CashFlowRE
Sign in Sign up
19560 Berg Rd
C Composite 56.4
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 +27.8/30.0
  • DSCR +9.8/10.0
  • 1% rule +6.8/10.0
  • Rent growth +4.5/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$115,000

19560 Berg Rd · Detroit, MI 48219
3 bd · 1.0 ba · 960 sqft · SingleFamily public records · 41 Days on market
Built 1971 7,405 sqft lot Est $90k · 27% over

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

Listing remarks MLS

There is truly nothing like a beautiful brick ranch showcasing it's pride of ownership. This turnkey home features a roof that was replaced in 2017 and is on a well kept and peaceful block close to all amenities. A finished basement with a full second bathroom makes entertaining a breeze. This home is really perfect for all and any buyers including those looking to raise families, downsize, start new or age in place. A 2 car detached garage in a fenced yard is the icing on the cake - Welcome Home!

Key facts

  • 7,405 sq ft lot
  • 2 garage spots
  • Built 1971

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 $115k.

Deal economics

  • At list price, monthly cash flow is $352 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Recommended offer: $112k (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); 305 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 47% 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 37% 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 $795 of loan paydown is wiped out by about $3k 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 $32k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($112k) is reasonable based on typical stale-listing flexibility.
  • 14 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 $26k; list at $115k implies a 342% gain — meaningful room to come down on a strong offer.
Recommended offer $111,550 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 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 1971 — 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
1.18%
Cap rate
9.96%
Cash-on-cash
13.11%
DSCR
1.58
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$90,240
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19212 Northrop St 0.41mi 3/1.0 981 (+2%) 2mo $65,000 $66 76
23450 Margareta St 0.65mi 3/1.0 957 (-0%) 4mo $45,000 $47 66
22530 Leewin St 0.21mi 3/1.0 832 (-13%) 2mo $78,600 $94 66
20224 Redfern St 0.40mi 3/1.5 1,020 (+6%) 5mo $140,000 $137 65
19711 Chapel St 0.65mi 3/1.0 1,014 (+6%) 1mo $120,000 $118 60
19309 Lenore 0.73mi 3/1.0 920 (-4%) 2mo $86,900 $94 57
19411 Chapel St 0.66mi 3/1.0 1,014 (+6%) 5mo $65,000 $64 56
19344 Cooley St 0.45mi 3/1.0 1,092 (+14%) 7mo $62,000 $57 50
21700 Pembroke Ave 0.54mi 3/1.0 1,089 (+13%) 3mo $155,000 $142 50
20266 Greydale Ave 0.69mi 3/1.0 1,072 (+12%) 3mo $115,000 $107 46
19937 Chapel St 0.67mi 3/1.0 860 (-10%) 9mo $72,000 $84 44
18660 Codding St 0.62mi 3/1.0 1,100 (+15%) 9mo $135,000 $123 39

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
8.2%
Equity multiple
1.34×
Total profit
$10,896
Equity at exit
$17,147
10-year hold
IRR
21.1%
Equity multiple
3.20×
Total profit
$70,786
Equity at exit
$9,943

Cash invested: $32,200 (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
305
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,354 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$67 /mo · $800/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$352

Break-even live

Break-even rent $908
Max offer price $115,000
Occupancy floor 69%

Sensitivity live

Price -10% $417 -5% $384 +0% $352 +5% $319 +10% $287
Rent -10% $245 -5% $298 +0% $352 +5% $405 +10% $459
Rate -1.0pp $410 -0.5pp $381 base $352 +0.5pp $322 +1.0pp $292

