CashFlowRE
Sign in Sign up
8247 Auburn St
B- Composite 65.26
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +5.9/15.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.9/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$48,500

8247 Auburn St · Detroit, MI 48228
2 bd · 1.0 ba · 918 sqft · SingleFamily public records · 7 Days on market
Built 1948 4,792 sqft lot Est $47k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

INVESTOR SPECIAL | FHA 203(k) OPPORTUNITY | VALUE-ADD DETROIT RANCH Attention investors, rehabbers, and savvy homebuyers! Welcome to 8247 Auburn, a spacious 3-bedroom ranch packed with potential and positioned for significant upside. Whether you're looking for your next fix-and-flip, BRRRR investment, rental property, or a home to renovate with FHA 203(k) financing, this is an opportunity you won't want to miss. The major systems have already been addressed, with the electrical, plumbing, and HVAC systems reported to be in solid condition, allowing the next owner to focus primarily on cosmetic improvements and value-enhancing updates. The home features a functional layout, generous room sizes, a large backyard, basement space for storage or future finishing possibilities, and plenty of room to build equity. With some vision and renovations, this property has the potential to become a beautiful owner-occupied residence or a strong cash-flowing investment. Located near schools, shopping, restaurants, major roadways, and everyday conveniences, the location adds even more appeal. Property Highlights: 3 Bedrooms Functional Ranch Floor Plan Electrical, Plumbing & HVAC Systems in Place Basement for Storage & Additional Potential Large Backyard Strong Rental & Resale Potential Ideal for FHA 203(k) Financing Perfect for Fix & Flip, BRRRR, Rental, or Owner-Occupant Renovation Properties with solid mechanical systems and this much upside are becoming increasingly difficult to find. Bring your contractor, your vision, and your creativity - this is your chance to transform a diamond in the rough into something special. Sold As-Is. Buyer to verify all information. Schedule your showing today and explore the possibilities! ADDITIONAL PHOTOS AVAILABLE UPON REQUEST.

Key facts

  • Large backyard
  • Resale potential
  • Basement for storage

Tags

LARGE BACKYARDBASEMENT FOR STORAGESTRONG RENTAL POTENTIALRESALE POTENTIALFUNCTIONAL RANCH FLOOR PLAN

Property features AI

Finance

  • Other: Lot approximately 0.11 acres (35 x 129)
  • Financial info: No investor or income/expense details provided
  • HOA & community: No HOA information provided

Exterior

  • Parking: No garage
  • Security: No security features listed
  • Utilities: Public sewer; Water available; Electrical service with circuit breakers and 220 volts
  • Home design: Single-family residence; One level; Ground-level entry with steps
  • Construction: Brick veneer and vinyl siding exterior; Block foundation; Built with traditional construction (year not provided)
  • Exterior features: Front porch; Asphalt roof; Paved road access

Interior

  • Kitchen: No specific kitchen appliance list provided
  • Bedrooms: 5 total rooms (includes bedrooms and living areas)
  • Flooring: No flooring details provided
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas heating; No cooling
  • Interior features: Gas water heater; Full unfinished basement
  • Laundry & utility: No specific laundry appliances listed

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-bed/1.0-bath single-family listed at $48k.

Deal economics

  • At list price, monthly cash flow is $581 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $48k).
  • Cap rate 20.7% vs local median 10.2% 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: Rents soft (-2.3%/yr); 363 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 68% 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 $1,160/mo this rent would consume 45% of the median local household income ($31k/yr) (locally 4144% 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 $335 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 + 0.0% rent growth), your $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 30y 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.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $48,500

Questions for the listing agent

  1. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.39%
Cap rate
20.67%
Cash-on-cash
51.36%
DSCR
3.29
GRM
3.5

