CashFlowRE
Sign in Sign up
16260 Collingham Dr
C+ Composite 63.49
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.2/10.0
  • ARV discount +4.0/15.0
  • Livability +3.7/5.0
  • Rent growth +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +1.3/10.0
  • Appreciation +0.0/10.0

$95,000

16260 Collingham Dr · Detroit, MI 48205
3 bd · 1.0 ba · 1,142 sqft · SingleFamily public records · 56 Days on market
Built 1948 5,227 sqft lot $83/sqft · 8% above area Est $88k · 8% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 16260 Collingham, a classic Detroit brick bungalow offering timeless curb appeal and exceptional potential. This well-maintained home features over 1,100 square feet of living space with spacious main-level rooms, a functional layout, basement, and garage, all situated on a residential street in Detroit's east side neighborhood. Whether you're a homeowner looking to add your personal touch or an investor seeking a strong rental opportunity, this property offers great value.

Key facts

  • 5,227 sq ft lot
  • Garage
  • Built 1948

Property features AI

Finance

  • Other: Subdivision: Ridgemont Manor

Exterior

  • Parking: Detached garage (approximately 1.5 garage spaces)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residential; One and one-half stories; Ground-level entry with steps; Brick exterior; Facing direction not specified
  • Construction: Brick construction; Block foundation; Year built not specified; Roof information not provided
  • Exterior features: Paved road access; Lot dimensions approximately 40 x 134 (0.12 acre)

Interior

  • Bedrooms: One and one-half story layout (bedroom levels not specified)
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); No central cooling
  • Interior features: Unfinished basement; 6 total 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 $95k.

Deal economics

  • At list price, monthly cash flow is $412 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $95k).
  • Recommended offer: $92k (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 (+1.3%/yr); 373 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,639 units permitted in Wayne County in 2024 (1,216 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($39k/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 $657 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 + 1.3% rent growth), your $27k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 31y ago; this cycle's ask has dropped $15k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $92,150 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 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 1948 — 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
1.42%
Cap rate
11.49%
Cash-on-cash
18.56%
DSCR
1.83
GRM
5.9

CMA / ARV

ARV (median comp)
$88,097
List price
$95,000
Delta
7.84%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16267 Edmore Dr 0.03mi 3/1.0 1,100 (-4%) 1mo $122,500 $111 92
16260 Bringard Dr 0.12mi 3/1.0 1,036 (-9%) 0mo $80,000 $77 78
19977 Cushing St 0.40mi 3/1.0 1,188 (+4%) 2mo $60,000 $51 73
16444 Edmore Dr 0.12mi 4/2.0 (+1) 1,234 (+8%) 1mo $50,000 $41 71
19745 Kelly Rd Rd 0.50mi 3/1.0 1,176 (+3%) 1mo $105,000 $89 71
15644 Carlisle St 0.39mi 3/1.0 1,055 (-8%) 0mo $129,900 $123 69
16446 E State Fair St 0.40mi 2/1.0 (-1) 1,200 (+5%) 2mo $70,000 $58 66
16092 Manning St 0.51mi 3/1.5 1,200 (+5%) 0mo $20,000 $17 66
16291 Fairmount Dr 0.22mi 3/1.0 977 (-14%) 2mo $112,000 $115 64
15275 Eastburn St 0.63mi 3/1.0 1,100 (-4%) 2mo $56,000 $51 63
15011 Bringard Dr 0.74mi 3/1.0 1,208 (+6%) 2mo $125,000 $103 54
18905 Woodland St 0.73mi 3/1.5 1,023 (-10%) 1mo $105,000 $103 46

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 · 1.33% rent growth · sell at horizon

5-year hold
IRR
8.4%
Equity multiple
1.32×
Total profit
$8,600
Equity at exit
$14,165
10-year hold
IRR
16.2%
Equity multiple
2.22×
Total profit
$32,453
Equity at exit
$8,214

Cash invested: $26,600 (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 48205

Home prices YoY
-28.1%
Rents YoY
1.3%
Active inventory
373
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,352 high interval (Pro) →
Mortgage (P&I)
$498
Tax est. 1.5%
$119 /mo · $1,425/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$412