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
$28,750
Closing costs
$3,450
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
19800 Berg Rd Detroit, MI 3.0 1.0 1000 $1,550 $1.55 17d 1 0.04mi
22649 Frisbee St Detroit, MI 3.0 1.0 1100 $1,495 $1.36 44d 1 0.04mi
22238 Pembroke Ave Detroit, MI 3.0 1.5 1100 $1,500 $1.36 44d 1 0.33mi
19301 Shiawassee Dr Detroit, MI 1.0–2.0 1.0 740 $1,150 $1.55 44d 2 0.34mi
19928 Houghton St Detroit, MI 3.0 1.0 880 $1,495 $1.70 11d 1 0.39mi
22570 Seven Mile W Detroit, MI 2.0 1.0 890 $875 $0.98 44d 1 0.41mi
19800 Telegraph Rd Detroit, MI 2.0 1.0 855 $1,020 $1.19 44d 1 0.42mi
19276 Telegraph Rd Detroit, MI 2.0 1.0 820 $975 $1.19 44d 1 0.54mi
19264 Telegraph Rd Unit G7 Detroit, MI 2.0 1.0 820 $975 $1.19 44d 1 0.54mi
19248 Telegraph Rd Unit P7 Detroit, MI 2.0 1.0 820 $975 $1.19 25d 1 0.54mi
19250 Telegraph Rd Unit O7 Detroit, MI 2.0 1.0 820 $975 $1.19 25d 1 0.55mi
23411 W Eight Mile Rd Detroit, MI 1.0–2.0 1.0 742 $1,000 $1.35 44d 1 0.57mi
20555 Lahser Rd Detroit, MI 1.0–2.0 1.0 737 $975 $1.32 44d 2 0.64mi
24224 W 7 Mile Rd Detroit, MI 1.0–2.0 1.0 600 $875 $1.46 44d 3 0.71mi
21422 Pembroke Ave Detroit, MI 3.0 1.5 1000 $1,695 $1.70 17d 1 0.71mi
47129 Wedgewood Southfield, MI 1.0–2.0 1.0–2.0 1000 $1,275 $1.27 44d 1 0.88mi
20083 Salem St Detroit, MI 3.0 1.0 969 $1,050 $1.08 11d 1 1.00mi
20083 Salem St Detroit, MI 3.0 1.0 969 $1,050 $1.08 5d 1 1.00mi
18302 Wormer St Detroit, MI 3.0 1.0 1046 $1,475 $1.41 44d 1 1.01mi
21455 Pickford St Detroit, MI 2.0 1.0 1000 $1,275 $1.27 44d 1 1.03mi
20410 Five Points St Redford, MI 3.0 1.0 950 $1,600 $1.68 5d 1 1.05mi
18732 Salem Unit 2 Detroit, MI 2.0 1.0 925 $1,050 $1.14 13d 1 1.05mi
21434 Karl St Detroit, MI 2.0 1.0 1000 $1,350 $1.35 44d 1 1.07mi
18437 Trinity St Detroit, MI 3.0 1.0 875 $1,364 $1.56 15d 1 1.17mi
21451 Glenco St Detroit, MI 3.0 1.0 1026 $1,400 $1.36 17d 1 1.18mi
19781 Fielding St Detroit, MI 3.0 1.0 1000 $1,294 $1.29 5d 1 1.19mi
18025 Bentler St Detroit, MI 3.0 1.0 728 $1,250 $1.72 25d 1 1.22mi
17721 Westbrook St Detroit, MI 4.0 1.0 1040 $1,125 $1.08 25d 1 1.23mi
21440 Bennett St Detroit, MI 3.0 1.0 1037 $1,394 $1.34 17d 1 1.27mi
25400 Basin St Southfield, MI 1.0–2.0 1.0 825 $1,400 $1.70 0d 12 1.44mi
17270 Bentler St Detroit, MI 2.0 1.0 650 $850 $1.31 44d 1 1.44mi
17274 Bentler St #46 Detroit, MI 2.0 1.0 700 $850 $1.21 17d 1 1.45mi
18274 Fielding St Detroit, MI 2.0 1.0 700 $1,200 $1.71 17d 1 1.46mi
19457 Evergreen Rd Detroit, MI 2.0 1.0 1100 $1,200 $1.09 44d 1 1.47mi
17274 Bentler St Detroit, MI 2.0 1.0 700 $850 $1.21 44d 2 1.47mi
17274 Bentler St Detroit, MI 2.0 1.0 700 $838 $1.20 25d 2 1.47mi
18556 Kentfield St Detroit, MI 3.0 1.0 952 $1,250 $1.31 3d 1 1.47mi
25740 Shiawassee St Southfield, MI 1.0–2.0 1.0 850 $1,253 $1.47 44d 10 1.49mi

