CashFlowRE
Sign in Sign up
16569 Woodbine St
B+ Composite 76.97
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$71,000

16569 Woodbine St · Detroit, MI 48219
3 bd · 1.0 ba · 918 sqft · SingleFamily public records · 38 Days on market
Built 1960 6,970 sqft lot $77/sqft · 18% below area Est $87k · 18% under

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

Listing remarks MLS

Charming 3-bedroom, 1-bath home offering 918 sq ft of comfortable living space in Detroit. Features a well-maintained kitchen and bathroom with no known issues. Plumbing and electrical systems are in good condition for added peace of mind. Enjoy a newer roof just 1.5 years old, plus gas heat and window AC for year-round comfort. Great opportunity for homeowners or investors alike. Property sold AS-IS

Key facts

  • Window ac
  • Newer roof
  • Gas heat

Tags

WELL-MAINTAINED KITCHENGOOD CONDITION PLUMBINGGOOD CONDITION ELECTRICALNEWER ROOFGAS HEATWINDOW AC

Property features AI

Finance

  • Other: Located in the Hitchmans Little Farms subdivision; Cross streets: 6 Mile Rd (McNichols Rd) and Telegraph Rd

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story with ground-level entry; Shingle siding exterior
  • Construction: Shingle siding construction
  • Exterior features: Paved road access; Lot approximately 0.16 acres (45 x 150)

Interior

  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Full unfinished basement; Total of 5 rooms

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 $71k.

Deal economics

  • At list price, monthly cash flow is $443 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $71k).
  • Recommended offer: $69k (3.0% below list) — sets the bar for market timing.
  • Cap rate 13.8% 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: Rents rising fast (+8.0%/yr); 308 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% 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 34% 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 $491 of loan paydown is wiped out by about $2k 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 $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $14k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $29k; list at $71k implies a 145% gain — meaningful room to come down on a strong offer.
Recommended offer $68,870 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 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 1960 — 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
1.74%
Cap rate
13.78%
Cash-on-cash
26.74%
DSCR
2.19
GRM
4.8

CMA / ARV

ARV (median comp)
$87,022
List price
$71,000
Delta
-18.41%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16230 Winston St 0.26mi 3/1.0 917 (-0%) 1mo $80,000 $87 87
16841 Winston St 0.31mi 3/1.0 954 (+4%) 4mo $95,500 $100 76
15490 Dixie 0.60mi 3/1.0 912 (-1%) 2mo $135,000 $148 70
15512 Dixie 0.58mi 3/1.0 924 (+1%) 4mo $130,000 $141 69
16555 Bramell St 0.69mi 3/1.0 918 (0%) 3mo $60,000 $65 66
25012 Midland 0.58mi 2/1.0 (-1) 900 (-2%) 4mo $85,000 $94 61
17324 Salem St 0.56mi 2/1.0 (-1) 954 (+4%) 2mo $74,900 $79 61
16618 Salem St 0.33mi 2/1.0 (-1) 833 (-9%) 4mo $47,500 $57 61
17727 Woodbine St 0.73mi 3/1.5 850 (-7%) 0mo $58,000 $68 51
17395 Winston St 0.59mi 3/1.0 1,007 (+10%) 6mo $121,000 $120 51
17679 Woodbine St 0.69mi 3/1.0 850 (-7%) 6mo $90,000 $106 51
16165 W Parkway St 0.58mi 3/1.0 1,022 (+11%) 5mo $50,000 $49 50

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
26.4%
Equity multiple
2.17×
Total profit
$23,270
Equity at exit
$10,586
10-year hold
IRR
37.1%
Equity multiple
5.35×
Total profit
$86,446
Equity at exit
$6,139

Cash invested: $19,880 (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
308
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,234 high interval (Pro) →
Mortgage (P&I)
$372
Tax from tax record
$130 /mo · $1,560/yr
Insurance
$30
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$443

Break-even live

Break-even rent $673
Max offer price $71,000
Occupancy floor 59%

Sensitivity live

Price -10% $483 -5% $463 +0% $443 +5% $423 +10% $403
Rent -10% $345 -5% $394 +0% $443 +5% $492 +10% $540
Rate -1.0pp $479 -0.5pp $461 base $443 +0.5pp $425 +1.0pp $406

