Detroit, MI 3.0 1.5 1000 $1,695 $1.70 18d 1 0.68mi
19810 Blackstone St Detroit, MI 3.0 1.0 1216 $1,395 $1.15 45d 1 0.83mi
47129 Wedgewood Southfield, MI 1.0–2.0 1.0–2.0 1000 $1,275 $1.27 45d 1 0.92mi
21455 Pickford St Detroit, MI 2.0 1.0 1000 $1,275 $1.27 45d 1 0.94mi
21434 Karl St Detroit, MI 2.0 1.0 1000 $1,350 $1.35 45d 1 0.98mi
18302 Wormer St Detroit, MI 3.0 1.0 1046 $1,475 $1.41 45d 1 0.99mi
18732 Salem Unit 2 Detroit, MI 2.0 1.0 925 $1,050 $1.14 14d 1 1.06mi
20083 Salem St Detroit, MI 3.0 1.0 969 $1,050 $1.08 6d 1 1.07mi
20083 Salem St Detroit, MI 3.0 1.0 969 $1,050 $1.08 12d 1 1.07mi
18437 Trinity St Detroit, MI 3.0 1.0 875 $1,364 $1.56 16d 1 1.09mi
21451 Glenco St Detroit, MI 3.0 1.0 1026 $1,400 $1.36 18d 1 1.09mi
20410 Five Points St Redford, MI 3.0 1.0 950 $1,600 $1.68 6d 1 1.12mi
17355 McIntyre St Detroit, MI 3.0 1.0 1500 $1,250 $0.83 45d 1 1.13mi
18025 Bentler St Detroit, MI 3.0 1.0 728 $1,250 $1.72 25d 1 1.14mi
17721 Westbrook St Detroit, MI 4.0 1.0 1040 $1,125 $1.08 25d 1 1.14mi
19781 Fielding St Detroit, MI 3.0 1.0 1000 $1,294 $1.29 6d 1 1.15mi
17328 McIntyre St Unit 2 Detroit, MI 3.0 1.0 1200 $1,250 $1.04 45d 1 1.16mi
20079 Patton St Detroit, MI 3.0 1.0 1150 $1,550 $1.35 6d 1 1.16mi
21440 Bennett St Detroit, MI 3.0 1.0 1037 $1,394 $1.34 18d 1 1.18mi
17274 Bentler St #46 Detroit, MI 2.0 1.0 700 $850 $1.21 18d 1 1.36mi
18274 Fielding St Detroit, MI 2.0 1.0 700 $1,200 $1.71 18d 1 1.38mi
17274 Bentler St Detroit, MI 2.0 1.0 700 $838 $1.20 25d 2 1.38mi
17274 Bentler St Detroit, MI 2.0 1.0 700 $850 $1.21 45d 2 1.38mi
18556 Kentfield St Detroit, MI 3.0 1.0 952 $1,250 $1.31 4d 1 1.40mi
19457 Evergreen Rd Detroit, MI 2.0 1.0 1100 $1,200 $1.09 45d 1 1.41mi
17255 Westbrook St Detroit, MI 3.0 2.0 1500 $1,450 $0.97 13d 1 1.42mi
18205 Stout St Detroit, MI 3.0 1.0 901 $1,078 $1.20 25d 1 1.44mi

Listing history 14 events

  1. 2026-04-20
    status Pending
    Show marketing remark (159 chars)

    SOLID BRICK RANCH LOCATED CLOSE TO SCHOOLS, SHOPPING, AND MAJOR FREEWAYS. NICE CURB APPEAL. HARDWOOD FLOORS THROUGHOUT. FLORIDA ROOM FOR SUMMERTIME RELAXATION.

  2. 2026-04-20
    status Pending 159-char remark
    Show marketing remark (159 chars)

    SOLID BRICK RANCH LOCATED CLOSE TO SCHOOLS, SHOPPING, AND MAJOR FREEWAYS. NICE CURB APPEAL. HARDWOOD FLOORS THROUGHOUT. FLORIDA ROOM FOR SUMMERTIME RELAXATION.

  3. 2026-03-23
    status Active 159-char remark
    Show marketing remark (159 chars)

    SOLID BRICK RANCH LOCATED CLOSE TO SCHOOLS, SHOPPING, AND MAJOR FREEWAYS. NICE CURB APPEAL. HARDWOOD FLOORS THROUGHOUT. FLORIDA ROOM FOR SUMMERTIME RELAXATION.

  4. 2026-03-23
    status Active
    Show marketing remark (159 chars)

    SOLID BRICK RANCH LOCATED CLOSE TO SCHOOLS, SHOPPING, AND MAJOR FREEWAYS. NICE CURB APPEAL. HARDWOOD FLOORS THROUGHOUT. FLORIDA ROOM FOR SUMMERTIME RELAXATION.

  5. 2026-03-07
    status Pending 159-char remark
    Show marketing remark (159 chars)

    SOLID BRICK RANCH LOCATED CLOSE TO SCHOOLS, SHOPPING, AND MAJOR FREEWAYS. NICE CURB APPEAL. HARDWOOD FLOORS THROUGHOUT. FLORIDA ROOM FOR SUMMERTIME RELAXATION.