Listing history 30 events

  1. 2026-04-23
    status Pending 502-char remark
    Show marketing remark (502 chars)

    There is truly nothing like a beautiful brick ranch showcasing it's pride of ownership. This turnkey home features a roof that was replaced in 2017 and is on a well kept and peaceful block close to all amenities. A finished basement with a full second bathroom makes entertaining a breeze. This home is really perfect for all and any buyers including those looking to raise families, downsize, start new or age in place. A 2 car detached garage in a fenced yard is the icing on the cake - Welcome Home!

  2. 2026-04-23
    status Pending
    Show marketing remark (502 chars)

    There is truly nothing like a beautiful brick ranch showcasing it's pride of ownership. This turnkey home features a roof that was replaced in 2017 and is on a well kept and peaceful block close to all amenities. A finished basement with a full second bathroom makes entertaining a breeze. This home is really perfect for all and any buyers including those looking to raise families, downsize, start new or age in place. A 2 car detached garage in a fenced yard is the icing on the cake - Welcome Home!

  3. 2026-03-14
    listed $115,000 Active 502-char remark
    Show marketing remark (502 chars)

    There is truly nothing like a beautiful brick ranch showcasing it's pride of ownership. This turnkey home features a roof that was replaced in 2017 and is on a well kept and peaceful block close to all amenities. A finished basement with a full second bathroom makes entertaining a breeze. This home is really perfect for all and any buyers including those looking to raise families, downsize, start new or age in place. A 2 car detached garage in a fenced yard is the icing on the cake - Welcome Home!

  4. 2026-03-14
    listed $115,000 Active
    Show marketing remark (502 chars)

    There is truly nothing like a beautiful brick ranch showcasing it's pride of ownership. This turnkey home features a roof that was replaced in 2017 and is on a well kept and peaceful block close to all amenities. A finished basement with a full second bathroom makes entertaining a breeze. This home is really perfect for all and any buyers including those looking to raise families, downsize, start new or age in place. A 2 car detached garage in a fenced yard is the icing on the cake - Welcome Home!

  5. 2026-03-10
    historical $115,000 502-char remark
    Show marketing remark (502 chars)

    There is truly nothing like a beautiful brick ranch showcasing it's pride of ownership. This turnkey home features a roof that was replaced in 2017 and is on a well kept and peaceful block close to all amenities. A finished basement with a full second bathroom makes entertaining a breeze. This home is really perfect for all and any buyers including those looking to raise families, downsize, start new or age in place. A 2 car detached garage in a fenced yard is the icing on the cake - Welcome Home!

  6. 2009-07-24
    soldstatus $26,000 380-char remark
    Show marketing remark (380 chars)

    TOTALLY UPDATED!!! CHARMING READY TO MOVE IN RANCH WITH THREE BEDROOM TWO BATHS PARTIALLY FINISHED BASEMENT. NEW 2 CAR GARAGE, SECURITY ALARM, WORKING A/C, FRESHLY PAINTED AND REFINISHED HARDWOOD FLOORS. INCLUDES APPLIANCES: STOVE, REFRIGERATOR, DISHWASHER, WASHER AND DRYER. LOCATED ACROSS FROM MIDDLE SCHOOL. READY TO MOVE IN CONDITION. WON'T STAY AROUND LONG FOR THIS PRICE!!!!

  7. 2009-05-28
    listed $22,500 380-char remark
    Show marketing remark (380 chars)

    TOTALLY UPDATED!!! CHARMING READY TO MOVE IN RANCH WITH THREE BEDROOM TWO BATHS PARTIALLY FINISHED BASEMENT. NEW 2 CAR GARAGE, SECURITY ALARM, WORKING A/C, FRESHLY PAINTED AND REFINISHED HARDWOOD FLOORS. INCLUDES APPLIANCES: STOVE, REFRIGERATOR, DISHWASHER, WASHER AND DRYER. LOCATED ACROSS FROM MIDDLE SCHOOL. READY TO MOVE IN CONDITION. WON'T STAY AROUND LONG FOR THIS PRICE!!!!