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
$17,750
Closing costs
$2,130
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
16581 Wormer St Detroit, MI 2.0 1.0 720 $1,100 $1.53 44d 1 0.09mi
16800 Wormer St Detroit, MI 3.0 1.0 912 $1,250 $1.37 18d 1 0.10mi
16800 Telegraph Rd Detroit, MI 2.0 1.0 775 $875 $1.13 44d 1 0.13mi
16207 Woodbine St Detroit, MI 3.0 1.0 1000 $1,294 $1.29 6d 1 0.15mi
16131 Dale St Detroit, MI 3.0 1.0 1100 $1,500 $1.36 18d 1 0.24mi
17324 Salem St Detroit, MI 2.0 1.0 989 $1,200 $1.21 25d 1 0.55mi
15490 Dixie Redford, MI 3.0 1.0 912 $1,600 $1.75 6d 1 0.63mi
15847 Chatham St Detroit, MI 3.0 1.0 909 $1,325 $1.46 6d 1 0.80mi
18302 Wormer St Detroit, MI 3.0 1.0 1046 $1,475 $1.41 44d 1 0.85mi
25822 W 6 Mile Rd Redford Township, MI 2.0 2.0 1100 $1,100 $1.00 25d 1 1.00mi
16700 Lahser Rd Apt 18 Detroit, MI 2.0 1.0 750 $900 $1.20 44d 1 1.07mi
15195 Aubrey Redford, MI 3.0 1.0 769 $1,395 $1.81 17d 1 1.08mi
18732 Salem Unit 2 Detroit, MI 2.0 1.0 925 $1,050 $1.14 13d 1 1.16mi
24224 W 7 Mile Rd Detroit, MI 1.0–2.0 1.0 600 $875 $1.46 44d 3 1.24mi
19250 Telegraph Rd Unit O7 Detroit, MI 2.0 1.0 820 $975 $1.19 25d 1 1.37mi
17270 Bentler St Detroit, MI 2.0 1.0 650 $850 $1.31 44d 1 1.37mi
17274 Bentler St #46 Detroit, MI 2.0 1.0 700 $850 $1.21 17d 1 1.37mi
19248 Telegraph Rd Unit P7 Detroit, MI 2.0 1.0 820 $975 $1.19 25d 1 1.37mi
21440 Bennett St Detroit, MI 3.0 1.0 1037 $1,394 $1.34 17d 1 1.37mi
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 44d 2 1.38mi
19264 Telegraph Rd Unit G7 Detroit, MI 2.0 1.0 820 $975 $1.19 44d 1 1.40mi
19276 Telegraph Rd Detroit, MI 2.0 1.0 820 $975 $1.19 44d 1 1.40mi
21451 Glenco St Detroit, MI 3.0 1.0 1026 $1,400 $1.36 17d 1 1.40mi
22570 Seven Mile W Detroit, MI 2.0 1.0 890 $875 $0.98 44d 1 1.42mi
18025 Bentler St Detroit, MI 3.0 1.0 728 $1,250 $1.72 25d 1 1.43mi
19301 Shiawassee Dr Detroit, MI 1.0–2.0 1.0 740 $1,150 $1.55 44d 2 1.47mi
14292 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 44d 1 1.47mi
14286 Riverview St Unit HF Detroit, MI 2.0 1.0 900 $900 $1.00 44d 1 1.48mi
14302 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 44d 1 1.48mi
14294 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 44d 1 1.48mi
14300 Riverview St Detroit, MI 2.0 1.0 900 $985 $1.09 44d 1 1.48mi
14298 Riverview St Detroit, MI 2.0 1.0 900 $985 $1.09 44d 1 1.48mi
14296 Riverview St Detroit, MI 2.0 1.0 900 $985 $1.09 44d 1 1.48mi
16717 Trinity St Detroit, MI 3.0 1.5 1101 $1,250 $1.14 44d 1 1.49mi
14260 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 44d 1 1.49mi
14262 Riverview St Detroit, MI 2.0 1.0 900 $985 $1.09 44d 1 1.49mi
14264 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 44d 1 1.49mi
14268 Riverview St Detroit, MI 2.0 1.0 900 $850 $0.94 44d 1 1.49mi
14266 Riverview St Detroit, MI 2.0 1.0 900 $900 $1.00 44d 1 1.49mi

