CashFlowRE
Sign in Sign up
2916 Dickerson St
D Composite 42.46
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • 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

$16,000

2916 Dickerson St · Detroit, MI 48215
3 bd · 1.5 ba · 1,528 sqft · SingleFamily public records · 15 Days on market
Built 1925 4,356 sqft lot $10/sqft · 74% below area

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

Listing remarks MLS

2916 Dickerson Detroit MI 48215 Located near the desirable Jefferson Chalmers neighborhood, this 3-bedroom brick single-family home offers a solid layout and strong upside potential in an established residential pocket of Detroit. The property features classic brick construction, a fenced backyard, and a 1.5-car garage, making it an excellent candidate for a full renovation project. Significant fire damage has caused the need for a full roof replacement required (down to plywood and roof beams), Interior requires complete rehab, this is a true value-add opportunity ideal for: Investors, Contractors, Developers, Builders and Rehab specialists. With the right vision, this property can be restored and repositioned to capture value in a growing area.

Key facts

  • Brick construction
  • Fenced backyard
  • Growing area

Tags

BRICK CONSTRUCTIONFENCED BACKYARDFULL RENOVATION PROJECTVALUE-ADD OPPORTUNITYGROWING AREA

Property features AI

Exterior

  • Parking: Detached garage; Approximately 1.5 garage spaces
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; Two-story home; Ground-level entry with steps; Brick and vinyl siding exterior
  • Construction: Block foundation
  • Exterior features: Back yard fencing; Paved road access

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Central air conditioning; Forced air heating; Natural gas heating
  • Interior features: 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 3-bed/1.5-bath single-family listed at $16k.

Deal economics

  • At list price, monthly cash flow is $954 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $16k).
  • Recommended offer: $16k (1.5% below list) — sets the bar for market timing.
  • Cap rate 77.9% 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: 137 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $111 of loan paydown is wiped out by about $480 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 $4k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($16k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 5y ago; this cycle's ask has dropped $1k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $15,760 (1.5% below list)

Questions for the listing agent

  1. Built in 1925 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
8.42%
Cap rate
77.87%
Cash-on-cash
255.62%
DSCR
12.37
GRM
1.0

CMA / ARV

ARV (median comp)
$62,536
List price
$16,000
Delta
-72.82%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2525 Eastlawn St 0.31mi 3/2.0 1,554 (+2%) 19mo $86,500 $56 65
2145 Newport St 0.43mi 3/1.0 1,449 (-5%) 11mo $68,000 $47 60
1315 Newport St 0.58mi 4/1.0 (+1) 1,364 (-11%) 0mo $10,000 $7 48
4312 Gray St 0.57mi 3/1.5 1,336 (-13%) 24mo $57,000 $43 33

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
Equity multiple
13.99×
Total profit
$58,209
Equity at exit
$2,386
10-year hold
IRR
Equity multiple
29.80×
Total profit
$129,036
Equity at exit
$1,383

Cash invested: $4,480 (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 48215

Home prices YoY
-24.1%
Active inventory
137
Price-to-rent
1.0×

Monthly cashflow live

Estimated rent
$1,348 high interval (Pro) →
Mortgage (P&I)
$84
Tax est. 1.5%
$20 /mo · $240/yr
Insurance
$7
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$954

Break-even live

Break-even rent $140
Max offer price $16,000
Occupancy floor 24%

Sensitivity live

Price -10% $965 -5% $960 +0% $954 +5% $949 +10% $943
Rent -10% $848 -5% $901 +0% $954 +5% $1,008 +10% $1,061
Rate -1.0pp $962 -0.5pp $958 base $954 +0.5pp $950 +1.0pp $946

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
$4,000
Closing costs
$480
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1334 Maryland St Grosse Pointe Park, MI 2.0 1.0 1786 $1,200 $0.67 18d 1 0.87mi
4251 Wayburn St Detroit, MI 3.0 1.5 1326 $1,650 $1.24 44d 1 0.95mi
875 Philip St Detroit, MI 3.0 1.0 1353 $1,400 $1.03 44d 1 1.01mi
1236 Beaconsfield Ave Unit 1 Grosse Pointe Park, MI 2.0 1.0 1100 $1,600 $1.45 24d 1 1.04mi
1312 Somerset Ave Grosse Pointe Park, MI 2.0 1.0 1200 $1,400 $1.17 17d 1 1.13mi
3937 Beniteau St Unit 1 Detroit, MI 2.0 1.0 1250 $900 $0.72 44d 1 1.14mi
734 Ashland St Detroit, MI 3.0 1.0 1110 $1,300 $1.17 24d 1 1.20mi
734 Ashland St Detroit, MI 3.0 1.0 1110 $1,300 $1.17 22d 1 1.20mi
3625 Chatsworth St Detroit, MI 3.0 1.5 1182 $1,295 $1.10 24d 1 1.23mi
3651 Buckingham Ave Detroit, MI 3.0 1.0 1320 $1,300 $0.98 18d 1 1.34mi
13010 Avondale St Detroit, MI 1.0–2.0 1.0–2.0 1003 $1,725 $1.72 2d 1 1.37mi
861 Beaconsfield Ave Grosse Pointe Park, MI 2.0 1.0 1300 $1,500 $1.15 13d 1 1.40mi
3495 Garland St Detroit, MI 2.0 1.0 1100 $900 $0.82 44d 1 1.49mi