Break-even live

Break-even rent $831
Max offer price $95,000
Occupancy floor 65%

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
$23,750
Closing costs
$2,850
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16410 Edmore Dr Detroit, MI 3.0 1.0 850 $1,250 $1.47 15d 1 0.08mi
16242 Bringard Dr Detroit, MI 3.0 1.0 1350 $1,300 $0.96 5d 1 0.12mi
16291 Eastburn St Detroit, MI 3.0 1.0 1000 $1,364 $1.36 24d 1 0.15mi
16446 E State Fair St Detroit, MI 2.0 1.0 1200 $1,350 $1.12 24d 1 0.39mi
15663 Carlisle St Detroit, MI 2.0 1.0 803 $1,050 $1.31 15d 1 0.41mi
16225 Manning St Detroit, MI 4.0 2.0 1036 $1,475 $1.42 43d 1 0.47mi
15503 Edmore Dr Detroit, MI 3.0 1.0 1285 $1,100 $0.86 43d 1 0.49mi
16212 Maddelein St Detroit, MI 2.0 1.0 800 $1,200 $1.50 12d 1 0.81mi
15909 Maddelein St Detroit, MI 3.0 1.0 894 $1,266 $1.42 43d 1 0.81mi
15604 Coram St Detroit, MI 3.0 1.0 1210 $1,000 $0.83 43d 1 0.81mi
16031 E 7 Mile Rd #5 Detroit, MI 2.0 1.0 1204 $1,200 $1.00 2d 1 0.85mi
18530 Kingsville St Harper Woods, MI 3.0 1.5 1396 $1,375 $0.98 17d 1 0.86mi
22030 Cushing Ave Eastpointe, MI 3.0 2.0 1300 $1,650 $1.27 4d 1 0.90mi
19152 Woodside St Harper Woods, MI 3.0 1.0 916 $1,500 $1.64 17d 1 0.94mi
15616 E 7 Mile Rd Detroit, MI 3.0 1.5 1150 $1,150 $1.00 17d 1 0.96mi
12716 Riad St Detroit, MI 3.0 1.0 974 $1,275 $1.31 17d 1 1.15mi
19144 Moross Rd Detroit, MI 2.0 1.0 900 $1,050 $1.17 43d 1 1.19mi
19365 Kingsville St Harper Woods, MI 4.0 1.5 996 $1,650 $1.66 14d 1 1.19mi
19442 Kingsville St Harper Woods, MI 3.0 1.0 1000 $1,500 $1.50 17d 1 1.26mi
19435 McCormick St Detroit, MI 3.0 2.0 1148 $1,300 $1.13 17d 1 1.27mi
20600 Balfour St Harper Woods, MI 1.0–2.0 1.0–2.0 971 $1,671 $1.72 1d 12 1.28mi
14504 Coram St Detroit, MI 3.0 1.0 1203 $1,175 $0.98 24d 1 1.28mi
19661 Kenosha St Harper Woods, MI 3.0 2.0 1000 $1,400 $1.40 24d 1 1.29mi
12075 Rossiter St Detroit, MI 3.0 1.0 1100 $1,245 $1.13 15d 1 1.30mi
12075 Rossiter St Detroit, MI 3.0 1.0 1100 $1,245 $1.13 43d 1 1.30mi
14134 Collingham Dr Detroit, MI 3.0 1.5 1300 $1,350 $1.04 43d 1 1.30mi
20015 Lochmoor St Harper Woods, MI 3.0 1.0 1006 $1,500 $1.49 16d 1 1.33mi
14461 Lappin St Detroit, MI 3.0 1.5 989 $1,150 $1.16 17d 1 1.35mi
14068 Carlisle St Detroit, MI 3.0 1.0 1020 $1,300 $1.27 24d 1 1.37mi
14481 Maddelein St Detroit, MI 3.0 1.0 1200 $1,100 $0.92 43d 1 1.37mi
19639 Moross Rd Unit 1 Detroit, MI 2.0 1.0 900 $1,100 $1.22 43d 1 1.38mi
15494 Mapleridge St Detroit, MI 3.0 1.0 937 $1,275 $1.36 43d 1 1.39mi
11776 Rossiter St Detroit, MI 3.0 1.0 964 $1,150 $1.19 11d 1 1.49mi

Listing history 25 events

  1. 2026-06-18
    days on market $95,000 Active 56 DOM
  2. 2026-06-17
    days on market $95,000 Active 55 DOM
  3. 2026-06-15
    days on market $95,000 Active 53 DOM
  4. 2026-06-13
    days on market $95,000 Active 51 DOM
  5. 2026-06-13
    days on market $95,000 Active 50 DOM
  6. 2026-06-09
    days on market $95,000 Active 47 DOM
  7. 2026-06-08
    days on market $95,000 Active 46 DOM
  8. 2026-06-07
    days on market $95,000 Active 45 DOM
  9. 2026-06-04
    days on market $95,000 Active 42 DOM
  10. 2026-06-03
    days on market $95,000 Active 41 DOM
  11. 2026-06-02
    days on market $95,000 Active 40 DOM
  12. 2026-06-01
    days on market $95,000 Active 39 DOM
  13. 2026-05-31
    days on market $95,000 Active 38 DOM
  14. 2026-05-14
    price $95,000 489-char remark
    Show marketing remark (489 chars)

    Welcome to 16260 Collingham, a classic Detroit brick bungalow offering timeless curb appeal and exceptional potential. This well-maintained home features over 1,100 square feet of living space with spacious main-level rooms, a functional layout, basement, and garage, all situated on a residential street in Detroit's east side neighborhood. Whether you're a homeowner looking to add your personal touch or an investor seeking a strong rental opportunity, this property offers great value.