CMA / ARV

ARV (on-the-fly)
$46,818
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8225 Grandville Ave 0.19mi 2/1.0 906 (-1%) 2mo $36,500 $40 88
8277 Stout St 0.31mi 3/1.0 (+1) 879 (-4%) 0mo $45,000 $51 73
7756 Westwood St 0.30mi 3/1.0 (+1) 871 (-5%) 2mo $90,000 $103 71
8686 Artesian St 0.49mi 3/1.0 (+1) 864 (-6%) 2mo $35,000 $41 61
9012 Pierson St 0.71mi 3/1.0 (+1) 910 (-1%) 0mo $60,000 $66 60
8309 Brace St 0.50mi 3/1.5 (+1) 864 (-6%) 1mo $28,500 $33 59
7690 Heyden St 0.39mi 3/1.0 (+1) 1,019 (+11%) 1mo $73,000 $72 58
8234 Patton St 0.41mi 3/1.0 (+1) 1,010 (+10%) 2mo $60,000 $59 58
7296 Auburn St 0.57mi 3/1.0 (+1) 968 (+5%) 2mo $38,000 $39 58
9244 Heyden 0.67mi 2/1.0 801 (-13%) 0mo $35,000 $44 47
8449 Penrod St 0.70mi 3/1.0 (+1) 1,011 (+10%) 0mo $95,000 $94 45
9116 Patton St 0.69mi 3/1.0 (+1) 1,029 (+12%) 1mo $45,000 $44 42

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
45.8%
Equity multiple
2.90×
Total profit
$25,775
Equity at exit
$7,232
10-year hold
IRR
50.3%
Equity multiple
5.20×
Total profit
$57,043
Equity at exit
$4,193

Cash invested: $13,580 (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 48228

Rents YoY
-2.3%
Active inventory
363
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$1,160 high interval (Pro) →
Mortgage (P&I)
$254
Tax est. 1.5%
$61 /mo · $728/yr
Insurance
$20
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$581

Break-even live

Break-even rent $424
Max offer price $48,500
Occupancy floor 45%

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
$12,125
Closing costs
$1,455
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8283 Vaughan St Detroit, MI 3.0 1.0 1058 $1,294 $1.22 5d 1 0.17mi
7794 Vaughan St Detroit, MI 3.0 1.0 1000 $1,450 $1.45 17d 1 0.27mi
20431 Tireman St Detroit, MI 3.0 1.0 1020 $1,350 $1.32 17d 1 0.36mi
19301 Joy Rd Apt 1 Detroit, MI 2.0 1.0 750 $1,100 $1.47 44d 1 0.36mi
7635 Evergreen Ave Detroit, MI 3.0 1.0 690 $1,350 $1.96 44d 1 0.40mi
7411 Stout St Detroit, MI 3.0 1.0 888 $1,428 $1.61 12d 1 0.55mi
8270 Trinity St Detroit, MI 3.0 1.0 806 $1,528 $1.90 44d 1 0.63mi
9090 Stahelin Ave Detroit, MI 2.0 1.0 787 $1,250 $1.59 44d 1 0.72mi
18401 Joy Rd Unit 8 Detroit, MI 1.0 1.0 600 $875 $1.46 44d 1 0.76mi
8451 Rosemont Ave Detroit, MI 3.0 1.0 867 $1,150 $1.33 44d 1 0.78mi
9059 Burt Rd Detroit, MI 3.0 1.0 980 $1,400 $1.43 44d 1 0.78mi
8262 Rosemont Ave Detroit, MI 3.0 1.0 836 $1,200 $1.44 5d 1 0.79mi
19449 W Chicago St Detroit, MI 3.0 1.5 950 $1,500 $1.58 44d 1 0.80mi
20237 W Chicago Detroit, MI 1.0 1.0 650 $850 $1.31 44d 1 0.84mi
9401 Fielding St Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.87mi
8850 Rosemont Ave Detroit, MI 3.0 1.0 933 $1,100 $1.18 18d 1 0.88mi
9410 Patton St Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.88mi
20529 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.88mi
9404 Patton St Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.88mi
20541 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.88mi
20545 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.88mi
20547 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.89mi
20619 W Chicago Detroit, MI 2.0 1.0 950 $1,200 $1.26 44d 1 0.90mi
20522 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 0.90mi
20550 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 0.91mi
6980 Town Ln Dearborn Heights, MI 1.0 1.0 600 $895 $1.49 17d 1 0.93mi
20921 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 1.01mi
20935 W Chicago Detroit, MI 2.0 1.0 1000 $900 $0.90 44d 1 1.02mi
20937 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 1.02mi
9416 Trinity St Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 1.02mi
20945 W Chicago Detroit, MI 2.0 1.0 1000 $950 $0.95 44d 1 1.03mi
18450 W Chicago Detroit, MI 1.0–2.0 1.0 687 $1,117 $1.62 2d 15 1.06mi
6490 Stahelin Ave Detroit, MI 3.0 1.0 960 $1,299 $1.35 17d 1 1.11mi
9108 Archdale St Detroit, MI 3.0 1.0 1000 $1,300 $1.30 5d 1 1.12mi
11652 Fielding St Detroit, MI 3.0 1.0 1000 $1,386 $1.39 44d 1 1.41mi
22330 W Warren Ave Redford Charter Twp, MI 2.0 1.0 750 $1,200 $1.60 44d 1 1.44mi
6761 Memorial Ave Detroit, MI 3.0 1.0 1060 $1,100 $1.04 24d 1 1.44mi
5965 Evergreen Rd Dearborn Heights, MI 1.0–2.0 1.0 825 $1,350 $1.64 5d 1 1.45mi