  6. 2026-03-07
    status Pending
    Show marketing remark (159 chars)

    SOLID BRICK RANCH LOCATED CLOSE TO SCHOOLS, SHOPPING, AND MAJOR FREEWAYS. NICE CURB APPEAL. HARDWOOD FLOORS THROUGHOUT. FLORIDA ROOM FOR SUMMERTIME RELAXATION.

  7. 2026-02-26
    listed $117,000 Active
    Show marketing remark (159 chars)

    SOLID BRICK RANCH LOCATED CLOSE TO SCHOOLS, SHOPPING, AND MAJOR FREEWAYS. NICE CURB APPEAL. HARDWOOD FLOORS THROUGHOUT. FLORIDA ROOM FOR SUMMERTIME RELAXATION.

  8. 2026-02-26
    listed $117,000 Active 159-char remark
    Show marketing remark (159 chars)

    SOLID BRICK RANCH LOCATED CLOSE TO SCHOOLS, SHOPPING, AND MAJOR FREEWAYS. NICE CURB APPEAL. HARDWOOD FLOORS THROUGHOUT. FLORIDA ROOM FOR SUMMERTIME RELAXATION.

  9. 2016-07-21
    soldstatus $26,424 Sold 296-char remark
    Show marketing remark (296 chars)

    Listing Broker and Seller assume no responsibility and make no guarantees, representations, warranties (express, implied or otherwise) as to the availability or accuracy of information contained herein.  ‘4.5% buyer premium charged to buyer at closing. ’ SHOWING ID:0007100222079

  10. 2016-07-21
    soldstatus $26,424 Closed
    Show marketing remark (296 chars)

    Listing Broker and Seller assume no responsibility and make no guarantees, representations, warranties (express, implied or otherwise) as to the availability or accuracy of information contained herein.  ‘4.5% buyer premium charged to buyer at closing. ’ SHOWING ID:0007100222079

  11. 2016-07-08
    status Pending
    Show marketing remark (296 chars)

    Listing Broker and Seller assume no responsibility and make no guarantees, representations, warranties (express, implied or otherwise) as to the availability or accuracy of information contained herein.  ‘4.5% buyer premium charged to buyer at closing. ’ SHOWING ID:0007100222079

  12. 2016-07-08
    status Pending 296-char remark
    Show marketing remark (296 chars)

    Listing Broker and Seller assume no responsibility and make no guarantees, representations, warranties (express, implied or otherwise) as to the availability or accuracy of information contained herein.  ‘4.5% buyer premium charged to buyer at closing. ’ SHOWING ID:0007100222079

  13. 2016-06-24
    listed $19,100 Active
    Show marketing remark (296 chars)

    Listing Broker and Seller assume no responsibility and make no guarantees, representations, warranties (express, implied or otherwise) as to the availability or accuracy of information contained herein.  ‘4.5% buyer premium charged to buyer at closing. ’ SHOWING ID:0007100222079

  14. 2016-06-24
    listed $19,100 Active 296-char remark
    Show marketing remark (296 chars)

    Listing Broker and Seller assume no responsibility and make no guarantees, representations, warranties (express, implied or otherwise) as to the availability or accuracy of information contained herein.  ‘4.5% buyer premium charged to buyer at closing. ’ SHOWING ID:0007100222079

ⓘ 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
$1,727 · $144/mo
Projected year-2 tax
$1,764 · $147/mo
Expected delta
+$38/yr (+$3/mo · 2.2%)

ⓘ 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 · 3 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
$16,474
− Mortgage interest
−$6,554
− Property taxes
−$1,727
− Insurance
−$585
− Repairs & maintenance
−$1,318
− Management
−$1,318
− Depreciation
−$3,404
Taxable income
$1,569
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$376
After-tax cash flow
$2,963/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)
47,208
Household income
$43,655
Rent vs Own
45.1% rent · 54.9% own
Severe rent burden
3584.0

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 (88%)
Race & ethnicity
Black 88% White 5% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Romanian 1% Lithuanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% French/Haitian/Cajun 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
▼ -65.06%
Current HPI
563.3263
Rent YoY
▲ 8.04%
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

+512.6% since first listed
14 events — show timeline
  • 2026-04-20 Pending REALCOMP
  • 2026-04-20 Pending MiRealSource-MiMLS
  • 2026-03-23 Relisted MiRealSource-MiMLS
  • 2026-03-23 Relisted REALCOMP
  • 2026-03-07 Pending MiRealSource-MiMLS
  • 2026-03-07 Pending REALCOMP
  • 2026-02-26 Listed $117,000 MiRealSource-MiMLS
  • 2026-02-26 Listed $117,000 REALCOMP
  • 2016-07-21 Sold (MLS) $26,424 MiRealSource-MiMLS
  • 2016-07-21 Sold (MLS) $26,424 REALCOMP
  • 2016-07-08 Pending MiRealSource-MiMLS
  • 2016-07-08 Pending REALCOMP
  • 2016-06-24 Listed $19,100 MiRealSource-MiMLS
  • 2016-06-24 Listed $19,100 REALCOMP

Property tax history

-1.1%/yr

Latest (2025): $1,727 · -54.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…