Listing history 31 events

  1. 2026-06-18
    days on market $16,000 Active 15 DOM
  2. 2026-06-17
    days on market $16,000 Active 14 DOM
  3. 2026-06-16
    days on market $16,000 Active 13 DOM
  4. 2026-06-15
    days on market $16,000 Active 12 DOM
  5. 2026-06-13
    days on market $16,000 Active 10 DOM
  6. 2026-06-13
    days on market $16,000 Active 9 DOM
  7. 2026-06-09
    pricedays on market $16,000 Active 6 DOM
    Show marketing remark (756 chars)

    2916 Dickerson Detroit MI 48215 Located near the desirable Jefferson Chalmers neighborhood, this 3-bedroom brick single-family home offers a solid layout and strong upside potential in an established residential pocket of Detroit. The property features classic brick construction, a fenced backyard, and a 1.5-car garage, making it an excellent candidate for a full renovation project. Significant fire damage has caused the need for a full roof replacement required (down to plywood and roof beams), Interior requires complete rehab, this is a true value-add opportunity ideal for: Investors, Contractors, Developers, Builders and Rehab specialists. With the right vision, this property can be restored and repositioned to capture value in a growing area.

  8. 2026-06-08
    days on market $17,000 Active 5 DOM
  9. 2026-06-07
    days on market $17,000 Active 4 DOM
  10. 2026-06-04
    days on marketlisting id $17,000 Active 1 DOM
  11. 2026-05-31
    days on market $17,000 Active 32 DOM
  12. 2026-05-13
    price $18,000 756-char remark
  13. 2026-05-13
    price $18,000 756-char remark
  14. 2026-05-05
    price $20,000 756-char remark
  15. 2026-05-05
    price $20,000 756-char remark
  16. 2026-04-29
    listed $22,000 Active 756-char remark
  17. 2026-04-29
    listed $22,000 Active 756-char remark
  18. 2022-10-01
    historical
  19. 2022-10-01
    historical
  20. 2022-06-25
    listed $35,000 Active
  21. 2022-06-20
    listed $35,000 Active
  22. 2022-06-18
    historical
  23. 2022-06-18
    historical
  24. 2022-04-15
    status Active
  25. 2022-04-12
    historical
  26. 2021-12-02
    price $40,000
  27. 2021-12-02
    price $40,000
  28. 2021-11-10
    price $50,000
  29. 2021-11-09
    price $50,000
  30. 2021-10-15
    listed $55,000 Active
  31. 2021-10-15
    listed $55,000 Active

ⓘ 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 ≥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
$16,176
− Mortgage interest
−$896
− Property taxes
−$240
− Insurance
−$80
− Repairs & maintenance
−$1,294
− Management
−$1,294
− Depreciation
−$465
Taxable income
$11,906
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,857
After-tax cash flow
$8,594/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)
10,238

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 (87%)
Race & ethnicity
Black 87% White 9% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Romanian 1% Slovak 1% Lithuanian 1%
Foreign-born
1% · Canada
Languages at home
99% 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
▼ -60.84%
Current HPI
191.0405
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

-70.9% since first listed
28 events — show timeline
  • 2026-06-09 Price Changed $16,000 MiRealSource-MiMLS
  • 2026-06-08 Price Changed $16,000 REALCOMP
  • 2026-06-03 Listed $17,000 REALCOMP
  • 2026-06-03 Listed $17,000 MiRealSource-MiMLS
  • 2026-06-01 Listing Removed MiRealSource-MiMLS
  • 2026-06-01 Listing Removed REALCOMP
  • 2026-05-27 Price Changed $17,000 MiRealSource-MiMLS
  • 2026-05-27 Price Changed $17,000 REALCOMP
  • 2026-05-13 Price Changed $18,000 MiRealSource-MiMLS
  • 2026-05-13 Price Changed $18,000 REALCOMP
  • 2026-05-05 Price Changed $20,000 MiRealSource-MiMLS
  • 2026-05-05 Price Changed $20,000 REALCOMP
  • 2026-04-29 Listed $22,000 MiRealSource-MiMLS
  • 2026-04-29 Listed $22,000 REALCOMP
  • 2022-10-01 Listing Removed MiRealSource-MiMLS
  • 2022-10-01 Listing Removed REALCOMP
  • 2022-06-25 Listed $35,000 REALCOMP
  • 2022-06-20 Listed $35,000 MiRealSource-MiMLS
  • 2022-06-18 Listing Removed REALCOMP
  • 2022-06-18 Listing Removed MiRealSource-MiMLS
  • 2022-04-15 Relisted REALCOMP
  • 2022-04-12 Listing Removed REALCOMP
  • 2021-12-02 Price Changed $40,000 MiRealSource-MiMLS
  • 2021-12-02 Price Changed $40,000 REALCOMP
  • 2021-11-10 Price Changed $50,000 MiRealSource-MiMLS
  • 2021-11-09 Price Changed $50,000 REALCOMP
  • 2021-10-15 Listed $55,000 MiRealSource-MiMLS
  • 2021-10-15 Listed $55,000 REALCOMP

Property tax history

+6.5%/yr

Latest (2025): $945 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…