Listing history 7 events

  1. 2026-06-18
    days on market $48,500 Active 7 DOM
  2. 2026-06-17
    days on market $48,500 Active 6 DOM
  3. 2026-06-16
    days on market $48,500 Active 5 DOM
  4. 2026-06-15
    days on market $48,500 Active 4 DOM
  5. 2026-06-13
    days on market $48,500 Active 2 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $48,500 Active 1 DOM

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°F today · 14 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
$13,919
− Mortgage interest
−$2,717
− Property taxes
−$728
− Insurance
−$242
− Repairs & maintenance
−$1,114
− Management
−$1,114
− Depreciation
−$1,411
Taxable income
$6,595
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,583
After-tax cash flow
$5,392/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)
50,117
Household income
$30,680
Rent vs Own
50.7% rent · 49.3% own
Severe rent burden
4144.0

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 (71%)
Race & ethnicity
Black 71% White 16% Two or more races 7% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 3% Puerto Rican 2%
Common ancestry
Arab 2% Romanian 2% Lithuanian 1%
Foreign-born
11% · Canada
Languages at home
82% English-only · Arabic 11% Spanish 5%

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
▼ -160.81%
Current HPI
168.6843
Rent YoY
▼ -2.30%
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

+52.0% since first listed
17 events — show timeline
  • 2026-06-11 Listed $48,500 REALCOMP
  • 2026-06-10 Listed $48,500 MiRealSource-MiMLS
  • 2007-10-11 Sold (Public Records) $84,000 Public Records
  • 2007-09-17 Listing Removed REALCOMP
  • 2007-04-26 Listing Removed REALCOMP
  • 2007-04-26 Listed $12,900 REALCOMP
  • 2007-01-25 Listed $31,900 REALCOMP
  • 2006-07-28 Sold (Public Records) $84,000 Public Records
  • 2006-01-04 Listing Removed REALCOMP
  • 2005-12-27 Listed $99,000 REALCOMP
  • 2005-08-02 Listing Removed MiRealSource-MiMLS
  • 2005-08-02 Listing Removed REALCOMP
  • 2005-04-13 Listed $90,000 MiRealSource-MiMLS
  • 2005-04-13 Listed $90,000 REALCOMP
  • 1997-02-25 Sold (Public Records) $33,000 Public Records
  • 1996-11-18 Sold (MLS) $33,000 REALCOMP
  • 1996-09-21 Listed $31,900 REALCOMP

Property tax history

+8.2%/yr

Latest (2025): $2,564 · -0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…