  15. 2026-05-13
    price $95,000 495-char remark
  16. 2026-04-30
    price $105,000 489-char remark
    Show marketing remark (489 chars)

    Welcome to 16260 Collingham, a classic Detroit brick bungalow offering timeless curb appeal and exceptional potential. This well-maintained home features over 1,100 square feet of living space with spacious main-level rooms, a functional layout, basement, and garage, all situated on a residential street in Detroit's east side neighborhood. Whether you're a homeowner looking to add your personal touch or an investor seeking a strong rental opportunity, this property offers great value.

  17. 2026-04-30
    price $105,000 495-char remark
    Show marketing remark (489 chars)

    Welcome to 16260 Collingham, a classic Detroit brick bungalow offering timeless curb appeal and exceptional potential. This well-maintained home features over 1,100 square feet of living space with spacious main-level rooms, a functional layout, basement, and garage, all situated on a residential street in Detroit's east side neighborhood. Whether you're a homeowner looking to add your personal touch or an investor seeking a strong rental opportunity, this property offers great value.

  18. 2026-04-23
    listed $110,000 Active 495-char remark
    Show marketing remark (489 chars)

    Welcome to 16260 Collingham, a classic Detroit brick bungalow offering timeless curb appeal and exceptional potential. This well-maintained home features over 1,100 square feet of living space with spacious main-level rooms, a functional layout, basement, and garage, all situated on a residential street in Detroit's east side neighborhood. Whether you're a homeowner looking to add your personal touch or an investor seeking a strong rental opportunity, this property offers great value.

  19. 2026-04-23
    listed $110,000 Active 489-char remark
    Show marketing remark (489 chars)

    Welcome to 16260 Collingham, a classic Detroit brick bungalow offering timeless curb appeal and exceptional potential. This well-maintained home features over 1,100 square feet of living space with spacious main-level rooms, a functional layout, basement, and garage, all situated on a residential street in Detroit's east side neighborhood. Whether you're a homeowner looking to add your personal touch or an investor seeking a strong rental opportunity, this property offers great value.

  20. 2024-07-18
    soldstatus $1,232,000
  21. 2018-08-28
    soldstatus $256,500
  22. 1995-12-20
    soldstatus $47,000
  23. 1995-12-04
    soldstatus $47,000
    Show marketing remark (194 chars)

    Large Upstairs 12x24 Ready To Be Finished For3rd & 4th Bedroom. Beautiful Chandelier In TheFormal Dinning Room. All Appliances Are Neg. All This In a Very Desired Area . .I. D. R. B. N. G.

  24. 1995-11-07
    historical
    Show marketing remark (194 chars)

    Large Upstairs 12x24 Ready To Be Finished For3rd & 4th Bedroom. Beautiful Chandelier In TheFormal Dinning Room. All Appliances Are Neg. All This In a Very Desired Area . .I. D. R. B. N. G.

  25. 1995-10-09
    listed $49,850
    Show marketing remark (194 chars)

    Large Upstairs 12x24 Ready To Be Finished For3rd & 4th Bedroom. Beautiful Chandelier In TheFormal Dinning Room. All Appliances Are Neg. All This In a Very Desired Area . .I. D. R. B. N. G.

ⓘ 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
$16,223
− Mortgage interest
−$5,321
− Property taxes
−$1,425
− Insurance
−$475
− Repairs & maintenance
−$1,298
− Management
−$1,298
− Depreciation
−$2,764
Taxable income
$3,642
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$874
After-tax cash flow
$4,064/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)
34,187
Household income
$38,966
Rent vs Own
49.4% rent · 50.6% own
Severe rent burden
2121.0

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 (93%)
Race & ethnicity
Black 93% White 3% Two or more races 2%
Foreign-born
1% · Canada
Languages at home
98% 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
▼ -91.80%
Current HPI
235.0926
Rent YoY
▲ 1.33%
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

+90.6% since first listed
12 events — show timeline
  • 2026-05-14 Price Changed $95,000 MiRealSource-MiMLS
  • 2026-05-13 Price Changed $95,000 REALCOMP
  • 2026-04-30 Price Changed $105,000 MiRealSource-MiMLS
  • 2026-04-30 Price Changed $105,000 REALCOMP
  • 2026-04-23 Listed $110,000 REALCOMP
  • 2026-04-23 Listed $110,000 MiRealSource-MiMLS
  • 2024-07-18 Sold (Public Records) $1,232,000 Public Records
  • 2018-08-28 Sold (Public Records) $256,500 Public Records
  • 1995-12-20 Sold (Public Records) $47,000 Public Records
  • 1995-12-04 Sold (MLS) $47,000 MiRealSource-MiMLS
  • 1995-11-07 Listing Removed MiRealSource-MiMLS
  • 1995-10-09 Listed $49,850 MiRealSource-MiMLS

Property tax history

+17.8%/yr

Latest (2025): $7,481 · +125.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…