  8. 2009-05-27
    historical
  9. 2009-05-27
    historical
  10. 2009-05-21
    listed $54,900
  11. 2009-05-21
    historical
  12. 2009-02-04
    listed $54,900
  13. 2009-02-03
    listed $39,800
  14. 2009-01-30
    historical
  15. 2009-01-30
    historical
  16. 2009-01-04
    listed $39,800
  17. 2009-01-02
    listed $39,800
  18. 2008-12-17
    soldstatus $9,500
  19. 2008-11-10
    listed $12,500
  20. 1999-09-19
    historical
  21. 1999-06-07
    listed $78,000
  22. 1999-03-12
    soldstatus $36,231
  23. 1998-07-10
    soldstatus $44,800
  24. 1998-03-26
    listed $53,982
  25. 1998-03-25
    historical
  26. 1998-02-07
    listed $57,980
  27. 1997-11-14
    historical
  28. 1997-08-13
    listed $43,890
  29. 1997-08-10
    historical
  30. 1997-02-10
    listed $43,900

ⓘ 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
$800 · $67/mo
Projected year-2 tax
$1,285 · $107/mo
Expected delta
+$486/yr (+$40/mo · 60.8%)

ⓘ 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
$16,244
− Mortgage interest
−$6,442
− Property taxes
−$800
− Insurance
−$575
− Repairs & maintenance
−$1,299
− Management
−$1,299
− Depreciation
−$3,345
Taxable income
$2,483
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$596
After-tax cash flow
$3,625/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

+162.0% since first listed
30 events — show timeline
  • 2026-04-23 Pending MiRealSource-MiMLS
  • 2026-04-23 Pending REALCOMP
  • 2026-03-14 Listed $115,000 MiRealSource-MiMLS
  • 2026-03-14 Listed $115,000 REALCOMP
  • 2026-03-10 Coming Soon $115,000 MiRealSource-MiMLS
  • 2009-07-24 Sold (MLS) $26,000 REALCOMP
  • 2009-05-28 Listed $22,500 REALCOMP
  • 2009-05-27 Listing Removed REALCOMP
  • 2009-05-27 Listing Removed MiRealSource-MiMLS
  • 2009-05-21 Listing Removed MiRealSource-MiMLS
  • 2009-05-21 Listed $54,900 MiRealSource-MiMLS
  • 2009-02-04 Listed $54,900 REALCOMP
  • 2009-02-03 Listed $39,800 MiRealSource-MiMLS
  • 2009-01-30 Listing Removed REALCOMP
  • 2009-01-30 Listing Removed MiRealSource-MiMLS
  • 2009-01-04 Listed $39,800 MiRealSource-MiMLS
  • 2009-01-02 Listed $39,800 REALCOMP
  • 2008-12-17 Sold (MLS) $9,500 REALCOMP
  • 2008-11-10 Listed $12,500 REALCOMP
  • 1999-09-19 Listing Removed REALCOMP
  • 1999-06-07 Listed $78,000 REALCOMP
  • 1999-03-12 Sold (Public Records) $36,231 Public Records
  • 1998-07-10 Sold (MLS) $44,800 REALCOMP
  • 1998-03-26 Listed $53,982 REALCOMP
  • 1998-03-25 Listing Removed REALCOMP
  • 1998-02-07 Listed $57,980 REALCOMP
  • 1997-11-14 Listing Removed REALCOMP
  • 1997-08-13 Listed $43,890 REALCOMP
  • 1997-08-10 Listing Removed REALCOMP
  • 1997-02-10 Listed $43,900 REALCOMP

Property tax history

-0.6%/yr

Latest (2025): $800 · -38.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…