Listing history 17 events

  1. 2026-06-21
    days on market $71,000 Active 38 DOM
  2. 2026-06-18
    days on market $71,000 Active 35 DOM
  3. 2026-06-17
    days on market $71,000 Active 34 DOM
  4. 2026-06-15
    pricedays on market $71,000 Active 32 DOM
    Show marketing remark (403 chars)

    Charming 3-bedroom, 1-bath home offering 918 sq ft of comfortable living space in Detroit. Features a well-maintained kitchen and bathroom with no known issues. Plumbing and electrical systems are in good condition for added peace of mind. Enjoy a newer roof just 1.5 years old, plus gas heat and window AC for year-round comfort. Great opportunity for homeowners or investors alike. Property sold AS-IS

  5. 2026-06-13
    days on market $74,000 Active 30 DOM
  6. 2026-06-13
    days on market $74,000 Active 29 DOM
  7. 2026-06-09
    days on market $74,000 Active 26 DOM
  8. 2026-06-08
    days on market $74,000 Active 25 DOM
  9. 2026-06-07
    pricedays on market $74,000 Active 24 DOM
  10. 2026-06-04
    days on market $79,000 Active 21 DOM
  11. 2026-06-03
    days on market $79,000 Active 20 DOM
  12. 2026-06-02
    days on market $79,000 Active 19 DOM
  13. 2026-06-01
    days on market $79,000 Active 18 DOM
  14. 2026-05-31
    days on market $79,000 Active 17 DOM
  15. 2026-05-14
    listed $85,000 Active 403-char remark
    Show marketing remark (403 chars)

    Charming 3-bedroom, 1-bath home offering 918 sq ft of comfortable living space in Detroit. Features a well-maintained kitchen and bathroom with no known issues. Plumbing and electrical systems are in good condition for added peace of mind. Enjoy a newer roof just 1.5 years old, plus gas heat and window AC for year-round comfort. Great opportunity for homeowners or investors alike. Property sold AS-IS

  16. 2026-05-14
    listed $85,000 Active 403-char remark
    Show marketing remark (403 chars)

    Charming 3-bedroom, 1-bath home offering 918 sq ft of comfortable living space in Detroit. Features a well-maintained kitchen and bathroom with no known issues. Plumbing and electrical systems are in good condition for added peace of mind. Enjoy a newer roof just 1.5 years old, plus gas heat and window AC for year-round comfort. Great opportunity for homeowners or investors alike. Property sold AS-IS

  17. 1992-03-10
    soldstatus $29,000

ⓘ 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
$1,560 · $130/mo
Projected year-2 tax
$1,560 · $130/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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
$14,807
− Mortgage interest
−$3,977
− Property taxes
−$1,560
− Insurance
−$355
− Repairs & maintenance
−$1,185
− Management
−$1,185
− Depreciation
−$2,065
Taxable income
$4,481
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,075
After-tax cash flow
$4,240/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

+144.8% since first listed
11 events — show timeline
  • 2026-06-15 Price Changed $71,000 MiRealSource-MiMLS
  • 2026-06-14 Price Changed $71,000 REALCOMP
  • 2026-06-05 Price Changed $74,000 MiRealSource-MiMLS
  • 2026-06-04 Price Changed $74,000 REALCOMP
  • 2026-05-29 Price Changed $79,000 MiRealSource-MiMLS
  • 2026-05-29 Price Changed $79,000 REALCOMP
  • 2026-05-21 Price Changed $82,000 MiRealSource-MiMLS
  • 2026-05-21 Price Changed $82,000 REALCOMP
  • 2026-05-14 Listed $85,000 REALCOMP
  • 2026-05-14 Listed $85,000 MiRealSource-MiMLS
  • 1992-03-10 Sold (Public Records) $29,000 Public Records

Property tax history

+2.2%/yr

Latest (2025): $1,560 · +0.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…